{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["INSTRUCTIONS","GAS FILE","Input - Set Limits","Input - Set Limits UL","Output - Set Limits","Input - Monitor Limits","Input - Monitor Limits UL","Output - Monitor Limits","GE and PV Calculator","GE-Calculation Equal-PP","GE-Calculation Lump-Sum","GE-Calculation Annuity","GE-Calculation Lump-Sum-P&I","GE Calc Lump Sum-P&CompundedI","Lists","GE-Calculation Custom","GE-Calculation IsDB Loan","GE-Calculation-Other IsDB"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":24,"comments":12,"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":"INSTRUCTIONS","index":0,"n_rows":97,"n_cols":12,"rows_kept":97,"cut":false,"hidden":false,"merged":[[51,2,51,10],[9,9,9,11],[10,0,11,0],[10,2,10,3],[12,0,14,0],[16,2,16,11],[12,2,12,11],[13,2,13,11],[14,2,14,11],[15,2,15,11],[17,2,17,11],[23,2,23,10],[24,2,24,10],[43,2,43,10],[44,2,44,10],[34,2,34,10],[0,9,0,11],[1,2,1,11],[2,9,2,11],[3,2,3,11],[4,1,5,1],[4,2,4,11],[5,2,5,11],[6,2,6,11],[4,0,7,0],[7,2,7,11],[10,4,10,11],[11,2,11,3],[11,4,11,11],[69,2,69,10],[70,2,70,10],[56,0,58,0],[48,2,48,10],[35,2,35,10],[36,2,36,10],[37,2,37,10],[38,2,38,10],[39,2,39,10],[40,2,40,10],[41,2,41,10],[42,2,42,10],[47,2,47,10],[49,2,49,10],[50,2,50,10],[55,2,55,11],[58,2,58,11],[62,2,62,11],[63,2,63,11],[64,2,64,11],[52,2,52,10],[54,9,54,11],[57,2,57,11],[56,2,56,11],[30,2,30,10],[31,2,31,10],[32,2,32,10],[33,2,33,10],[20,2,20,10],[21,2,21,10],[22,2,22,10],[27,2,27,10],[28,2,28,10],[29,2,29,10],[82,0,84,0],[84,2,84,11],[59,2,59,11],[61,9,61,11],[63,0,65,0],[65,2,65,11],[66,2,66,11],[81,2,81,11],[82,2,82,11],[83,2,83,11],[71,2,71,10],[74,2,74,10],[75,2,75,10],[76,2,76,10],[72,2,72,10],[73,2,73,10],[95,2,95,10],[96,2,96,10],[77,2,77,10],[78,2,78,10],[80,9,80,11],[93,2,93,10],[94,2,94,10],[88,2,88,10],[89,2,89,10],[90,2,90,10],[91,2,91,10],[92,2,92,10],[85,2,85,11]]}
["CONTACT"]
[null,null,"For questions: Please contact SPRDLP@imf.org"]
["INTRODUCTION"]
["PV TOOL ",null,"\nThis PV Tool has been developed to set and monitor debt targets under the Fund's Debt Limits Policy.  \n\nThe file contains two sets of working sheets:\n(i) For setting debt limits\n     Input - Set Limits: use this sheet to input projections of parameters of conventional debt instruments;  the sheet will calculate the grant element (GE) and present values (PV) of up to 300 loans at once.\n     Input - Set Limits UL: use this sheet to input the projected estimates of GE and PV of unconventuional loans.\n     Output - Set Limits:  this sheet autonatically generates a summary table of the projected borrowing program for a given period. \n\n(ii) For monitoring debt limts \n      Input - Monitor Limits: use this sheet to input the actual parameters of conventional debt instruments;  the sheet will calculate the grant element (GE) and present values (PV) of up to 300 loans at once.\n       Input - Monitor Limits UL: use this sheet to input the actual estimates of GE and PV of unconventuional loans.\n      Output - Monitor Limits:  this sheet autonatically generates a summary table of the actual external borrowing program for a given period \n\nThe tool also contains auxiliary GAS file which includes information on LIBOR rates that have bee projected in the WEO."]
["REFERENCES",null,"Reform of the Policy on Public Debt Limits in Fund-Supported Programs, IMF, December 2014"]
[null,null,"Staff Guidance Note on the Implementation of Public Debt Limits in Fund-Supported Programs; IMF Policy Paper, May 27, 2015 "]
[null,null,"Unification of Discount Rates used in External Debt Analysis for Low-Income Countries,  IMF Policy Papers; October 4, 2013 "]
[null,null,"Grant Element Note on Islamic Development Bank Lending (internal)"]
[]
["INSTRUCTIONS (apply to setting and monitoring sheets)"]
["STEP 0",null,"ENABLE MACRO",null,"Select \"Enable Macros\" from the ribbon below the formula bar. \nIf this ribbon is not available, please follow the following steps:  Click the Microsoft Office Button, and then click Excel Options => Click Trust Center, click Trust Center Settings, and then click Macro Settings. = > Make sure the Enable all macros option is enabled."]
