{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Fronpage","Terminology","Changelog","Input","Calculation","Output","Appendix -->","Lists"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":2,"defined_names":332,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Fronpage","index":0,"n_rows":27,"n_cols":9,"rows_kept":27,"cut":false,"hidden":false,"merged":[[22,5,22,7]]}
[null,null,null,null,null,null,"Version","v2.1","2015-03-04"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"LCOE model"]
[null,null,"- Official Megavind open-source methodology for calculating LCOE for a wind project"]
[null,null,"- The model is developed in cooperation with ESP Consulting"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null," "]
[null,null,"Questions, comments and improvement suggestions can be sent to ek@windpower.org"]
[null,null,"All received suggestions will be logged. At least once per year all logged suggestions will be reviewed and it will"]
[null,null,"be decided whether a new model version is to be made based on the approved suggestions."]

{"sheet":"Terminology","index":1,"n_rows":47,"n_cols":4,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[null,"Terminology and definitions"]
[]
[null,"Terminology"]
[null,"Abbreviation","Description"]
[null,"LCOE","Levelized Cost of Energy"]
[null,"DEVEX","Development Expenditure"]
[null,"CAPEX","Capital Expenditure"]
[null,"OPEX","Operational Expenditure"]
[null,"ABEX","Abandonment Expenditure"]
[null,"WACC","Weighted Average Cost of Capital"]
[null,"AEP","Annual Energy Production"]
[null,"FID","Final Investment Decision"]
[null,"MW","Megawatt"]
[null,"kWh","Kilowatt hours"]
[null,"MWh","Megawatt hours"]
[null,"GWh","Gigawatt hours"]
[null,"TWh","Terawatt hours"]
[null,"DKK","Danish kroner"]
[null,"GBP","British pounds"]
[null,"EUR","Euro"]
[]
[]
[null,"Number formats"]
[null,"Cell type","Format"]
[null,"Number (with one decimal point)","* #,##0.0;* -#,##0.0;* \"-\";@"]
[null,"Text","Text"]
[null,"Percent","Percent, 1-2 decimals"]
[null,"Date","dd-mm-yyyy"]
[]
[null,"Title convention"]
[]
[]
[null,"Level 1 title:","White bold text with black background RGB(255,255,255)"]
[null,"Level 2 title:","White bold text with blue background RGB(31,73,125)"]
[null,"Level 3 title:","Sort fed skrift med grå baggrund RGB(221,217,196)"]
[null,"Level 3 title:","White bold text with light blue background RGB(184,204,228)"]
[]
[null,"For column descriptions","Black text with grey background RBG(221,217,196)"]
[]
[null,"Cell types"]
[null,null,"Filled out","No value/input"]
[]
[null,"Admin - hard coded/calculated:"," Text black RGB(0,0,0)","n.a."]
[null,"User - mandatory input:","Text light blue RGB(79,129,189)"]
[null,"User - optional input:","Text light blue RGB(79,129,189)"]
[]
[null,"Note: All text is default font Calibri with font size 10"]

{"sheet":"Changelog","index":2,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[null,"Changelog"]
[]
[null,"ID","Version","Date","Responsible","Change","Comment"]
[null,{"$f":"ROW()-4","v":0},"v2.0","2014-12-05","MSS","Version 2.0 released"]
[null,{"$f":"ROW()-4","v":1},"v2.1","2015-03-04","MSS","Standard cost category names","Implemented for for cost input method manual detailed"]
[null,2]
[null,3]
[null,4]
[null,5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]
[null,11]
[null,12]
[null,13]
[null,14]
[null,15]
[null,16]
[null,17]
[null,18]
[null,19]
[null,20]
[null,21]
[null,22]
[null,23]
[null,24]
[null,25]
[null,26]
[null,27]
[null,28]
[null,29]

{"sheet":"Input","index":3,"n_rows":104,"n_cols":50,"rows_kept":104,"cut":false,"hidden":false,"merged":[]}
[null,"Input"]
[]
[null,"Column descriptions for timeseries data"]
[null,"Parameter",null,null,"Unit","Price basis","Value",2008,{"$f":"H4+1","v":2009},{"$f":"I4+1","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
[null,"General"]
[null,"Price basis input",null,null,null,null,"N"]
[null,"Price basis output",null,null,null,null,"R2014"]
[]
[null,"WACC (nominal, after tax)",null,null,null,null,0.08]
[null,{"$f":"\"Inflation \" & I_FX","v":"Inflation EUR"},null,null,null,null,0.02]
[null,"Currency",null,null,null,null,"EUR"]
[]
[null,"Design"]
[null,"Park capacity",null,null,"MW",null,{"$f":"I_WTGNo*I_WTGMW","v":400}]
[null,"Turbine model",null,null,null,null,"4MW offshore turbine"]
[null,"Turbine - number",null,null,null,null,100]
[null,"Turbine - capacity",null,null,"MW",null,4]
[null,"Turbine - rotor diameter",null,null,"m",null,120]
[]
[null,"Project timeline"]
[null,"FID year",null,null,null,null,2012]
[]
[null,"Costs"]
[null,"Cost input method",null,null,null,null,"Manual simple"]
[]
[null,"Earnings"]
[null,"Earnings input method",null,null,null,null,"% of investment"]
[null,"Park lifetime earnings (EBITDA), % of investment",null,null,null,null,2.5]
[]
[null,"Tax"]
[null,"Corporate tax rate",null,null,null,null,0.245]
[null,"Tax depreciation method",null,null,null,null,"Declining balance"]
[null,"Tax depreciation rate (decl. bal.)",null,null,"%",null,0.2]
[]
[null,"Production"]
[null,"Net AEP",null,null,"GWh",null,{"$f":"SUM(H37:AX37)","v":39423.812950368003},0,0,0,0,0,0,755.62308154871982,1576.9525180147198,1576.9525180147198,1576.9525180147198,1576.9525180147198,1576.9525180147198,1576.9525180147198,1576.9525180147198,1576.9525180147198,1576.9525180147198,1576.9525180147198,1576.9525180147198,1576.9525180147198,1576.9525180147198,1576.9525180147198,1576.9525180147198,1576.9525180147198,1576.9525180147198,1576.9525180147198,1576.9525180147198,1576.9525180147198,1576.9525180147198,1576.9525180147198,1576.9525180147198,1576.9525180147198,821.32943646599995,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Earnings (manual method)"]
[null,"Earnings (EBITDA)",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},{"$f":"I_PB_Input","v":"N"},{"$f":"SUM(H40:AX40)","v":0}]
[]
[null,"Costs (simple method)"]
[null,"DEVEX",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},{"$f":"I_PB_Input","v":"N"},{"$f":"SUM(H43:AX43)","v":20},0,6.6666666666666661,6.6666666666666661,6.6666666666666661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CAPEX",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},{"$f":"I_PB_Input","v":"N"},{"$f":"SUM(H44:AX44)","v":1520.0000000000002},0,0,0,0,303.99999999999994,532.00000000000011,684.00000000000023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"OPEX",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},{"$f":"I_PB_Input","v":"N"},{"$f":"SUM(H45:AX45)","v":1028.3863425627696},0,0,0,0,0,0,0,16.734746277373645,34.138882405842239,34.821660053959079,35.518093255038266,36.228455120139031,36.953024222541806,37.692084706992652,38.445926401132496,39.214844929155149,39.999141827738264,40.799124664293018,41.615107157578869,42.447409300730449,43.296357486745059,44.162284636479967,45.045530329209555,45.94644093579376,46.865369754509636,47.802677149599816,48.758730692591818,49.733905306443646,50.728583412572512,51.743155080823975,52.778018182440462,26.916789273044628,0,0,0,0,0,0,0,0,0,0,0]
[null,"ABEX",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},{"$f":"I_PB_Input","v":"N"},{"$f":"SUM(H46:AX46)","v":126.56632129745569},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,126.56632129745569,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Costs (detailed method)"]
[null,"DEVEX"]
[null,"Site development",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},{"$f":"I_PB_Input","v":"N"},{"$f":"SUM(H50:AX50)","v":0}]
[null,"Design/dev. - Support Structures",null,null,"EURm","N",{"$f":"SUM(H51:AX51)","v":0}]
[null,"Design/dev. - Wind turbines",null,null,"EURm","N",0]
[null,"Design/dev. - Export cable",null,null,"EURm","N",0]
[null,"Design/dev. - Onshore substation",null,null,"EURm","N",0]
[null,"Design/dev. - Offshore substation",null,null,"EURm","N",0]
[null,"Design/dev. - Array cable",null,null,"EURm","N",0]
[null,"DEVEX category8",null,null,"EURm","N",0]
[null,"DEVEX category9",null,null,"EURm","N",0]
[null,"DEVEX category10",null,null,"EURm","N",0]
[null,"Total",null,null,"EURm","N",{"$f":"SUM(H60:AX60)","v":0},{"$f":"SUM(H50:H59)","v":0},{"$f":"SUM(I50:I59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CAPEX"]
[null,"Project management",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},{"$f":"I_PB_Input","v":"N"},{"$f":"SUM(H63:AX63)","v":0}]
[null,"Production - Support Structures",null,null,"EURm","N",{"$f":"SUM(H64:AX64)","v":0}]
[null,"Production - Wind turbines",null,null,"EURm","N",{"$f":"SUM(H65:AX65)","v":0}]
[null,"Production - Export cable",null,null,"EURm","N",{"$f":"SUM(H66:AX66)","v":0}]
[null,"Production - Onshore substation",null,null,"EURm","N",{"$f":"SUM(H67:AX67)","v":0}]
[null,"Production - Offshore substation",null,null,"EURm","N",{"$f":"SUM(H68:AX68)","v":0}]
[null,"Production - Array cable",null,null,"EURm","N",{"$f":"SUM(H69:AX69)","v":0}]
[null,"Installation - Support Structures",null,null,"EURm","N",0]
[null,"Installation - Wind turbines",null,null,"EURm","N",0]
[null,"Installation - Export cable",null,null,"EURm","N",0]
[null,"Installation - Onshore substation",null,null,"EURm","N",0]
[null,"Installation - Offshore substation",null,null,"EURm","N",0]
[null,"Installation - Array cable",null,null,"EURm","N",0]
[null,"CAPEX category14",null,null,"EURm","N",0]
[null,"CAPEX category15",null,null,"EURm","N",0]
[null,"Total",null,null,"EURm","N",0,{"$f":"SUM(H63:H77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"OPEX"]
[null,"Operations management",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},{"$f":"I_PB_Input","v":"N"},{"$f":"SUM(H81:AX81)","v":0}]
[null,"O&M - Support Structures",null,null,"EURm","N",{"$f":"SUM(H82:AX82)","v":0}]
[null,"O&M - Wind turbines",null,null,"EURm","N",0]
[null,"O&M - Export cable",null,null,"EURm","N",0]
[null,"O&M - Onshore substation",null,null,"EURm","N",0]
[null,"O&M - Offshore substation",null,null,"EURm","N",0]
[null,"O&M - Array cable",null,null,"EURm","N",0]
[null,"OPEX category8",null,null,"EURm","N",0]
[null,"OPEX category9",null,null,"EURm","N",0]
[null,"OPEX category10",null,null,"EURm","N",0]
[null,"OPEX category11",null,null,"EURm","N",0]
[null,"OPEX category12",null,null,"EURm","N",0]
[null,"OPEX category13",null,null,"EURm","N",0]
[null,"OPEX category14",null,null,"EURm","N",0]
[null,"OPEX category15",null,null,"EURm","N",0]
[null,"Total",null,null,"EURm","N",0,{"$f":"SUM(H81:H95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"ABEX"]
[null,"Decommissioning",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},{"$f":"I_PB_Input","v":"N"},{"$f":"SUM(H99:AX99)","v":0}]
[null,"ABEX category2",null,null,"EURm","N",0]
[null,"ABEX category3",null,null,"EURm","N",0]
[null,"ABEX category4",null,null,"EURm","N",0]
[null,"ABEX category5",null,null,"EURm","N",0]
[null,"Total",null,null,"EURm","N",0,{"$f":"SUM(H99:H103)","v":0},{"$f":"SUM(I99:I103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Calculation","index":4,"n_rows":359,"n_cols":50,"rows_kept":359,"cut":false,"hidden":false,"merged":[]}
[null,"Calculations"]
[]
[null,"Column descriptions for timeseries data"]
[null,"Parameter",null,null,"Unit","Price basis","Value",2008,{"$f":"H4+1","v":2009},{"$f":"I4+1","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[]
[null,"Multipliers"]
[null,"Discounting"]
[null,"WACC annual factor, nominal",null,null,null,null,null,{"$f":"1+H35","v":1.08},1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08,1.08]
[null,"WACC annual factor, real",null,null,null,null,null,{"$f":"1+H36","v":1.0588235294117647},{"$f":"1+I36","v":1.0588235294117647},1.0588235294117647,1.0588235294117647,1.0588235294117647,1.0588235294117647,1.0588235294117647,1.0588235294117647,1.0588235294117647,1.0588235294117647,1.0588235294117647,1.0588235294117647,1.0588235294117647,1.0588235294117647,1.0588235294117647,1.0588235294117647,1.0588235294117647,1.0588235294117647,1.0588235294117647,1.0588235294117647,1.0588235294117647,1.0588235294117647,1.0588235294117647,1.0588235294117647,1.0588235294117647,1.0588235294117647,1.0588235294117647,1.0588235294117647,1.0588235294117647,1.0588235294117647,1.0588235294117647,1.0588235294117647,1.0588235294117647,1.0588235294117647,1.0588235294117647,1.0588235294117647,1.0588235294117647,1.0588235294117647,1.0588235294117647,1.0588235294117647,1.0588235294117647,1.0588235294117647,1.0588235294117647]
[null,"Discount factor, nominal",null,null,null,null,null,{"$f":"IF(H$4=I_FIDYear,1,IF(H$4<I_FIDYear,PRODUCT(OFFSET(I$8,0,0,1,ABS(I_FIDYear-H$4))),PRODUCT(OFFSET(I$8,0,I_FIDYear-H$4,1,ABS(I_FIDYear-H$4)))^(-1)))","v":1.3604889600000003},1.2597120000000002,1.1664000000000001,1.08,1,0.92592592592592582,0.85733882030178321,0.79383224102016958,0.73502985279645328,0.68058319703375303,0.63016962688310452,0.58349039526213387,0.54026888450197574,0.50024896713145894,0.46319348808468414,0.42888285933767051,0.39711375864599119,0.36769792467221402,0.34046104136316113,0.31524170496588994,0.29189046756100917,0.27026895144537882,0.25024902911609148,0.231712063996381,0.21454820740405645,0.19865574759634858,0.18394050703365605,0.17031528429042225,0.15769933730594651,0.14601790491291342,0.13520176380825316,0.12518681834097514,0.11591372068608807,0.10732751915378526,9.9377332549801162E-2,9.2016048657223293E-2,8.5200045052984522E-2,7.8888930604615284E-2,7.3045306115384512E-2,6.7634542699430103E-2,6.2624576573546392E-2,5.7985719049579984E-2,5.3690480601462948E-2]
[null,"Discount factor, real",null,null,null,null,null,{"$f":"IF(H$4=I_FIDYear,1,IF(H$4<I_FIDYear,PRODUCT(OFFSET(I$9,0,0,1,ABS(I_FIDYear-H$4))),PRODUCT(OFFSET(I$9,0,I_FIDYear-H$4,1,ABS(I_FIDYear-H$4)))^(-1)))","v":1.2568815028555693},1.1870547526969266,1.1211072664359862,1.0588235294117647,1,0.94444444444444442,0.89197530864197527,0.84242112482853215,0.79561995122694706,0.75141884282545002,0.70967335155736944,0.67024705424862674,0.63301110679036965,0.59784382307979356,0.56463027735313842,0.53326192861129729,0.50363626591066968,0.47565647336007694,0.44923111372896157,0.42427382963290816,0.4007030613199688,0.3784417801355261,0.35741723679466347,0.33756072363940437,0.31880735010388189,0.30109583065366624,0.28436828450624035,0.26857004647811589,0.25364948834044276,0.23955785009930708,0.22624908064934557,0.2136796872799375,0.20180859354216318,0.19059700501204302,0.18000828251137396,0.17000782237185316,0.16056294335119467,0.15164277983168384,0.14321818095214586,0.1352616153436933,0.12774708115793257,0.120650021093603,0.11394724214395838]
[]
[null,"Price basis (PB)"]
[null,"PB input",null,null,null,null,{"$f":"I_PB_Input","v":"N"}]
[null,"PB output",null,null,null,null,{"$f":"I_PB_Output","v":"R2014"}]
[null,"PB FID",null,null,null,null,{"$f":"\"R\" & I_FIDYear","v":"R2012"}]
[]
[null,"Price basis conversion"]
[null,{"$f":"\"Price basis factor, PB Input --> N\"","v":"Price basis factor, PB Input --> N"},null,null,null,{"$f":"I_PB_Input","v":"N"},"N",{"$f":"DWIA_PBC(1,H$4,$F19,$G19,$H$34:$AX$34,2008)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"DWIA_PBC(1,R$4,$F19,$G19,$H$34:$AX$34,2008)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"DWIA_PBC(1,AB$4,$F19,$G19,$H$34:$AX$34,2008)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"DWIA_PBC(1,AL$4,$F19,$G19,$H$34:$AX$34,2008)","v":1},1,1,1,1,1,1,1,1,1,1,1,1]
[null,{"$f":"\"Price basis factor, PB Input --> PB Output\"","v":"Price basis factor, PB Input --> PB Output"},null,null,null,{"$f":"I_PB_Input","v":"N"},{"$f":"I_PB_Output","v":"R2014"},1.1261624192640001,1.1040808032,1.08243216,1.0612079999999999,1.0404,1.02,1,0.98039215686274506,0.96116878123798533,0.94232233454704439,0.92384542602651409,0.90573080982991572,0.88797138218619187,0.87056017861391355,0.85349037119011129,0.83675526587265814,0.82034829987515501,0.80426303909328922,0.7884931755816561,0.77303252508005493,0.75787502458828915,0.7430147299885187,0.728445813714234,0.71416256246493526,0.70015937496562275,0.68643075977021839,0.67297133310805723,0.65977581677260511,0.64683903605157356,0.63415591769762114,0.62172148793884419,0.60953087052827859,0.59757928483164569,0.58586204395259378,0.57437455289469974,0.56311230675950952,0.5520708889799113,0.5412459695881483,0.53063330351779248,0.52022872893901217,0.51002816562648245,0.50002761335929646,0.49022315035225139]
[null,{"$f":"\"Price basis factor, PB Input --> PB FID\"","v":"Price basis factor, PB Input --> PB FID"},null,null,null,{"$f":"I_PB_Input","v":"N"},{"$f":"C_PB_FID","v":"R2012"},1.08243216,1.0612079999999999,1.0404,1.02,1,0.98039215686274506,0.96116878123798533,0.94232233454704439,0.92384542602651409,0.90573080982991572,0.88797138218619187,0.87056017861391355,0.85349037119011129,0.83675526587265814,0.82034829987515501,0.80426303909328922,0.7884931755816561,0.77303252508005493,0.75787502458828915,0.7430147299885187,0.728445813714234,0.71416256246493526,0.70015937496562275,0.68643075977021839,0.67297133310805723,0.65977581677260511,0.64683903605157356,0.63415591769762114,0.62172148793884419,0.60953087052827859,0.59757928483164569,0.58586204395259378,0.57437455289469974,0.56311230675950952,0.5520708889799113,0.5412459695881483,0.53063330351779248,0.52022872893901217,0.51002816562648245,0.50002761335929646,0.49022315035225139,0.48061093171789349,0.47118718795871911]
[null,{"$f":"\"Price basis factor, N --> PB Input\"","v":"Price basis factor, N --> PB Input"},null,null,null,"N",{"$f":"I_PB_Input","v":"N"},{"$f":"1/H19","v":1},{"$f":"1/I19","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,{"$f":"\"Price basis factor, N --> PB Output\"","v":"Price basis factor, N --> PB Output"},null,null,null,"N",{"$f":"I_PB_Output","v":"R2014"},{"$f":"DWIA_PBC(1,H$4,$F23,$G23,$H$34:$AX$34,2008)","v":1.1261624192640001},1.1040808032,1.08243216,1.0612079999999999,1.0404,1.02,1,0.98039215686274506,0.96116878123798533,0.94232233454704439,{"$f":"DWIA_PBC(1,R$4,$F23,$G23,$H$34:$AX$34,2008)","v":0.92384542602651409},0.90573080982991572,0.88797138218619187,0.87056017861391355,0.85349037119011129,0.83675526587265814,0.82034829987515501,0.80426303909328922,0.7884931755816561,0.77303252508005493,{"$f":"DWIA_PBC(1,AB$4,$F23,$G23,$H$34:$AX$34,2008)","v":0.75787502458828915},0.7430147299885187,0.728445813714234,0.71416256246493526,0.70015937496562275,0.68643075977021839,0.67297133310805723,0.65977581677260511,0.64683903605157356,0.63415591769762114,{"$f":"DWIA_PBC(1,AL$4,$F23,$G23,$H$34:$AX$34,2008)","v":0.62172148793884419},0.60953087052827859,0.59757928483164569,0.58586204395259378,0.57437455289469974,0.56311230675950952,0.5520708889799113,0.5412459695881483,0.53063330351779248,0.52022872893901217,0.51002816562648245,0.50002761335929646,0.49022315035225139]
[null,{"$f":"\"Price basis factor, N --> PB FID\"","v":"Price basis factor, N --> PB FID"},null,null,null,"N",{"$f":"C_PB_FID","v":"R2012"},1.08243216,1.0612079999999999,1.0404,1.02,1,0.98039215686274506,0.96116878123798533,0.94232233454704439,0.92384542602651409,0.90573080982991572,0.88797138218619187,0.87056017861391355,0.85349037119011129,0.83675526587265814,0.82034829987515501,0.80426303909328922,0.7884931755816561,0.77303252508005493,0.75787502458828915,0.7430147299885187,0.728445813714234,0.71416256246493526,0.70015937496562275,0.68643075977021839,0.67297133310805723,0.65977581677260511,0.64683903605157356,0.63415591769762114,0.62172148793884419,0.60953087052827859,0.59757928483164569,0.58586204395259378,0.57437455289469974,0.56311230675950952,0.5520708889799113,0.5412459695881483,0.53063330351779248,0.52022872893901217,0.51002816562648245,0.50002761335929646,0.49022315035225139,0.48061093171789349,0.47118718795871911]
[null,{"$f":"\"Price basis factor, PB Output --> N\"","v":"Price basis factor, PB Output --> N"},null,null,null,{"$f":"I_PB_Output","v":"R2014"},"N",{"$f":"1/H23","v":0.88797138218619198},{"$f":"1/I23","v":0.90573080982991594},0.9238454260265142,0.94232233454704462,0.96116878123798544,0.98039215686274506,1,1.02,1.0404,1.0612080000000002,1.0824321600000002,1.1040808032000002,1.1261624192640003,1.1486856676492803,1.171659381002266,1.1950925686223113,1.2189944199947575,1.2433743083946527,1.2682417945625457,1.2936066304537968,1.3194787630628726,1.3458683383241303,1.3727857050906129,1.4002414191924253,1.4282462475762738,1.4568111725277992,1.4859473959783553,1.5156663438979225,1.5459796707758811,1.5768992641913988,1.6084372494752268,1.6406059944647315,1.6734181143540261,1.7068864766411067,1.7410242061739289,1.7758446902974077,1.8113615841033557,1.847588815785423,1.8845405921011313,1.9222314039431543,1.9606760320220176,1.9998895526624583,2.0398873437157077]
[null,{"$f":"\"Price basis factor, PB FID --> N\"","v":"Price basis factor, PB FID --> N"},null,null,null,{"$f":"C_PB_FID","v":"R2012"},"N",{"$f":"1/H24","v":0.9238454260265142},{"$f":"1/I24","v":0.94232233454704462},0.96116878123798544,0.98039215686274506,1,1.02,1.0404,1.0612080000000002,1.0824321600000002,1.1040808032000002,1.1261624192640003,1.1486856676492803,1.171659381002266,1.1950925686223113,1.2189944199947575,1.2433743083946527,1.2682417945625457,1.2936066304537968,1.3194787630628726,1.3458683383241303,1.3727857050906129,1.4002414191924253,1.4282462475762738,1.4568111725277992,1.4859473959783553,1.5156663438979225,1.5459796707758811,1.5768992641913988,1.6084372494752268,1.6406059944647315,1.6734181143540261,1.7068864766411067,1.7410242061739289,1.7758446902974077,1.8113615841033557,1.847588815785423,1.8845405921011313,1.9222314039431543,1.9606760320220176,1.9998895526624583,2.0398873437157077,2.0806850905900216,2.1222987924018222]
[null,{"$f":"\"Price basis factor, PB FID --> PB Output\"","v":"Price basis factor, PB FID --> PB Output"},null,null,null,null,{"$f":"DWIA_PBC(1,2008,C_PB_FID,I_PB_Output,$H$34:$AX$34,2008)","v":1.0404}]
[]
[null,"Flags and counters"]
[null,"Flags"]
[null,"Operational year",null,null,null,null,{"$f":"SUM(H31:AX31)","v":25},{"$f":"IF(H52>0,1,0)","v":0},{"$f":"IF(I52>0,1,0)","v":0},0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financial"]
[null,{"$f":"\"Inflation \" & I_FX","v":"Inflation EUR"},null,null,"%",null,null,{"$f":"I_Inflation","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,"WACC (nominal, after tax)",null,null,"%",null,null,{"$f":"I_WACC","v":0.08},0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[null,"WACC (real, after tax)",null,null,"%",null,null,{"$f":"(1+H35)/(1+H34)-1","v":5.8823529411764719E-2},{"$f":"(1+I35)/(1+I34)-1","v":5.8823529411764719E-2},5.8823529411764719E-2,5.8823529411764719E-2,5.8823529411764719E-2,5.8823529411764719E-2,5.8823529411764719E-2,5.8823529411764719E-2,5.8823529411764719E-2,5.8823529411764719E-2,5.8823529411764719E-2,5.8823529411764719E-2,5.8823529411764719E-2,5.8823529411764719E-2,5.8823529411764719E-2,5.8823529411764719E-2,5.8823529411764719E-2,5.8823529411764719E-2,5.8823529411764719E-2,5.8823529411764719E-2,5.8823529411764719E-2,5.8823529411764719E-2,5.8823529411764719E-2,5.8823529411764719E-2,5.8823529411764719E-2,5.8823529411764719E-2,5.8823529411764719E-2,5.8823529411764719E-2,5.8823529411764719E-2,5.8823529411764719E-2,5.8823529411764719E-2,5.8823529411764719E-2,5.8823529411764719E-2,5.8823529411764719E-2,5.8823529411764719E-2,5.8823529411764719E-2,5.8823529411764719E-2,5.8823529411764719E-2,5.8823529411764719E-2,5.8823529411764719E-2,5.8823529411764719E-2,5.8823529411764719E-2,5.8823529411764719E-2]
[null,"Corporate tax rate",null,null,"%",null,null,{"$f":"I_CTaxRate","v":0.245},0.245,0.245,0.245,0.245,0.245,0.245,0.245,0.245,0.245,0.245,0.245,0.245,0.245,0.245,0.245,0.245,0.245,0.245,0.245,0.245,0.245,0.245,0.245,0.245,0.245,0.245,0.245,0.245,0.245,0.245,0.245,0.245,0.245,0.245,0.245,0.245,0.245,0.245,0.245,0.245,0.245,0.245]
[]
[null,"Production"]
[null,"Gross AEP",null,null,"GWh",null,{"$f":"SUM(H40:AX40)","v":0}]
[null,"Net AEP",null,null,"GWh",null,{"$f":"SUM(H41:AX41)","v":39423.812950368003},{"$f":"Input!H37","v":0},{"$f":"Input!I37","v":0},{"$f":"Input!J37","v":0},{"$f":"Input!K37","v":0},{"$f":"Input!L37","v":0},{"$f":"Input!M37","v":0},{"$f":"Input!N37","v":755.62308154871982},{"$f":"Input!O37","v":1576.9525180147198},{"$f":"Input!P37","v":1576.9525180147198},{"$f":"Input!Q37","v":1576.9525180147198},{"$f":"Input!R37","v":1576.9525180147198},{"$f":"Input!S37","v":1576.9525180147198},{"$f":"Input!T37","v":1576.9525180147198},{"$f":"Input!U37","v":1576.9525180147198},{"$f":"Input!V37","v":1576.9525180147198},{"$f":"Input!W37","v":1576.9525180147198},{"$f":"Input!X37","v":1576.9525180147198},{"$f":"Input!Y37","v":1576.9525180147198},{"$f":"Input!Z37","v":1576.9525180147198},{"$f":"Input!AA37","v":1576.9525180147198},{"$f":"Input!AB37","v":1576.9525180147198},{"$f":"Input!AC37","v":1576.9525180147198},{"$f":"Input!AD37","v":1576.9525180147198},{"$f":"Input!AE37","v":1576.9525180147198},{"$f":"Input!AF37","v":1576.9525180147198},{"$f":"Input!AG37","v":1576.9525180147198},{"$f":"Input!AH37","v":1576.9525180147198},{"$f":"Input!AI37","v":1576.9525180147198},{"$f":"Input!AJ37","v":1576.9525180147198},{"$f":"Input!AK37","v":1576.9525180147198},{"$f":"Input!AL37","v":1576.9525180147198},{"$f":"Input!AM37","v":821.32943646599995},{"$f":"Input!AN37","v":0},{"$f":"Input!AO37","v":0},{"$f":"Input!AP37","v":0},{"$f":"Input!AQ37","v":0},{"$f":"Input!AR37","v":0},{"$f":"Input!AS37","v":0},{"$f":"Input!AT37","v":0},{"$f":"Input!AU37","v":0},{"$f":"Input!AV37","v":0},{"$f":"Input!AW37","v":0},{"$f":"Input!AX37","v":0}]
[]
[null,"Discounted"]
[null,"Net AEP, discounted",null,null,"GWh",null,{"$f":"SUM(H44:AX44)","v":18696.415624723399},{"$f":"H$41*H$11","v":0},0,0,0,0,0,673.99713138141976,1328.4581140271464,1254.6548854700827,1184.9518362773003,1119.1211787063392,1056.9477798893204,998.22845878435805,942.77132218522706,890.39513761938122,840.92874108497097,794.21047769136158,750.08767337517475,708.41613596544289,669.05968396736273,631.88970152473144,596.78471810669089,563.63001154520794,532.31723312602969,502.74405350791687,474.81382831303262,448.43528229564197,423.52221105699516,399.99319933160655,377.77135492429511,356.78405742850089,175.50141713786215,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Costs"]
[null,"Cash flow"]
[]
[null,"Per cost item (level 1)"]
[null,"DEVEX total",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},{"$f":"I_PB_Input","v":"N"},{"$f":"SUM(H50:AX50)","v":20},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!H43,SUM(Calculation!H57:H66))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!I43,SUM(Calculation!I57:I66))","v":6.6666666666666661},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!J43,SUM(Calculation!J57:J66))","v":6.6666666666666661},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!K43,SUM(Calculation!K57:K66))","v":6.6666666666666661},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!L43,SUM(Calculation!L57:L66))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!M43,SUM(Calculation!M57:M66))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!N43,SUM(Calculation!N57:N66))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!O43,SUM(Calculation!O57:O66))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!P43,SUM(Calculation!P57:P66))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!Q43,SUM(Calculation!Q57:Q66))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!R43,SUM(Calculation!R57:R66))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!S43,SUM(Calculation!S57:S66))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!T43,SUM(Calculation!T57:T66))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!U43,SUM(Calculation!U57:U66))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!V43,SUM(Calculation!V57:V66))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!W43,SUM(Calculation!W57:W66))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!X43,SUM(Calculation!X57:X66))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!Y43,SUM(Calculation!Y57:Y66))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!Z43,SUM(Calculation!Z57:Z66))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AA43,SUM(Calculation!AA57:AA66))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AB43,SUM(Calculation!AB57:AB66))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AC43,SUM(Calculation!AC57:AC66))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AD43,SUM(Calculation!AD57:AD66))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AE43,SUM(Calculation!AE57:AE66))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AF43,SUM(Calculation!AF57:AF66))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AG43,SUM(Calculation!AG57:AG66))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AH43,SUM(Calculation!AH57:AH66))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AI43,SUM(Calculation!AI57:AI66))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AJ43,SUM(Calculation!AJ57:AJ66))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AK43,SUM(Calculation!AK57:AK66))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AL43,SUM(Calculation!AL57:AL66))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AM43,SUM(Calculation!AM57:AM66))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AN43,SUM(Calculation!AN57:AN66))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AO43,SUM(Calculation!AO57:AO66))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AP43,SUM(Calculation!AP57:AP66))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AQ43,SUM(Calculation!AQ57:AQ66))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AR43,SUM(Calculation!AR57:AR66))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AS43,SUM(Calculation!AS57:AS66))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AT43,SUM(Calculation!AT57:AT66))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AU43,SUM(Calculation!AU57:AU66))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AV43,SUM(Calculation!AV57:AV66))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AW43,SUM(Calculation!AW57:AW66))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AX43,SUM(Calculation!AX57:AX66))","v":0}]
[null,"CAPEX total",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},{"$f":"I_PB_Input","v":"N"},{"$f":"SUM(H51:AX51)","v":1520.0000000000002},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!H44,SUM(Calculation!H67:H81))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!I44,SUM(Calculation!I67:I81))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!J44,SUM(Calculation!J67:J81))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!K44,SUM(Calculation!K67:K81))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!L44,SUM(Calculation!L67:L81))","v":303.99999999999994},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!M44,SUM(Calculation!M67:M81))","v":532.00000000000011},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!N44,SUM(Calculation!N67:N81))","v":684.00000000000023},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!O44,SUM(Calculation!O67:O81))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!P44,SUM(Calculation!P67:P81))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!Q44,SUM(Calculation!Q67:Q81))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!R44,SUM(Calculation!R67:R81))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!S44,SUM(Calculation!S67:S81))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!T44,SUM(Calculation!T67:T81))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!U44,SUM(Calculation!U67:U81))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!V44,SUM(Calculation!V67:V81))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!W44,SUM(Calculation!W67:W81))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!X44,SUM(Calculation!X67:X81))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!Y44,SUM(Calculation!Y67:Y81))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!Z44,SUM(Calculation!Z67:Z81))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AA44,SUM(Calculation!AA67:AA81))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AB44,SUM(Calculation!AB67:AB81))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AC44,SUM(Calculation!AC67:AC81))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AD44,SUM(Calculation!AD67:AD81))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AE44,SUM(Calculation!AE67:AE81))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AF44,SUM(Calculation!AF67:AF81))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AG44,SUM(Calculation!AG67:AG81))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AH44,SUM(Calculation!AH67:AH81))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AI44,SUM(Calculation!AI67:AI81))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AJ44,SUM(Calculation!AJ67:AJ81))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AK44,SUM(Calculation!AK67:AK81))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AL44,SUM(Calculation!AL67:AL81))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AM44,SUM(Calculation!AM67:AM81))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AN44,SUM(Calculation!AN67:AN81))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AO44,SUM(Calculation!AO67:AO81))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AP44,SUM(Calculation!AP67:AP81))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AQ44,SUM(Calculation!AQ67:AQ81))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AR44,SUM(Calculation!AR67:AR81))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AS44,SUM(Calculation!AS67:AS81))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AT44,SUM(Calculation!AT67:AT81))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AU44,SUM(Calculation!AU67:AU81))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AV44,SUM(Calculation!AV67:AV81))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AW44,SUM(Calculation!AW67:AW81))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AX44,SUM(Calculation!AX67:AX81))","v":0}]
[null,"OPEX total",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},{"$f":"I_PB_Input","v":"N"},{"$f":"SUM(H52:AX52)","v":1028.3863425627696},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!H45,SUM(Calculation!H82:H96))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!I45,SUM(Calculation!I82:I96))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!J45,SUM(Calculation!J82:J96))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!K45,SUM(Calculation!K82:K96))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!L45,SUM(Calculation!L82:L96))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!M45,SUM(Calculation!M82:M96))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!N45,SUM(Calculation!N82:N96))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!O45,SUM(Calculation!O82:O96))","v":16.734746277373645},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!P45,SUM(Calculation!P82:P96))","v":34.138882405842239},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!Q45,SUM(Calculation!Q82:Q96))","v":34.821660053959079},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!R45,SUM(Calculation!R82:R96))","v":35.518093255038266},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!S45,SUM(Calculation!S82:S96))","v":36.228455120139031},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!T45,SUM(Calculation!T82:T96))","v":36.953024222541806},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!U45,SUM(Calculation!U82:U96))","v":37.692084706992652},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!V45,SUM(Calculation!V82:V96))","v":38.445926401132496},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!W45,SUM(Calculation!W82:W96))","v":39.214844929155149},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!X45,SUM(Calculation!X82:X96))","v":39.999141827738264},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!Y45,SUM(Calculation!Y82:Y96))","v":40.799124664293018},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!Z45,SUM(Calculation!Z82:Z96))","v":41.615107157578869},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AA45,SUM(Calculation!AA82:AA96))","v":42.447409300730449},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AB45,SUM(Calculation!AB82:AB96))","v":43.296357486745059},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AC45,SUM(Calculation!AC82:AC96))","v":44.162284636479967},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AD45,SUM(Calculation!AD82:AD96))","v":45.045530329209555},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AE45,SUM(Calculation!AE82:AE96))","v":45.94644093579376},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AF45,SUM(Calculation!AF82:AF96))","v":46.865369754509636},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AG45,SUM(Calculation!AG82:AG96))","v":47.802677149599816},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AH45,SUM(Calculation!AH82:AH96))","v":48.758730692591818},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AI45,SUM(Calculation!AI82:AI96))","v":49.733905306443646},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AJ45,SUM(Calculation!AJ82:AJ96))","v":50.728583412572512},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AK45,SUM(Calculation!AK82:AK96))","v":51.743155080823975},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AL45,SUM(Calculation!AL82:AL96))","v":52.778018182440462},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AM45,SUM(Calculation!AM82:AM96))","v":26.916789273044628},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AN45,SUM(Calculation!AN82:AN96))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AO45,SUM(Calculation!AO82:AO96))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AP45,SUM(Calculation!AP82:AP96))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AQ45,SUM(Calculation!AQ82:AQ96))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AR45,SUM(Calculation!AR82:AR96))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AS45,SUM(Calculation!AS82:AS96))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AT45,SUM(Calculation!AT82:AT96))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AU45,SUM(Calculation!AU82:AU96))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AV45,SUM(Calculation!AV82:AV96))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AW45,SUM(Calculation!AW82:AW96))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AX45,SUM(Calculation!AX82:AX96))","v":0}]
[null,"ABEX total",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},{"$f":"I_PB_Input","v":"N"},{"$f":"SUM(H53:AX53)","v":126.56632129745569},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!H46,SUM(Calculation!H97:H101))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!I46,SUM(Calculation!I97:I101))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!J46,SUM(Calculation!J97:J101))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!K46,SUM(Calculation!K97:K101))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!L46,SUM(Calculation!L97:L101))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!M46,SUM(Calculation!M97:M101))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!N46,SUM(Calculation!N97:N101))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!O46,SUM(Calculation!O97:O101))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!P46,SUM(Calculation!P97:P101))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!Q46,SUM(Calculation!Q97:Q101))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!R46,SUM(Calculation!R97:R101))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!S46,SUM(Calculation!S97:S101))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!T46,SUM(Calculation!T97:T101))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!U46,SUM(Calculation!U97:U101))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!V46,SUM(Calculation!V97:V101))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!W46,SUM(Calculation!W97:W101))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!X46,SUM(Calculation!X97:X101))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!Y46,SUM(Calculation!Y97:Y101))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!Z46,SUM(Calculation!Z97:Z101))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AA46,SUM(Calculation!AA97:AA101))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AB46,SUM(Calculation!AB97:AB101))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AC46,SUM(Calculation!AC97:AC101))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AD46,SUM(Calculation!AD97:AD101))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AE46,SUM(Calculation!AE97:AE101))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AF46,SUM(Calculation!AF97:AF101))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AG46,SUM(Calculation!AG97:AG101))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AH46,SUM(Calculation!AH97:AH101))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AI46,SUM(Calculation!AI97:AI101))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AJ46,SUM(Calculation!AJ97:AJ101))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AK46,SUM(Calculation!AK97:AK101))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AL46,SUM(Calculation!AL97:AL101))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AM46,SUM(Calculation!AM97:AM101))","v":126.56632129745569},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AN46,SUM(Calculation!AN97:AN101))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AO46,SUM(Calculation!AO97:AO101))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AP46,SUM(Calculation!AP97:AP101))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AQ46,SUM(Calculation!AQ97:AQ101))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AR46,SUM(Calculation!AR97:AR101))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AS46,SUM(Calculation!AS97:AS101))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AT46,SUM(Calculation!AT97:AT101))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AU46,SUM(Calculation!AU97:AU101))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AV46,SUM(Calculation!AV97:AV101))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AW46,SUM(Calculation!AW97:AW101))","v":0},{"$f":"IF(I_CostMethod=\"Manual simple\",Input!AX46,SUM(Calculation!AX97:AX101))","v":0}]