[]
["STEP 1",null,"Fill in yellow cells in Part 1 and Part 2 of the 'Input - Set Limits' sheet."]
[null,null,"Input the loan descriptors and terms in the yellow highlighted cells C11:C14 and C15:D15 of Input - Part 1. \nCell C13 (highlighted in red) should be changed only if the reference rate set in the TMU differs from the one automatically generated from the GAS file."]
[null,null,"Input the loan descriptors and terms in the yellow highlighted cells (column B through column T).\nDo not make any changes to the Effective interest Rate rate in column Q (highlighted in grey). "]
["STEP 2",null,"Click on the red CALCULATE button in Input sheet.     "]
["STEP 3",null,"If there is '#Err' in the output columns (columns V and W) then please review the loan terms (columns F through T) and make corrections. \nClick on the CALCULATE button to recalculate.\nCommon errors in the inputs: negative numbers, maturity period less than grace and not including the percent (%) sign in appropriate cells."]
["STEP 4\n(when applicable)",null,"For unconventional loans (i.e. IDA blend loans with back-loaded repayments, any other non-standard terms, or loans under Islamic law and other IsDB instruments), please enter the data in the 'Input - Set Limits UL' or 'Input - Monitor Limits UL' sheets. \nThe PV and GE of such loans will have to be manually calculated separately. For unconventional loans, please use the 'GE-Calculation Custom' sheet. For IsDB loans or other instruments (lease, installment sales or Istisn'a), please use 'GE-Calculation IsDB Loan' and 'GE-Calculation-Other IsDB' sheets, respectively. The results from these sheets will have to be hardcoded into the relevant inputs. These GE Calculation sheets can only accomodate one loan at a time. \nAll output sheets will reflect this data. \nThe remainder of the fields should be entered in the same manner as those in 'Input - Set Limits' or 'Input - Monitor Limits UL' sheets. "]
[]
["DESCRIPTORS OF INPUTS - PART 1",null,null,null,null,null,null,null,null,null,null,"INPUT FORMAT"]
["DEBT LIMIT BASIS",null,"By default debt targets in PV terms and NCB/CB limits are set on contracting basis (please refer to Staff Guidance Note on the Implementation of Public Debt Limits in Fund-Supported Programs; IMF Policy Paper, May 27, 2015 )\nWhen the limit is set on a contracting basis please input the entire loan amount on a single line along with its repayment terms.\n\nIf this tool is used to track a PV of new debt or set debt limits on disbursement basis, please use individual line for each expected disbursement along with the repayment terms for each disbursement. ",null,null,null,null,null,null,null,null,"DROP DOWN MENU"]
["MINIMUM GRANT ELEMENT",null,"Please input the minimum grant element set for the duration of the program.",null,null,null,null,null,null,null,null,"PERCENT WITH % SIGN"]
["REFERENCE RATE",null,"The reference rate is calculated by the tool and is set as the ten year average of the 6-month USD LIBOR rate as projected in the most recent Fall WEO vintage. Please refer to the sheet named GAS to see the calculation of the reference rate.\nEnter the reference rate indicated in the TMU if it differes from the one automatically generated from the GAS file. ",null,null,null,null,null,null,null,null,"NOT AN INPUT. Calculated automaticaly on the GAS FILE sheet. "]
["DISCOUNT RATE (in percent)",null,"The discount rate is used to calculate the present value (PV) of the loan. PV calculations are used to compute the grant element of individual loans and to assess observance with concessionality requirements.\n\nThe IMF’s Debt Limit Policy uses a single discount rate of 5 percent (please refer to Unification of Discount Rates used in External Debt Analysis for Low-Income Countries,  IMF Policy Papers; October 4, 2013  )\n",null,null,null,null,null,null,null,null,"PERCENT WITH % SIGN"]
["Period Start date/End date",null,"These dates covers the period for which debt limits will be applied to and are used to select loans for the output tables. For example, if a debt limit analysis is conducted to set an annual debt limit, a 12-month duration will be entered; if a debt limit analysis is conducted for the duration of an arrangement, the duration of the arrangement will be entered.",null,null,null,null,null,null,null,null,"DATE"]
[]
["DESCRIPTORS OF INPUTS - PART 2 ",null,null,null,null,null,null,null,null,null,null,"INPUT FORMAT"]
["Effective date (as of)",null,"For cases when limits are set on contracting basis,  the effective date is  the effective/estimated effective date of contracting of a loan (should be consistent with the definition of the 'effective date' in the program TMU). \nFor cases when limits are set on disbursement basis, this is the date of expected/actual disbursements.",null,null,null,null,null,null,null,null,"DATE"]
["Creditor Name",null,"Creditor providing the loan. This field is not required for PV calculations, but is useful for the preparation of a borrowing plan and identification of loans. ",null,null,null,null,null,null,null,null,"TEXT"]
["Use of debt financing",null,"The tool provides a set of pre-defined sectors for which the specific loan is meant to be used: infrastructure, social spending, budget financing, other. \nThis information is used to generate a borrowing plan summary table. This field is not required for PV calculations.",null,null,null,null,null,null,null,null,"DROP DOWN MENU"]