[null,"Total",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},{"$f":"I_PB_Input","v":"N"},{"$f":"SUM(H54:AX54)","v":2694.9526638602256},{"$f":"SUM(H50:H53)","v":0},{"$f":"SUM(I50:I53)","v":6.6666666666666661},6.6666666666666661,6.6666666666666661,303.99999999999994,532.00000000000011,684.00000000000023,16.734746277373645,34.138882405842239,34.821660053959079,35.518093255038266,36.228455120139031,36.953024222541806,37.692084706992652,38.445926401132496,39.214844929155149,39.999141827738264,40.799124664293018,41.615107157578869,42.447409300730449,43.296357486745059,44.162284636479967,45.045530329209555,45.94644093579376,46.865369754509636,47.802677149599816,48.758730692591818,49.733905306443646,50.728583412572512,51.743155080823975,52.778018182440462,153.48311057050032,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Per cost item (level 2)"]
[null,{"$f":"Input!$B$50","v":"Site development"},null,null,{"$f":"I_FX & \"m\"","v":"EURm"},{"$f":"I_PB_Input","v":"N"},{"$f":"SUM(H57:AX57)","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW50,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX50,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$51","v":"Design/dev. - Support Structures"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW51,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX51,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$52","v":"Design/dev. - Wind turbines"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H52,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I52,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J52,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K52,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L52,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M52,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N52,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O52,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P52,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q52,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R52,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S52,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T52,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U52,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V52,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W52,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X52,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y52,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z52,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA52,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB52,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC52,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD52,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE52,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF52,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG52,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH52,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI52,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ52,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK52,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL52,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM52,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN52,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO52,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP52,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ52,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR52,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS52,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT52,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU52,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV52,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW52,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX52,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$53","v":"Design/dev. - Export cable"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW53,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX53,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$54","v":"Design/dev. - Onshore substation"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW54,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX54,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$55","v":"Design/dev. - Offshore substation"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW55,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX55,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$56","v":"Design/dev. - Array cable"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW56,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX56,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$57","v":"DEVEX category8"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW57,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX57,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$58","v":"DEVEX category9"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW58,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX58,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$59","v":"DEVEX category10"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H59,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I59,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J59,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K59,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L59,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M59,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N59,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O59,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P59,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q59,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R59,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S59,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T59,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U59,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V59,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W59,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X59,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y59,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z59,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA59,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB59,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC59,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD59,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE59,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF59,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG59,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH59,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI59,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ59,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK59,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL59,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM59,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN59,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO59,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP59,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ59,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR59,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS59,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT59,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU59,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV59,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW59,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX59,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$63","v":"Project management"},null,null,"EURm","N",{"$f":"SUM(H67:AX67)","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW63,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX63,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$64","v":"Production - Support Structures"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H64,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I64,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J64,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K64,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L64,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M64,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N64,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O64,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P64,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q64,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R64,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S64,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T64,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U64,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V64,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W64,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X64,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y64,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z64,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA64,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB64,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC64,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD64,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE64,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF64,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG64,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH64,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI64,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ64,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK64,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL64,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM64,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN64,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO64,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP64,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ64,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR64,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS64,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT64,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU64,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV64,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW64,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX64,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$65","v":"Production - Wind turbines"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H65,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I65,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J65,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K65,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L65,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M65,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N65,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O65,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P65,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q65,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R65,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S65,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T65,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U65,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V65,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W65,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X65,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y65,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z65,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA65,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB65,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC65,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD65,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE65,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF65,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG65,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH65,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI65,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ65,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK65,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL65,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM65,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN65,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO65,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP65,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ65,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR65,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS65,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT65,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU65,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV65,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW65,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX65,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$66","v":"Production - Export cable"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H66,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I66,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J66,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K66,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L66,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M66,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N66,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O66,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P66,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q66,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R66,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S66,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T66,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U66,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V66,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W66,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X66,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y66,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z66,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA66,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB66,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC66,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD66,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE66,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF66,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG66,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH66,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI66,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ66,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK66,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL66,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM66,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN66,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO66,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP66,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ66,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR66,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS66,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT66,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU66,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV66,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW66,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX66,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$67","v":"Production - Onshore substation"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW67,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX67,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$68","v":"Production - Offshore substation"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW68,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX68,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$69","v":"Production - Array cable"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW69,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX69,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$70","v":"Installation - Support Structures"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW70,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX70,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$71","v":"Installation - Wind turbines"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW71,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX71,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$72","v":"Installation - Export cable"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW72,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX72,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$73","v":"Installation - Onshore substation"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H73,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I73,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J73,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K73,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L73,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M73,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N73,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O73,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P73,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q73,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R73,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S73,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T73,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U73,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V73,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W73,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X73,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y73,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z73,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA73,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB73,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC73,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD73,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE73,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF73,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG73,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH73,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI73,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ73,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK73,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL73,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM73,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN73,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO73,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP73,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ73,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR73,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS73,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT73,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU73,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV73,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW73,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX73,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$74","v":"Installation - Offshore substation"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H74,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I74,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J74,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K74,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L74,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M74,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N74,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O74,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P74,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q74,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R74,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S74,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T74,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U74,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V74,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W74,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X74,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y74,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z74,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA74,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB74,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC74,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD74,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE74,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF74,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG74,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH74,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI74,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ74,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK74,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL74,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM74,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN74,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO74,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP74,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ74,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR74,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS74,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT74,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU74,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV74,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW74,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX74,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$75","v":"Installation - Array cable"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H75,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I75,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J75,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K75,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L75,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M75,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N75,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O75,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P75,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q75,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R75,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S75,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T75,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U75,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V75,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W75,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X75,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y75,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z75,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA75,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB75,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC75,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD75,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE75,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF75,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG75,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH75,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI75,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ75,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK75,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL75,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM75,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN75,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO75,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP75,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ75,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR75,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS75,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT75,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU75,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV75,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW75,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX75,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$76","v":"CAPEX category14"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H76,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I76,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J76,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K76,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L76,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M76,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N76,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O76,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P76,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q76,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R76,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S76,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T76,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U76,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V76,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W76,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X76,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y76,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z76,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA76,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB76,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC76,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD76,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE76,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF76,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG76,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH76,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI76,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ76,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK76,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL76,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM76,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN76,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO76,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP76,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ76,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR76,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS76,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT76,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU76,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV76,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW76,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX76,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$77","v":"CAPEX category15"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H77,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I77,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J77,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K77,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L77,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M77,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N77,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O77,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P77,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q77,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R77,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S77,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T77,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U77,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V77,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W77,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X77,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y77,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z77,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA77,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB77,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC77,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD77,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE77,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF77,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG77,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH77,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI77,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ77,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK77,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL77,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM77,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN77,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO77,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP77,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ77,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR77,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS77,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT77,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU77,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV77,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW77,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX77,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$81","v":"Operations management"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW81,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX81,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$82","v":"O&M - Support Structures"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW82,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX82,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$83","v":"O&M - Wind turbines"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW83,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX83,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$84","v":"O&M - Export cable"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H84,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I84,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J84,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K84,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L84,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M84,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N84,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O84,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P84,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q84,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R84,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S84,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T84,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U84,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V84,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W84,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X84,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y84,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z84,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA84,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB84,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC84,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD84,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE84,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF84,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG84,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH84,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI84,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ84,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK84,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL84,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM84,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN84,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO84,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP84,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ84,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR84,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS84,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT84,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU84,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV84,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW84,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX84,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$85","v":"O&M - Onshore substation"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H85,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I85,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J85,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K85,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L85,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M85,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N85,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O85,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P85,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q85,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R85,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S85,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T85,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U85,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V85,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W85,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X85,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y85,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z85,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA85,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB85,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC85,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD85,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE85,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF85,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG85,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH85,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI85,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ85,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK85,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL85,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM85,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN85,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO85,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP85,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ85,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR85,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS85,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT85,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU85,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV85,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW85,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX85,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$86","v":"O&M - Offshore substation"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H86,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I86,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J86,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K86,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L86,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M86,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N86,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O86,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P86,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q86,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R86,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S86,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T86,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U86,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V86,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W86,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X86,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y86,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z86,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA86,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB86,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC86,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD86,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE86,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF86,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG86,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH86,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI86,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ86,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK86,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL86,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM86,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN86,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO86,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP86,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ86,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR86,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS86,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT86,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU86,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV86,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW86,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX86,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$87","v":"O&M - Array cable"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H87,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I87,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J87,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K87,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L87,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M87,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N87,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O87,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P87,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q87,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R87,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S87,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T87,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U87,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V87,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W87,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X87,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y87,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z87,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA87,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB87,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC87,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD87,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE87,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF87,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG87,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH87,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI87,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ87,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK87,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL87,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM87,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN87,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO87,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP87,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ87,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR87,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS87,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT87,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU87,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV87,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW87,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX87,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$88","v":"OPEX category8"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H88,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I88,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J88,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K88,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L88,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M88,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N88,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O88,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P88,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q88,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R88,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S88,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T88,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U88,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V88,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W88,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X88,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y88,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z88,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA88,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB88,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC88,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD88,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE88,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF88,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG88,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH88,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI88,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ88,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK88,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL88,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM88,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN88,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO88,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP88,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ88,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR88,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS88,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT88,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU88,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV88,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW88,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX88,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$89","v":"OPEX category9"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW89,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX89,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$90","v":"OPEX category10"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW90,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX90,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$91","v":"OPEX category11"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW91,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX91,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$92","v":"OPEX category12"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW92,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX92,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$93","v":"OPEX category13"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW93,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX93,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$94","v":"OPEX category14"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW94,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX94,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$95","v":"OPEX category15"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H95,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I95,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J95,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K95,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L95,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M95,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N95,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O95,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P95,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q95,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R95,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S95,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T95,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U95,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V95,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W95,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X95,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y95,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z95,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA95,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB95,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC95,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD95,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE95,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF95,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG95,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH95,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI95,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ95,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK95,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL95,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM95,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN95,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO95,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP95,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ95,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR95,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS95,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT95,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU95,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV95,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW95,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX95,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$99","v":"Decommissioning"},null,null,"EURm","N",{"$f":"SUM(H97:AX97)","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H99,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I99,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J99,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K99,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L99,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M99,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N99,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O99,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P99,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q99,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R99,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S99,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T99,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U99,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V99,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W99,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X99,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y99,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z99,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA99,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB99,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC99,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD99,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE99,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF99,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG99,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH99,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI99,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ99,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK99,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL99,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM99,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN99,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO99,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP99,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ99,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR99,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS99,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT99,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU99,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV99,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW99,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX99,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$100","v":"ABEX category2"},null,null,"EURm","N",{"$f":"SUM(H98:AX98)","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW100,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX100,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$101","v":"ABEX category3"},null,null,"EURm","N",{"$f":"SUM(H99:AX99)","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW101,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX101,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$102","v":"ABEX category4"},null,null,"EURm","N",{"$f":"SUM(H100:AX100)","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW102,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX102,NA())","v":{"$error":"#N/A"}}]
[null,{"$f":"Input!$B$103","v":"ABEX category5"},null,null,"EURm","N",{"$f":"SUM(H101:AX101)","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!H103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!I103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!J103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!K103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!L103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!M103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!N103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!O103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!P103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Q103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!R103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!S103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!T103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!U103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!V103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!W103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!X103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Y103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!Z103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AA103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AB103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AC103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AD103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AE103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AF103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AG103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AH103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AI103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AJ103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AK103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AL103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AM103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AN103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AO103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AP103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AQ103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AR103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AS103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AT103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AU103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AV103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AW103,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!AX103,NA())","v":{"$error":"#N/A"}}]
[]
[null,"Per cost item (level 1)"]
[null,"DEVEX total",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},{"$f":"I_PB_Output","v":"R2014"},{"$f":"SUM(H104:AX104)","v":21.651473087999996},{"$f":"H50*H$20","v":0},{"$f":"I50*I$20","v":7.3605386879999992},7.2162143999999993,7.0747199999999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CAPEX total",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},{"$f":"I_PB_Output","v":"R2014"},{"$f":"SUM(H105:AX105)","v":1542.9216000000001},{"$f":"H51*H$20","v":0},0,0,0,316.28159999999991,542.6400000000001,684.00000000000023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"OPEX total",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},{"$f":"I_PB_Output","v":"R2014"},{"$f":"SUM(H106:AX106)","v":787.5174718764066},{"$f":"H52*H$20","v":0},0,0,0,0,0,0,16.406613997425143,32.813227994850287,32.81322799485028,32.813227994850287,32.81322799485028,32.813227994850273,32.81322799485028,32.813227994850273,32.813227994850273,32.813227994850287,32.813227994850273,32.813227994850266,32.813227994850266,32.813227994850266,32.813227994850273,32.813227994850259,32.813227994850273,32.813227994850266,32.813227994850259,32.813227994850266,32.813227994850259,32.813227994850244,32.813227994850259,32.813227994850259,16.406613997425122,0,0,0,0,0,0,0,0,0,0,0]
[null,"ABEX total",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},{"$f":"I_PB_Output","v":"R2014"},{"$f":"SUM(H107:AX107)","v":77.146079999999969},{"$f":"H53*H$20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,77.146079999999969,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},{"$f":"I_PB_Output","v":"R2014"},{"$f":"SUM(H108:AX108)","v":2429.2366249644069},{"$f":"H107+H106+H105+H104","v":0},7.3605386879999992,7.2162143999999993,7.0747199999999992,316.28159999999991,542.6400000000001,684.00000000000023,16.406613997425143,32.813227994850287,32.81322799485028,32.813227994850287,32.81322799485028,32.813227994850273,32.81322799485028,32.813227994850273,32.813227994850273,32.813227994850287,32.813227994850273,32.813227994850266,32.813227994850266,32.813227994850266,32.813227994850273,32.813227994850259,32.813227994850273,32.813227994850266,32.813227994850259,32.813227994850266,32.813227994850259,32.813227994850244,32.813227994850259,32.813227994850259,93.552693997425095,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Per cost item (level 2)"]
[null,{"$f":"Input!$B$50","v":"Site development"},null,null,{"$f":"I_FX & \"m\"","v":"EURm"},{"$f":"I_PB_Output","v":"R2014"},{"$f":"SUM(H111:AX111)","v":{"$error":"#N/A"}},{"$f":"H57*H$20","v":{"$error":"#N/A"}},{"$f":"I57*I$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$51","v":"Design/dev. - Support Structures"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H58*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$52","v":"Design/dev. - Wind turbines"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H59*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$53","v":"Design/dev. - Export cable"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H60*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$54","v":"Design/dev. - Onshore substation"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H61*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$55","v":"Design/dev. - Offshore substation"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H62*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$56","v":"Design/dev. - Array cable"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H63*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$57","v":"DEVEX category8"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H64*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$58","v":"DEVEX category9"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H65*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$59","v":"DEVEX category10"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H66*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$63","v":"Project management"},null,null,"EURm","R2014",{"$f":"SUM(H121:AX121)","v":{"$error":"#N/A"}},{"$f":"H67*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$64","v":"Production - Support Structures"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H68*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$65","v":"Production - Wind turbines"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H69*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$66","v":"Production - Export cable"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H70*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$67","v":"Production - Onshore substation"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H71*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$68","v":"Production - Offshore substation"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H72*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$69","v":"Production - Array cable"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H73*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$70","v":"Installation - Support Structures"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H74*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$71","v":"Installation - Wind turbines"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H75*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$72","v":"Installation - Export cable"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H76*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$73","v":"Installation - Onshore substation"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H77*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$74","v":"Installation - Offshore substation"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H78*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$75","v":"Installation - Array cable"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H79*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$76","v":"CAPEX category14"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H80*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$77","v":"CAPEX category15"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H81*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$81","v":"Operations management"},null,null,"EURm","R2014",{"$f":"SUM(H136:AX136)","v":{"$error":"#N/A"}},{"$f":"H82*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$82","v":"O&M - Support Structures"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H83*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$83","v":"O&M - Wind turbines"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H84*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$84","v":"O&M - Export cable"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H85*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$85","v":"O&M - Onshore substation"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H86*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$86","v":"O&M - Offshore substation"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H87*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$87","v":"O&M - Array cable"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H88*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$88","v":"OPEX category8"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H89*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$89","v":"OPEX category9"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H90*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$90","v":"OPEX category10"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H91*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$91","v":"OPEX category11"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H92*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$92","v":"OPEX category12"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H93*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$93","v":"OPEX category13"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H94*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$94","v":"OPEX category14"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H95*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$95","v":"OPEX category15"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H96*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$99","v":"Decommissioning"},null,null,"EURm","R2014",{"$f":"SUM(H151:AX151)","v":{"$error":"#N/A"}},{"$f":"H97*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$100","v":"ABEX category2"},null,null,"EURm","R2014",{"$f":"SUM(H152:AX152)","v":{"$error":"#N/A"}},{"$f":"H98*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$101","v":"ABEX category3"},null,null,"EURm","R2014",{"$f":"SUM(H153:AX153)","v":{"$error":"#N/A"}},{"$f":"H99*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$102","v":"ABEX category4"},null,null,"EURm","R2014",{"$f":"SUM(H154:AX154)","v":{"$error":"#N/A"}},{"$f":"H100*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$103","v":"ABEX category5"},null,null,"EURm","R2014",{"$f":"SUM(H155:AX155)","v":{"$error":"#N/A"}},{"$f":"H101*H$20","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"Per cost item (level 1)"]
[null,"DEVEX total",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},"N",{"$f":"SUM(H158:AX158)","v":20},{"$f":"H50*H$19","v":0},{"$f":"I50*I$19","v":6.6666666666666661},6.6666666666666661,6.6666666666666661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CAPEX total",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},"N",{"$f":"SUM(H159:AX159)","v":1520.0000000000002},{"$f":"H51*H$19","v":0},0,0,0,303.99999999999994,532.00000000000011,684.00000000000023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"OPEX total",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},"N",{"$f":"SUM(H160:AX160)","v":1028.3863425627696},{"$f":"H52*H$19","v":0},0,0,0,0,0,0,16.734746277373645,34.138882405842239,34.821660053959079,35.518093255038266,36.228455120139031,36.953024222541806,37.692084706992652,38.445926401132496,39.214844929155149,39.999141827738264,40.799124664293018,41.615107157578869,42.447409300730449,43.296357486745059,44.162284636479967,45.045530329209555,45.94644093579376,46.865369754509636,47.802677149599816,48.758730692591818,49.733905306443646,50.728583412572512,51.743155080823975,52.778018182440462,26.916789273044628,0,0,0,0,0,0,0,0,0,0,0]
[null,"ABEX total",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},"N",{"$f":"SUM(H161:AX161)","v":126.56632129745569},{"$f":"H53*H$19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,126.56632129745569,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},"N",{"$f":"SUM(H162:AX162)","v":2694.9526638602256},{"$f":"H161+H160+H159+H158","v":0},6.6666666666666661,6.6666666666666661,6.6666666666666661,303.99999999999994,532.00000000000011,684.00000000000023,16.734746277373645,34.138882405842239,34.821660053959079,35.518093255038266,36.228455120139031,36.953024222541806,37.692084706992652,38.445926401132496,39.214844929155149,39.999141827738264,40.799124664293018,41.615107157578869,42.447409300730449,43.296357486745059,44.162284636479967,45.045530329209555,45.94644093579376,46.865369754509636,47.802677149599816,48.758730692591818,49.733905306443646,50.728583412572512,51.743155080823975,52.778018182440462,153.48311057050032,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Per cost item (level 2)"]
[null,{"$f":"Input!$B$50","v":"Site development"},null,null,{"$f":"I_FX & \"m\"","v":"EURm"},"N",{"$f":"SUM(H165:AX165)","v":{"$error":"#N/A"}},{"$f":"H57*H$19","v":{"$error":"#N/A"}},{"$f":"I57*I$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$51","v":"Design/dev. - Support Structures"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"H58*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$52","v":"Design/dev. - Wind turbines"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"H59*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$53","v":"Design/dev. - Export cable"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"H60*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$54","v":"Design/dev. - Onshore substation"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"H61*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$55","v":"Design/dev. - Offshore substation"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"H62*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$56","v":"Design/dev. - Array cable"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"H63*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$57","v":"DEVEX category8"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"H64*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$58","v":"DEVEX category9"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"H65*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$59","v":"DEVEX category10"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"H66*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$63","v":"Project management"},null,null,"EURm","N",{"$f":"SUM(H175:AX175)","v":{"$error":"#N/A"}},{"$f":"H67*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$64","v":"Production - Support Structures"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"H68*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$65","v":"Production - Wind turbines"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"H69*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$66","v":"Production - Export cable"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"H70*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$67","v":"Production - Onshore substation"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"H71*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$68","v":"Production - Offshore substation"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"H72*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$69","v":"Production - Array cable"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"H73*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$70","v":"Installation - Support Structures"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"H74*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$71","v":"Installation - Wind turbines"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"H75*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$72","v":"Installation - Export cable"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"H76*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$73","v":"Installation - Onshore substation"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"H77*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$74","v":"Installation - Offshore substation"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"H78*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$75","v":"Installation - Array cable"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"H79*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$76","v":"CAPEX category14"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"H80*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$77","v":"CAPEX category15"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"H81*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$81","v":"Operations management"},null,null,"EURm","N",{"$f":"SUM(H190:AX190)","v":{"$error":"#N/A"}},{"$f":"H82*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$82","v":"O&M - Support Structures"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"H83*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$83","v":"O&M - Wind turbines"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"H84*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$84","v":"O&M - Export cable"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"H85*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$85","v":"O&M - Onshore substation"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"H86*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$86","v":"O&M - Offshore substation"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"H87*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$87","v":"O&M - Array cable"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"H88*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$88","v":"OPEX category8"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"H89*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$89","v":"OPEX category9"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"H90*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$90","v":"OPEX category10"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"H91*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$91","v":"OPEX category11"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"H92*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$92","v":"OPEX category12"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"H93*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$93","v":"OPEX category13"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"H94*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$94","v":"OPEX category14"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"H95*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$95","v":"OPEX category15"},null,null,"EURm","N",{"$error":"#N/A"},{"$f":"H96*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$99","v":"Decommissioning"},null,null,"EURm","N",{"$f":"SUM(H205:AX205)","v":{"$error":"#N/A"}},{"$f":"H97*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$100","v":"ABEX category2"},null,null,"EURm","N",{"$f":"SUM(H206:AX206)","v":{"$error":"#N/A"}},{"$f":"H98*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$101","v":"ABEX category3"},null,null,"EURm","N",{"$f":"SUM(H207:AX207)","v":{"$error":"#N/A"}},{"$f":"H99*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$102","v":"ABEX category4"},null,null,"EURm","N",{"$f":"SUM(H208:AX208)","v":{"$error":"#N/A"}},{"$f":"H100*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$103","v":"ABEX category5"},null,null,"EURm","N",{"$f":"SUM(H209:AX209)","v":{"$error":"#N/A"}},{"$f":"H101*H$19","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"Discounted cash flow"]
[null,"Per cost item (level 1)"]
[null,"DEVEX total",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},{"$f":"I_PB_Output","v":"R2014"},{"$f":"SUM(H213:AX213)","v":24.318392831999997},{"$f":"H158*H$10*$G$27","v":0},{"$f":"I158*I$10*$G$27","v":8.7373624319999994},8.0901503999999989,7.4908799999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CAPEX total",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},{"$f":"I_PB_Output","v":"R2014"},{"$f":"SUM(H214:AX214)","v":1438.8860444444445},{"$f":"H159*H$10*$G$27","v":0},0,0,0,316.28159999999991,512.49333333333345,610.1111111111112,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"OPEX total",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},{"$f":"I_PB_Output","v":"R2014"},{"$f":"SUM(H215:AX215)","v":361.04313245160898},{"$f":"H160*H$10*$G$27","v":0},0,0,0,0,0,0,13.821278218338428,26.106858856861479,24.656477809258057,23.286673486521497,21.992969403936968,20.771137770384914,19.617185672030196,18.527342023584069,17.498045244496065,16.525931619801845,15.607824307590624,14.740722957168918,13.921793903992869,13.148360909326597,12.417896414364009,11.728013280232672,11.076456986886415,10.461098265392723,9.8799261395375702,9.3310413540077057,8.8126501676739402,8.3230584916920538,7.8606663532647172,7.4239626669722343,3.5057601482924428,0,0,0,0,0,0,0,0,0,0,0]
[null,"ABEX total",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},{"$f":"I_PB_Output","v":"R2014"},{"$f":"SUM(H216:AX216)","v":16.48455024927302},{"$f":"H161*H$10*$G$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.48455024927302,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},{"$f":"I_PB_Output","v":"R2014"},{"$f":"SUM(H217:AX217)","v":1840.7321199773264},{"$f":"SUM(H213:H216)","v":0},{"$f":"SUM(I213:I216)","v":8.7373624319999994},8.0901503999999989,7.4908799999999998,316.28159999999991,512.49333333333345,610.1111111111112,13.821278218338428,26.106858856861479,24.656477809258057,23.286673486521497,21.992969403936968,20.771137770384914,19.617185672030196,18.527342023584069,17.498045244496065,16.525931619801845,15.607824307590624,14.740722957168918,13.921793903992869,13.148360909326597,12.417896414364009,11.728013280232672,11.076456986886415,10.461098265392723,9.8799261395375702,9.3310413540077057,8.8126501676739402,8.3230584916920538,7.8606663532647172,7.4239626669722343,19.990310397565462,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Per cost item (level 2)"]
[null,{"$f":"Input!$B$50","v":"Site development"},null,null,{"$f":"I_FX & \"m\"","v":"EURm"},{"$f":"I_PB_Output","v":"R2014"},{"$f":"SUM(H220:AX220)","v":{"$error":"#N/A"}},{"$f":"H165*H$10*$G$27","v":{"$error":"#N/A"}},{"$f":"I165*I$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$51","v":"Design/dev. - Support Structures"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H166*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$52","v":"Design/dev. - Wind turbines"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H167*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$53","v":"Design/dev. - Export cable"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H168*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$54","v":"Design/dev. - Onshore substation"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H169*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$55","v":"Design/dev. - Offshore substation"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H170*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$56","v":"Design/dev. - Array cable"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H171*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$57","v":"DEVEX category8"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H172*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$58","v":"DEVEX category9"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H173*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$59","v":"DEVEX category10"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H174*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$63","v":"Project management"},null,null,"EURm","R2014",{"$f":"SUM(H230:AX230)","v":{"$error":"#N/A"}},{"$f":"H175*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$64","v":"Production - Support Structures"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H176*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$65","v":"Production - Wind turbines"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H177*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$66","v":"Production - Export cable"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H178*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$67","v":"Production - Onshore substation"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H179*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$68","v":"Production - Offshore substation"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H180*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$69","v":"Production - Array cable"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H181*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$70","v":"Installation - Support Structures"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H182*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$71","v":"Installation - Wind turbines"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H183*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$72","v":"Installation - Export cable"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H184*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$73","v":"Installation - Onshore substation"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H185*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$74","v":"Installation - Offshore substation"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H186*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$75","v":"Installation - Array cable"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H187*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$76","v":"CAPEX category14"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H188*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$77","v":"CAPEX category15"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H189*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$81","v":"Operations management"},null,null,"EURm","R2014",{"$f":"SUM(H245:AX245)","v":{"$error":"#N/A"}},{"$f":"H190*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$82","v":"O&M - Support Structures"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H191*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$83","v":"O&M - Wind turbines"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H192*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$84","v":"O&M - Export cable"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H193*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$85","v":"O&M - Onshore substation"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H194*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$86","v":"O&M - Offshore substation"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H195*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$87","v":"O&M - Array cable"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H196*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$88","v":"OPEX category8"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H197*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$89","v":"OPEX category9"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H198*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$90","v":"OPEX category10"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H199*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$91","v":"OPEX category11"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H200*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$92","v":"OPEX category12"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H201*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$93","v":"OPEX category13"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H202*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$94","v":"OPEX category14"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H203*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$95","v":"OPEX category15"},null,null,"EURm","R2014",{"$error":"#N/A"},{"$f":"H204*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$99","v":"Decommissioning"},null,null,"EURm","R2014",{"$f":"SUM(H260:AX260)","v":{"$error":"#N/A"}},{"$f":"H205*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$100","v":"ABEX category2"},null,null,"EURm","R2014",{"$f":"SUM(H261:AX261)","v":{"$error":"#N/A"}},{"$f":"H206*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$101","v":"ABEX category3"},null,null,"EURm","R2014",{"$f":"SUM(H262:AX262)","v":{"$error":"#N/A"}},{"$f":"H207*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$102","v":"ABEX category4"},null,null,"EURm","R2014",{"$f":"SUM(H263:AX263)","v":{"$error":"#N/A"}},{"$f":"H208*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Input!$B$103","v":"ABEX category5"},null,null,"EURm","R2014",{"$f":"SUM(H264:AX264)","v":{"$error":"#N/A"}},{"$f":"H209*H$10*$G$27","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"Earnings"]
[]
[null,"Earnings input method: % of investment"]
[null,"Park lifetime earnings (EBITDA), % of investment",null,null,null,null,{"$f":"I_DevEBITDAPctInv","v":2.5}]
[null,"Investment",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},{"$f":"I_PB_Output","v":"R2014"},{"$f":"SUM(G104:G105)","v":1564.5730730880002}]
[null,"Earnings (EBITDA)",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},{"$f":"I_PB_Output","v":"R2014"},{"$f":"G270*I_DevEBITDAPctInv","v":3911.4326827200007}]
[null,"Earnings (EBITDA), linear dist.",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},{"$f":"I_PB_Output","v":"R2014"},{"$f":"SUM(H272:AX272)","v":3911.4326827199998},{"$f":"IF(H31=1,$G$271/$G$31,0)","v":0},0,0,0,0,0,0,156.45730730880004,156.45730730880004,156.45730730880004,156.45730730880004,156.45730730880004,156.45730730880004,156.45730730880004,156.45730730880004,156.45730730880004,156.45730730880004,156.45730730880004,156.45730730880004,156.45730730880004,156.45730730880004,156.45730730880004,156.45730730880004,156.45730730880004,156.45730730880004,156.45730730880004,156.45730730880004,156.45730730880004,156.45730730880004,156.45730730880004,156.45730730880004,156.45730730880004,0,0,0,0,0,0,0,0,0,0,0]
[null,"Developer earnings (EBITDA)",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},"N",{"$f":"SUM(H273:AX273)","v":5111.601935931214},{"$f":"H272*H25","v":0},0,0,0,0,0,0,159.58645345497604,162.77818252407556,166.03374617455711,169.35442109804825,172.7415095200092,176.1963397104094,179.7202665046176,183.31467183470997,186.98096527140416,190.72058457683224,194.5349962683689,198.42569619373626,202.39421011761101,206.44209431996322,210.57093620636252,214.78235493048976,219.07800202909959,223.45956206968157,227.92875331107521,232.48732837729673,237.13707494484268,241.87981644373954,246.71741277261435,251.65176102806663,256.684796248628,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Earnings input method: Manual"]
[null,"Earnings (EBITDA)",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},{"$f":"I_PB_Input","v":"N"},{"$f":"SUM(H277:AX277)","v":0},{"$f":"Input!H40","v":0},{"$f":"Input!I40","v":0},{"$f":"Input!J40","v":0},{"$f":"Input!K40","v":0},{"$f":"Input!L40","v":0},{"$f":"Input!M40","v":0},{"$f":"Input!N40","v":0},{"$f":"Input!O40","v":0},{"$f":"Input!P40","v":0},{"$f":"Input!Q40","v":0},{"$f":"Input!R40","v":0},{"$f":"Input!S40","v":0},{"$f":"Input!T40","v":0},{"$f":"Input!U40","v":0},{"$f":"Input!V40","v":0},{"$f":"Input!W40","v":0},{"$f":"Input!X40","v":0},{"$f":"Input!Y40","v":0},{"$f":"Input!Z40","v":0},{"$f":"Input!AA40","v":0},{"$f":"Input!AB40","v":0},{"$f":"Input!AC40","v":0},{"$f":"Input!AD40","v":0},{"$f":"Input!AE40","v":0},{"$f":"Input!AF40","v":0},{"$f":"Input!AG40","v":0},{"$f":"Input!AH40","v":0},{"$f":"Input!AI40","v":0},{"$f":"Input!AJ40","v":0},{"$f":"Input!AK40","v":0},{"$f":"Input!AL40","v":0},{"$f":"Input!AM40","v":0},{"$f":"Input!AN40","v":0},{"$f":"Input!AO40","v":0},{"$f":"Input!AP40","v":0},{"$f":"Input!AQ40","v":0},{"$f":"Input!AR40","v":0},{"$f":"Input!AS40","v":0},{"$f":"Input!AT40","v":0},{"$f":"Input!AU40","v":0},{"$f":"Input!AV40","v":0},{"$f":"Input!AW40","v":0},{"$f":"Input!AX40","v":0}]
[null,"Earnings (EBITDA)",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},{"$f":"I_PB_Output","v":"R2014"},{"$f":"SUM(H278:AX278)","v":0},{"$f":"H277*H20","v":0},{"$f":"I277*I20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Earnings (EBITDA)",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},"N",{"$f":"SUM(H279:AX279)","v":0},{"$f":"H278*H25","v":0},{"$f":"I278*I25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"CHOICE: Earnings input method",null,null,null,null,{"$f":"Input!G28","v":"% of investment"}]
[null,"Earnings (EBITDA)",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},"N",{"$f":"SUM(H282:AX282)","v":5111.601935931214},{"$f":"IF($G$281=\"Manual\",H279,H273)","v":0},{"$f":"IF($G$281=\"Manual\",I279,I273)","v":0},0,0,0,0,0,159.58645345497604,162.77818252407556,166.03374617455711,169.35442109804825,172.7415095200092,176.1963397104094,179.7202665046176,183.31467183470997,186.98096527140416,190.72058457683224,194.5349962683689,198.42569619373626,202.39421011761101,206.44209431996322,210.57093620636252,214.78235493048976,219.07800202909959,223.45956206968157,227.92875331107521,232.48732837729673,237.13707494484268,241.87981644373954,246.71741277261435,251.65176102806663,256.684796248628,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Discounted"]
[null,"Earnings (EBITDA), discounted",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},{"$f":"I_PB_Output","v":"R2014"},{"$f":"SUM(H285:AX285)","v":1804.1132101201144},{"$f":"H282*H$10*$G$27","v":0},0,0,0,0,0,0,131.80294081072265,124.48055521012694,117.56496880956436,111.03358165347741,104.86504933939536,99.039213264984497,93.537034750263118,88.340532819692939,83.432725440821116,78.797574027442153,74.419931025917577,70.285490413366603,66.380740945957356,62.692922004515275,59.209981893153319,55.920538454644785,52.813841873831194,49.879739547507228,47.10864290597906,44.491496077869108,42.019746295765259,39.685315946000522,37.480576171222708,35.398321939488113,33.431748498405447,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tax"]
[]
[null,"Tax depreciation"]
[]
[null,"Tax depreciation method: Linear"]
[null,"Tax asset base",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},"N",{"$f":"SUM($G$158:$G$159)","v":1540.0000000000002}]
[]
[null,"Investment",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},"N",{"$f":"SUM(H294:AX294)","v":1540.0000000000002},{"$f":"SUM(H$158:H$159)","v":0},{"$f":"SUM(I$158:I$159)","v":6.6666666666666661},6.6666666666666661,6.6666666666666661,303.99999999999994,532.00000000000011,684.00000000000023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},"N",{"$f":"SUM(H295:AX295)","v":1539.9999999999995},{"$f":"IF(H$31=1,$G$292/$G$31,0)","v":0},0,0,0,0,0,0,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax asset value, BoP",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},"N",null,0,{"$f":"H297","v":0},{"$f":"I297","v":6.6666666666666661},13.333333333333332,20,323.99999999999994,856,1540.0000000000002,1478.4000000000003,1416.8000000000004,1355.2000000000005,1293.6000000000006,1232.0000000000007,1170.4000000000008,1108.8000000000009,1047.200000000001,985.60000000000093,924.00000000000091,862.40000000000089,800.80000000000086,739.20000000000084,677.60000000000082,616.0000000000008,554.40000000000077,492.80000000000075,431.20000000000073,369.6000000000007,308.00000000000068,246.40000000000066,184.80000000000064,123.20000000000063,61.60000000000062,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13]
[null,"Tax asset value, EoP",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},"N",null,{"$f":"H296+H294-H295","v":0},{"$f":"I296+I294-I295","v":6.6666666666666661},13.333333333333332,20,323.99999999999994,856,1540.0000000000002,1478.4000000000003,1416.8000000000004,1355.2000000000005,1293.6000000000006,1232.0000000000007,1170.4000000000008,1108.8000000000009,1047.200000000001,985.60000000000093,924.00000000000091,862.40000000000089,800.80000000000086,739.20000000000084,677.60000000000082,616.0000000000008,554.40000000000077,492.80000000000075,431.20000000000073,369.6000000000007,308.00000000000068,246.40000000000066,184.80000000000064,123.20000000000063,61.60000000000062,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13,6.1106675275368616E-13]
[]
[null,"Tax depreciation method: Declining balance"]
[null,"Tax depreciation rate (decl. bal.)",null,null,"%",null,{"$f":"I_TaxDepDecBalRate","v":0.2}]
[null,"Tax asset base",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},"N",{"$f":"SUM($G$158:$G$159)","v":1540.0000000000002}]
[]
[null,"Investment",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},"N",{"$f":"SUM(H303:AX303)","v":1540.0000000000002},{"$f":"SUM(H$158:H$159)","v":0},{"$f":"SUM(I$158:I$159)","v":6.6666666666666661},6.6666666666666661,6.6666666666666661,303.99999999999994,532.00000000000011,684.00000000000023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},"N",{"$f":"SUM(H304:AX304)","v":1540.0000000000002},{"$f":"IF(AND(H$31=1,I$31=0),H$305,IF(H$31=1,H$305*$G$300,0))","v":0},0,0,0,0,0,0,308.00000000000006,246.40000000000006,197.12000000000003,157.69600000000003,126.15680000000003,100.92544000000002,80.740352000000016,64.592281600000007,51.67382528000001,41.339060224000008,33.071248179200005,26.456998543360001,21.165598834687998,16.9324790677504,13.545983254200321,10.836786603360256,8.6694292826882045,6.9355434261505637,5.5484347409204515,4.4387477927363603,3.5509982341890884,2.8407985873512711,2.2726388698810167,1.8181110959048135,7.2724443836192538,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax asset value, BoP",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},"N",null,0,{"$f":"H306","v":0},{"$f":"I306","v":6.6666666666666661},{"$f":"J306","v":13.333333333333332},{"$f":"K306","v":20},{"$f":"L306","v":323.99999999999994},{"$f":"M306","v":856},{"$f":"N306","v":1540.0000000000002},{"$f":"O306","v":1232.0000000000002},{"$f":"P306","v":985.60000000000014},{"$f":"Q306","v":788.48000000000013},{"$f":"R306","v":630.78400000000011},{"$f":"S306","v":504.62720000000007},{"$f":"T306","v":403.70176000000004},{"$f":"U306","v":322.96140800000001},{"$f":"V306","v":258.36912640000003},{"$f":"W306","v":206.69530112000001},{"$f":"X306","v":165.356240896},{"$f":"Y306","v":132.28499271679999},{"$f":"Z306","v":105.82799417343999},{"$f":"AA306","v":84.662395338751992},{"$f":"AB306","v":67.729916271001599},{"$f":"AC306","v":54.183933016801276},{"$f":"AD306","v":43.347146413441024},{"$f":"AE306","v":34.677717130752818},{"$f":"AF306","v":27.742173704602255},{"$f":"AG306","v":22.193738963681803},{"$f":"AH306","v":17.754991170945441},{"$f":"AI306","v":14.203992936756354},{"$f":"AJ306","v":11.363194349405083},{"$f":"AK306","v":9.0905554795240668},{"$f":"AL306","v":7.2724443836192538},{"$f":"AM306","v":0},{"$f":"AN306","v":0},{"$f":"AO306","v":0},{"$f":"AP306","v":0},{"$f":"AQ306","v":0},{"$f":"AR306","v":0},{"$f":"AS306","v":0},{"$f":"AT306","v":0},{"$f":"AU306","v":0},{"$f":"AV306","v":0},{"$f":"AW306","v":0}]
[null,"Tax asset value, EoP",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},"N",null,{"$f":"H305+H303-H304","v":0},{"$f":"I305+I303-I304","v":6.6666666666666661},13.333333333333332,20,323.99999999999994,856,1540.0000000000002,1232.0000000000002,985.60000000000014,788.48000000000013,630.78400000000011,504.62720000000007,403.70176000000004,322.96140800000001,258.36912640000003,206.69530112000001,165.356240896,132.28499271679999,105.82799417343999,84.662395338751992,67.729916271001599,54.183933016801276,43.347146413441024,34.677717130752818,27.742173704602255,22.193738963681803,17.754991170945441,14.203992936756354,11.363194349405083,9.0905554795240668,7.2724443836192538,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tax depreciation method: Immediate"]
[null,"Tax asset base",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},"N",{"$f":"SUM($G$158:$G$159)","v":1540.0000000000002}]
[]
[null,"Investment",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},"N",{"$f":"SUM(H311:AX311)","v":1540.0000000000002},{"$f":"SUM(H$158:H$159)","v":0},{"$f":"SUM(I$158:I$159)","v":6.6666666666666661},6.6666666666666661,6.6666666666666661,303.99999999999994,532.00000000000011,684.00000000000023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},"N",{"$f":"SUM(H312:AX312)","v":1540.0000000000002},{"$f":"IF(AND(H$31=1,G$31=0),$G$292,0)","v":0},0,0,0,0,0,0,1540.0000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax asset value, BoP",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},"N",null,0,{"$f":"H314","v":0},{"$f":"I314","v":6.6666666666666661},13.333333333333332,20,323.99999999999994,856,1540.0000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax asset value, EoP",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},"N",null,{"$f":"H313+H311-H312","v":0},{"$f":"I313+I311-I312","v":6.6666666666666661},{"$f":"J313+J311-J312","v":13.333333333333332},{"$f":"K313+K311-K312","v":20},{"$f":"L313+L311-L312","v":323.99999999999994},{"$f":"M313+M311-M312","v":856},{"$f":"N313+N311-N312","v":1540.0000000000002},{"$f":"O313+O311-O312","v":0},{"$f":"P313+P311-P312","v":0},{"$f":"Q313+Q311-Q312","v":0},{"$f":"R313+R311-R312","v":0},{"$f":"S313+S311-S312","v":0},{"$f":"T313+T311-T312","v":0},{"$f":"U313+U311-U312","v":0},{"$f":"V313+V311-V312","v":0},{"$f":"W313+W311-W312","v":0},{"$f":"X313+X311-X312","v":0},{"$f":"Y313+Y311-Y312","v":0},{"$f":"Z313+Z311-Z312","v":0},{"$f":"AA313+AA311-AA312","v":0},{"$f":"AB313+AB311-AB312","v":0},{"$f":"AC313+AC311-AC312","v":0},{"$f":"AD313+AD311-AD312","v":0},{"$f":"AE313+AE311-AE312","v":0},{"$f":"AF313+AF311-AF312","v":0},{"$f":"AG313+AG311-AG312","v":0},{"$f":"AH313+AH311-AH312","v":0},{"$f":"AI313+AI311-AI312","v":0},{"$f":"AJ313+AJ311-AJ312","v":0},{"$f":"AK313+AK311-AK312","v":0},{"$f":"AL313+AL311-AL312","v":0},{"$f":"AM313+AM311-AM312","v":0},{"$f":"AN313+AN311-AN312","v":0},{"$f":"AO313+AO311-AO312","v":0},{"$f":"AP313+AP311-AP312","v":0},{"$f":"AQ313+AQ311-AQ312","v":0},{"$f":"AR313+AR311-AR312","v":0},{"$f":"AS313+AS311-AS312","v":0},{"$f":"AT313+AT311-AT312","v":0},{"$f":"AU313+AU311-AU312","v":0},{"$f":"AV313+AV311-AV312","v":0},{"$f":"AW313+AW311-AW312","v":0},{"$f":"AX313+AX311-AX312","v":0}]
[]
[null,"CHOICE: Tax depreciation method",null,null,null,null,{"$f":"I_TaxDepProfile","v":"Declining balance"}]
[null,"Depreciation",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},"N",{"$f":"SUM(H317:AX317)","v":1540.0000000000002},{"$f":"IF($G$316=\"Linear\",H$295,IF($G$316=\"Declining balance\",H$304,H$312))","v":0},0,0,0,0,0,0,308.00000000000006,246.40000000000006,197.12000000000003,157.69600000000003,126.15680000000003,100.92544000000002,80.740352000000016,64.592281600000007,51.67382528000001,41.339060224000008,33.071248179200005,26.456998543360001,21.165598834687998,16.9324790677504,13.545983254200321,10.836786603360256,8.6694292826882045,6.9355434261505637,5.5484347409204515,4.4387477927363603,3.5509982341890884,2.8407985873512711,2.2726388698810167,1.8181110959048135,7.2724443836192538,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tax payable"]
[]
[null,"Earnings (EBITDA)",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},"N",{"$f":"SUM(H321:AX321)","v":5111.601935931214},{"$f":"H273","v":0},0,0,0,0,0,0,159.58645345497604,162.77818252407556,166.03374617455711,169.35442109804825,172.7415095200092,176.1963397104094,179.7202665046176,183.31467183470997,186.98096527140416,190.72058457683224,194.5349962683689,198.42569619373626,202.39421011761101,206.44209431996322,210.57093620636252,214.78235493048976,219.07800202909959,223.45956206968157,227.92875331107521,232.48732837729673,237.13707494484268,241.87981644373954,246.71741277261435,251.65176102806663,256.684796248628,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},"N",{"$f":"SUM(H323:AX323)","v":1540.0000000000002},{"$f":"H317","v":0},{"$f":"I317","v":0},0,0,0,0,0,308.00000000000006,246.40000000000006,197.12000000000003,157.69600000000003,126.15680000000003,100.92544000000002,80.740352000000016,64.592281600000007,51.67382528000001,41.339060224000008,33.071248179200005,26.456998543360001,21.165598834687998,16.9324790677504,13.545983254200321,10.836786603360256,8.6694292826882045,6.9355434261505637,5.5484347409204515,4.4387477927363603,3.5509982341890884,2.8407985873512711,2.2726388698810167,1.8181110959048135,7.2724443836192538,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxable income, gross",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},"N",null,{"$f":"H321-H323","v":0},{"$f":"I321-I323","v":0},0,0,0,0,0,-148.41354654502402,-83.621817475924502,-31.086253825442924,11.658421098048223,46.58470952000917,75.270899710409381,98.979914504617582,118.72239023470996,135.30713999140414,149.38152435283223,161.46374808916889,171.96869765037627,181.228611282923,189.50961525221282,197.02495295216221,203.94556832712951,210.40857274641138,216.52401864353101,222.38031857015477,228.04858058456037,233.5860767106536,239.03901785638828,244.44477390273335,249.83364993216182,249.41235186500876,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Losses caried forward",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},"N",null,{"$f":"MIN(0,H324+G326)","v":0},{"$f":"MIN(0,I324+H326)","v":0},0,0,0,0,0,-148.41354654502402,-232.03536402094852,-263.12161784639147,-251.46319674834325,-204.87848722833408,-129.60758751792469,-30.627673013307103,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Taxable income, net",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},"N",null,{"$f":"MAX(0,H324+G326)","v":0},{"$f":"MAX(0,I324+H326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,88.09471722140286,135.30713999140414,149.38152435283223,161.46374808916889,171.96869765037627,181.228611282923,189.50961525221282,197.02495295216221,203.94556832712951,210.40857274641138,216.52401864353101,222.38031857015477,228.04858058456037,233.5860767106536,239.03901785638828,244.44477390273335,249.83364993216182,249.41235186500876,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Tax payable",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},"N",null,{"$f":"H327*H37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,21.583205719243701,33.150249297894014,36.598473466443899,39.558618281846378,42.132330924342185,44.401009764316136,46.429855736792142,48.27111347327974,49.966664240146727,51.55010032287079,53.048384567665096,54.483178049687915,55.871902243217292,57.228588794110131,58.564559374815126,59.888969606169667,61.209244233379643,61.106026206927147,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Discounted"]
[null,"Tax payable",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},{"$f":"I_PB_Output","v":"R2014"},{"$f":"SUM(H332:AX332)","v":217.25392254509049},{"$f":"H329*H$10*$G$27","v":0},{"$f":"I329*I$10*$G$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,10.401087234928085,14.791963684385539,15.120921156267306,15.133264967678681,14.923931718925836,14.562530841130677,14.099950564714481,13.573249025754592,13.00927522652281,12.427349262892227,11.841245821586369,11.260661684147905,10.692301111065365,10.140678266156886,9.6087101280252369,9.0981542888052012,8.6099319321046899,7.9587156299985953,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Valuation"]
[]
[null,"EBITDA",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},"N",{"$f":"SUM(H336:AX336)","v":5111.601935931214},{"$f":"H282","v":0},0,0,0,0,0,0,159.58645345497604,162.77818252407556,166.03374617455711,169.35442109804825,172.7415095200092,176.1963397104094,179.7202665046176,183.31467183470997,186.98096527140416,190.72058457683224,194.5349962683689,198.42569619373626,202.39421011761101,206.44209431996322,210.57093620636252,214.78235493048976,219.07800202909959,223.45956206968157,227.92875331107521,232.48732837729673,237.13707494484268,241.87981644373954,246.71741277261435,251.65176102806663,256.684796248628,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},"N",-1539.9999999999995,{"$f":"-H295","v":0},0,0,0,0,0,0,-61.600000000000009,-61.600000000000009,-61.600000000000009,-61.600000000000009,-61.600000000000009,-61.600000000000009,-61.600000000000009,-61.600000000000009,-61.600000000000009,-61.600000000000009,-61.600000000000009,-61.600000000000009,-61.600000000000009,-61.600000000000009,-61.600000000000009,-61.600000000000009,-61.600000000000009,-61.600000000000009,-61.600000000000009,-61.600000000000009,-61.600000000000009,-61.600000000000009,-61.600000000000009,-61.600000000000009,-61.600000000000009,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"EBIT",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},"N",{"$f":"SUM(H339:AX339)","v":3571.6019359312149},{"$f":"SUM(H336:H337)","v":0},{"$f":"SUM(I336:I337)","v":0},0,0,0,0,0,97.986453454976029,101.17818252407555,104.4337461745571,107.75442109804824,111.14150952000919,114.5963397104094,118.12026650461759,121.71467183470996,125.38096527140415,129.12058457683224,132.93499626836888,136.82569619373623,140.79421011761099,144.84209431996322,148.97093620636252,153.18235493048974,157.47800202909957,161.85956206968154,166.32875331107522,170.88732837729674,175.53707494484269,180.27981644373955,185.11741277261433,190.05176102806661,195.08479624862798,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax payable",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},"N",-875.04247430314763,{"$f":"-H329","v":0},{"$f":"-I329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-21.583205719243701,-33.150249297894014,-36.598473466443899,-39.558618281846378,-42.132330924342185,-44.401009764316136,-46.429855736792142,-48.27111347327974,-49.966664240146727,-51.55010032287079,-53.048384567665096,-54.483178049687915,-55.871902243217292,-57.228588794110131,-58.564559374815126,-59.888969606169667,-61.209244233379643,-61.106026206927147,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NOPAT",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},"N",{"$f":"SUM(H342:AX342)","v":2696.5594616280682},{"$f":"SUM(H339:H340)","v":0},{"$f":"SUM(I339:I340)","v":0},0,0,0,0,0,97.986453454976029,101.17818252407555,104.4337461745571,107.75442109804824,111.14150952000919,114.5963397104094,118.12026650461759,100.13146611546625,92.230715973510144,92.522111110388352,93.376377986522499,94.69336526939405,96.393200353294844,98.412238583171074,100.69982273308278,103.21569069034301,105.92790170622878,108.81117750201645,111.8455752613873,115.01542613407945,118.30848615073256,121.71525706892442,125.22844316644466,128.84251679468696,133.97877004170084,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},"N",1539.9999999999995,{"$f":"H295","v":0},{"$f":"I295","v":0},0,0,0,0,0,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,61.600000000000009,0,0,0,0,0,0,0,0,0,0,0]
[null,"DEVEX",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},"N",-20,{"$f":"-H158","v":0},-6.6666666666666661,-6.6666666666666661,-6.6666666666666661,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CAPEX",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},"N",-1520.0000000000002,{"$f":"-H159","v":0},0,0,0,-303.99999999999994,-532.00000000000011,-684.00000000000023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ABEX",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},"N",-16.48455024927302,{"$f":"-H216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-16.48455024927302,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"FCF (after tax)",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},"N",{"$f":"SUM(H348:AX348)","v":2680.0749113787942},{"$f":"SUM(H342:H346)","v":0},{"$f":"SUM(I342:I346)","v":-6.6666666666666661},-6.6666666666666661,-6.6666666666666661,-303.99999999999994,-532.00000000000011,-684.00000000000023,159.58645345497604,162.77818252407556,166.03374617455711,169.35442109804825,172.7415095200092,176.1963397104094,179.7202665046176,161.73146611546628,153.83071597351017,154.12211111038835,154.97637798652249,156.29336526939406,157.99320035329487,160.0122385831711,162.29982273308281,164.81569069034302,167.52790170622879,170.41117750201647,173.44557526138732,176.61542613407946,179.90848615073259,183.31525706892444,186.82844316644469,190.44251679468698,179.09421979242785,0,0,0,0,0,0,0,0,0,0,0]
[null,"FCF (before tax)",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},"N",{"$f":"SUM(H349:AX349)","v":3555.1173856819428},{"$f":"H348-H340","v":0},{"$f":"I348-I340","v":-6.6666666666666661},-6.6666666666666661,-6.6666666666666661,-303.99999999999994,-532.00000000000011,-684.00000000000023,159.58645345497604,162.77818252407556,166.03374617455711,169.35442109804825,172.7415095200092,176.1963397104094,179.7202665046176,183.31467183470997,186.98096527140419,190.72058457683224,194.53499626836887,198.42569619373626,202.39421011761101,206.44209431996325,210.57093620636255,214.78235493048976,219.07800202909959,223.45956206968157,227.92875331107524,232.48732837729676,237.13707494484271,241.87981644373957,246.71741277261435,251.65176102806663,240.20024599935499,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Discounted"]
[null,"FCF (after tax)",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},{"$f":"I_PB_Output","v":"R2014"},{"$f":"SUM(H352:AX352)","v":121.50783050583242},{"$f":"H348*H$10*$G$27","v":0},{"$f":"I348*I$10*$G$27","v":-8.7373624319999994},-8.0901503999999989,-7.4908799999999998,-316.28159999999991,-512.49333333333345,-610.1111111111112,131.80294081072265,124.48055521012694,117.56496880956436,111.03358165347741,104.86504933939536,99.039213264984497,93.537034750263118,77.939445584764869,68.64076175643558,63.676652871174845,59.286666058238893,55.36155869444076,51.818210104826683,48.592971439800799,45.636732867398727,42.911263228121975,40.386492610938966,38.038493725920866,35.847981221831155,33.799194966803746,31.879068029608383,30.076605817975292,28.382421882417514,26.788390007383427,23.326013075659905,0,0,0,0,0,0,0,0,0,0,0]
[null,"FCF (after tax)",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},{"$f":"I_PB_Output","v":"R2014"},{"$f":"SUM(H353:AX353)","v":338.76175305092295},{"$f":"H349*H$10*$G$27","v":0},-8.7373624319999994,-8.0901503999999989,-7.4908799999999998,-316.28159999999991,-512.49333333333345,-610.1111111111112,131.80294081072265,124.48055521012694,117.56496880956436,111.03358165347741,104.86504933939536,99.039213264984497,93.537034750263118,88.340532819692939,83.43272544082113,78.797574027442153,74.419931025917577,70.285490413366603,66.380740945957356,62.692922004515282,59.209981893153326,55.920538454644785,52.813841873831194,49.879739547507228,47.108642905979067,44.491496077869115,42.019746295765273,39.685315946000529,37.480576171222708,35.398321939488113,31.284728705658498,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Financial KPIs"]
[null,"Investment/MW",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},{"$f":"I_PB_Output","v":"R2014"},{"$f":"SUM(G104:G105)/I_ParkMW","v":3.9114326827200006}]
[null,"NPV (after tax)",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},{"$f":"I_PB_Output","v":"R2014"},{"$f":"G352","v":121.50783050583242}]
[null,"NPV (before tax)",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},{"$f":"I_PB_Output","v":"R2014"},{"$f":"G353","v":338.76175305092295}]
[null,"IRR",null,null,"%",null,{"$f":"IRR(H348:AX348,5%)","v":8.8632472074855917E-2}]

{"sheet":"Output","index":5,"n_rows":89,"n_cols":9,"rows_kept":89,"cut":false,"hidden":false,"merged":[]}
[null,"Output"]
[]
[null,"Selected financial KPIs"]
[null,"Parameter",null,null,"Unit","Price basis","Value"]
[null,"Investment/MW",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},{"$f":"I_PB_Output","v":"R2014"},{"$f":"Calculation!G356","v":3.9114326827200006}]
[null,"NPV (after tax)",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},{"$f":"I_PB_Output","v":"R2014"},{"$f":"Calculation!G357","v":121.50783050583242}]
[null,"NPV (before tax)",null,null,{"$f":"I_FX & \"m\"","v":"EURm"},{"$f":"I_PB_Output","v":"R2014"},{"$f":"Calculation!G358","v":338.76175305092295}]
[null,"IRR",null,null,"%",null,{"$f":"Calculation!G359","v":8.8632472074855917E-2}]
[]
[null,"LCOE KPIs",null,null,{"$f":"\"Discounted, \" & I_PB_Output","v":"Discounted, R2014"},null,null,null,"Share (%)"]
[null,null,null,null,"LCOE","Numerator","Denominator"]
[null,"Parameter",null,null,{"$f":"I_FX & \"/MWh\"","v":"EUR/MWh"},{"$f":"I_FX & \"m\"","v":"EURm"},"TWh",null,"Base (4)"]
[]
[null,"LCOE"]
[null,"LCOE, developer, pre-tax",null,null,{"$f":"F15/G15","v":98.453744125329308},{"$f":"Calculation!G217","v":1840.7321199773264},{"$f":"Calculation!G44/1000","v":18.6964156247234},null,{"$f":"E15/$E$18","v":0.9380769765308703}]
[null,"LCOE, developer, post-tax",null,null,{"$f":"(Calculation!G217+Calculation!G332)/Calculation!G44*1000","v":110.0738282583437},{"$f":"(Calculation!G217+Calculation!G332)","v":2057.9860425224169},{"$f":"Calculation!G44/1000","v":18.6964156247234},null,{"$f":"E16/$E$18","v":1.0487942832963333}]
[null,"LCOE, society, pre-tax",null,null,{"$f":"(Calculation!G217+Calculation!G358)/Calculation!G44*1000","v":116.57281891755621},{"$f":"(Calculation!G217+Calculation!G358)","v":2179.4938730282493},{"$f":"Calculation!G44/1000","v":18.6964156247234},null,1.1107173067654628]
[null,"LCOE, society, post tax",null,null,{"$f":"(Calculation!G217+Calculation!G358-Calculation!G332)/Calculation!G44*1000","v":104.95273478454183},{"$f":"(Calculation!G217+Calculation!G358-Calculation!G332)","v":1962.2399504831587},{"$f":"Calculation!G44/1000","v":18.6964156247234},null,1]
[]
[null,"LCOE breakdown level 1"]
[]
[null,"Formula elements"]
[null,"DEVEX",null,null,{"$f":"F23/G23","v":1.3006981295303639},{"$f":"Calculation!G213","v":24.318392831999997},{"$f":"Calculation!$G$44/1000","v":18.6964156247234},null,{"$f":"E23/$E$33","v":1.2393179960489605E-2}]
[null,"CAPEX",null,null,{"$f":"F24/G24","v":76.960529404455386},{"$f":"Calculation!G214","v":1438.8860444444445},{"$f":"Calculation!$G$44/1000","v":18.6964156247234},null,{"$f":"E24/$E$33","v":0.73328750853846902}]
[null,"OPEX",null,null,19.310820838523714,{"$f":"Calculation!G215","v":361.04313245160898},{"$f":"Calculation!$G$44/1000","v":18.6964156247234},null,0.18399540400892869]
[null,"ABEX",null,null,0.88169575281983481,{"$f":"Calculation!G216","v":16.48455024927302},{"$f":"Calculation!$G$44/1000","v":18.6964156247234},null,8.4008840229830503E-3]
[null,"Developer premium (3,4)",null,null,{"$f":"F27/G27","v":18.1190747922269},{"$f":"Calculation!G358","v":338.76175305092295},{"$f":"Calculation!$G$44/1000","v":18.6964156247234},null,0.17264033023459247]
[null,"Tax (2)",null,null,{"$f":"F28/G28","v":11.620084133014378},{"$f":"Calculation!G332","v":217.25392254509049},{"$f":"Calculation!$G$44/1000","v":18.6964156247234},null,0.11071730676546283]
[null,"Tax (4)",null,null,-11.620084133014378,{"$f":"-Calculation!G332","v":-217.25392254509049},{"$f":"Calculation!$G$44/1000","v":18.6964156247234},null,-0.11071730676546283]
[1,"LCOE, developer, pre-tax",null,null,{"$f":"SUM(E23:E26)","v":98.453744125329294},{"$f":"SUM(F23:F26)","v":1840.7321199773264},{"$f":"Calculation!$G$44/1000","v":18.6964156247234},null,0.9380769765308703]
[2,"LCOE, developer, post-tax",null,null,{"$f":"SUM(E23:E26,E28)","v":110.07382825834367},{"$f":"SUM(F23:F26,F28)","v":2057.9860425224169},{"$f":"Calculation!$G$44/1000","v":18.6964156247234},null,1.0487942832963331]
[3,"LCOE, society, pre-tax",null,null,{"$f":"SUM(E23:E27)","v":116.57281891755619},{"$f":"SUM(F23:F27)","v":2179.4938730282493},{"$f":"Calculation!$G$44/1000","v":18.6964156247234},null,1.1107173067654628]
[4,"LCOE, society, post tax",null,null,{"$f":"SUM(E23:E27,E29)","v":104.95273478454182},{"$f":"SUM(F23:F27,F29)","v":1962.2399504831587},{"$f":"Calculation!$G$44/1000","v":18.6964156247234},null,1]
[]
[null,"LCOE breakdown level 2"]
[]
[null,"Formula elements"]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B50,\"\")","v":""},null,null,{"$f":"IF(I_CostMethod=\"Manual detailed\",F38/G38,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G220,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,{"$f":"IF(I_CostMethod=\"Manual detailed\",E38/$E$89,\"\")","v":""}]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B51,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G221,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B52,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G222,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B53,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G223,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B54,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G224,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B55,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G225,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B56,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G226,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B57,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G227,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B58,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G228,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B59,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G229,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B63,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G230,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B64,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G231,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B65,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G232,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B66,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G233,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B67,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G234,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B68,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G235,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B69,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G236,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B70,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G237,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B71,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G238,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B72,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G239,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B73,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G240,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B74,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G241,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B75,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G242,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B76,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G243,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B77,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G244,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B81,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G245,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B82,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G246,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B83,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G247,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B84,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G248,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B85,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G249,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B86,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G250,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B87,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G251,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B88,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G252,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,{"$f":"IF(I_CostMethod=\"Manual detailed\",E70/$E$89,\"\")","v":""}]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B89,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G253,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B90,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G254,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B91,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G255,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B92,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G256,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B93,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G257,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B94,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G258,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B95,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G259,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B99,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G260,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B100,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G261,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B101,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G262,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B102,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G263,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",Input!$B103,\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G264,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",\"Developer premium (3,4)\",\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G358,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",\"Tax (2)\",\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!G332,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[null,{"$f":"IF(I_CostMethod=\"Manual detailed\",\"Tax (4)\",\"\")","v":""},null,null,"",{"$f":"IF(I_CostMethod=\"Manual detailed\",-Calculation!G332,\"\")","v":""},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[1,"LCOE, developer, pre-tax",null,null,{"$f":"SUM(E38:E82)","v":0},{"$f":"SUM(F38:F82)","v":0},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[2,"LCOE, developer, post-tax",null,null,{"$f":"SUM(E38:E82,E84)","v":0},{"$f":"SUM(F38:F82,F84)","v":0},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[3,"LCOE, society, pre-tax",null,null,{"$f":"SUM(E38:E83)","v":0},{"$f":"SUM(F38:F83)","v":0},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]
[4,"LCOE, society, post tax",null,null,{"$f":"SUM(E38:E83,E85)","v":0},{"$f":"SUM(F38:F83,F85)","v":0},{"$f":"IF(I_CostMethod=\"Manual detailed\",Calculation!$G$44/1000,\"\")","v":""},null,""]

{"sheet":"Appendix -->","index":6,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Lists","index":7,"n_rows":56,"n_cols":9,"rows_kept":56,"cut":false,"hidden":false,"merged":[]}
[null,"Lists"]
[]
[null,null,"Description","List of all possible price basis","List of possible output price basis","List of possible foreign exchange","List of possible tax depreciation profiles","List of possible cost input methods","List of possible earnings input methods"]
[null,null,"Position start","L_PB_Start","L_PBO_Start","L_FX_Start","L_TDP_Start","L_CIM_Start","L_EIM_Start"]
[null,null,"List name","L_PB","L_PBO","L_FX","L_TDP","L_CIM","L_EIM"]
[null,"ID","Title","Price basis","Price basis output","Currency","Tax depreciation profile","Cost input method","Earnings input method"]
[null,{"$f":"ROW()-6","v":1},null,"N","R2008","EUR","Linear","Manual simple","% of investment"]
[null,{"$f":"ROW()-6","v":2},null,"R2008","R2009","DKK","Declining balance","Manual detailed","Manual"]
[null,3,null,"R2009","R2010","GBP","Immediate"]
[null,4,null,"R2010","R2011"]
[null,5,null,"R2011","R2012"]
[null,6,null,"R2012","R2013"]
[null,7,null,"R2013","R2014"]
[null,8,null,"R2014","R2015"]
[null,9,null,"R2015","R2016"]
[null,10,null,"R2016","R2017"]
[null,11,null,"R2017","R2018"]
[null,12,null,"R2018","R2019"]
[null,13,null,"R2019","R2020"]
[null,14,null,"R2020"]
[null,15]
[null,16]
[null,17]
[null,18]
[null,19]
[null,20]
[null,21]
[null,22]
[null,23]
[null,24]
[null,25]
[null,26]
[null,27]
[null,28]
[null,29]
[null,30]
[null,31]
[null,32]
[null,33]
[null,34]
[null,35]
[null,36]
[null,37]
[null,38]
[null,39]
[null,40]
[null,41]
[null,42]
[null,43]
[null,44]
[null,45]
[null,46]
[null,47]
[null,48]
[null,49]
[null,50]