["Creditor Type",null,"This information is used to generate a borrowing plan summary table. \nThe tool provides a set of pre-defined creditor groups: multilateral, bilateral:  Paris Club, bilateral ; non-Paris Club or a commercial creditor.",null,null,null,null,null,null,null,null,"DROP DOWN MENU"]
["Currency for rate calculation",null,"Currency of the underlying benchmark on which the loan is based.",null,null,null,null,null,null,null,null,"DROP DOWN MENU"]
["Currency of loan denomination",null,"Currency of repayment indicated in the loan contract. ",null,null,null,null,null,null,null,null,"DROP DOWN MENU"]
["Exchange rate (Currency per USD)",null,"Applicable exchange rate for the converting the loan into USD.\nFor the purposes of setting and monitoring debt conditionality, this will refer to the exchange rate outstanding on the effective date provided in the loan contract (or the estimated date of effectiveness/signature, typically provided by authorities) or the expected/actual disbursement date when conditionality is set on a disbursing basis.",null,null,null,null,null,null,null,null,"NUMBER"]
["Fixed / Variable",null,"Indicates whether the interest rate in the loan contract is a fixed or a variable rate.",null,null,null,null,null,null,null,null,"DROP DOWN MENU"]
["Rate (if Fixed) / Spread from loan contract (if Variable)",null,"If the loan is based on a fixed rate, input the interest rate specified in the contract.\nIf the loan is based on a variable rate, please input the margin added to the (variable) base rate (e.g. LIBOR) as specified in the contract (if there is no margin, input zero).",null,null,null,null,null,null,null,null,"PERCENT WITH % SIGN"]
["Repayment Profile (choose from the 5 profiles in the drop down menu)",null,"This field selects the repayment characteristics of the loan (or a financing package). \n- Equal principal payment;\n- Annuity: repayment with fixed total annual amortization amount;\n- Lump sum principal:  bullet payment, the entire principal or nominal amount is paid on the last repayment date while the interest is paid throughout the repayment period; \n- Lump sum principal & interest: both principal and the interest are paid on the last repayment date;\n - Lump sum principal & compounded interest: both principal and interest are paid on the last repayment date, however the interest is capitalized over the repayment period.",null,null,null,null,null,null,null,null,"DROP DOWN MENU"]
["Face Value (currency of denonimation)",null,"Total nominal amount (in units) of the loan in original currency (or a financing package).",null,null,null,null,null,null,null,null,"NUMBER"]
["Grant (as part of financing package)",null,"Please input the nominal amount of the grant as a part of a financing package.",null,null,null,null,null,null,null,null,"NUMBER"]
["Upfront Commission (in percent)",null,"These are amounts paid as commissions for contracting the loan or financing package.\nThese commissions are quoted as percent of the contracted nominal amount. Upfront commissions (and/or management fees) throughout the lifetime of the loan constitute a cost of contracting/managing the loan and therefore an implicit interest cost, which should be included in calculating the level of concessionality. There is no commitment fee or any charges imposed on undisbursed portions of the loan since this calculation assumes that the full amount is disbursed upfront. ",null,null,null,null,null,null,null,null,"PERCENT WITH % SIGN"]
["Management Fees ",null,"Fees paid per payment period, quoted in the contract as either: i) percent of the outstanding nominal amount, or ii) a fixed nominal amount per period.\nPlease ONLY FILL ONE COLUMN - either percent in column N or nominal amount in column O - depending on the loan contract.",null,null,null,null,null,null,null,null,"PERCENT WITH % SIGN OR NUMBER"]
["Effective interest Rate",null,"This is the actual rate that is used to calculate the concessionality of the loan / financing package. \n\nFor fixed rate loans, the effective rate is equal to the rate in the loan contract. \n\nFor variable rate loans, the effective interest rate is calculated as follows: if the loan is based on a USD interest rate then the effective interest rate is program reference rate plus the margin in the loan contract. If the loan is based on a non-USD rate, then the effective interest rate is the sum of the program reference rate, the margin in the loan contract plus a spread. For the currencies whose LIBOR rate is projected in the WEO, this spread is calculated as difference between the 10 year forward looking average of the LIBOR rate and the program reference rate (rounded to the nearest 50 bps). For currencies not included in the WEO, the spread is  calculated as the spread between the SDR weighted average of the four WEO based rates and the program reference rate. Please see the discussion in the Staff Guidance Note on the Implementation of Public Debt Limits in Fund-Supported Programs, Annex II section A. 1.",null,null,null,null,null,null,null,null,"NOT AN INPUT, but a calculated variable."]
["Maturity (years)",null,"The numbers of years required to service the loan. The maturity period includes the grace period. ",null,null,null,null,null,null,null,null,"NUMBER"]
["Payments\nper annum",null,"The number of payments made on an annual basis while servicing the contracted loan (or financing package).",null,null,null,null,null,null,null,null,"NUMBER"]
["Grace Period (years)",null,"The grace period is defined as the period during which only the interest and no principal payments are payable by Borrower to the creditor.",null,null,null,null,null,null,null,null,"NUMBER"]
[]
["DESCRIPTORS OF OUTPUTS"]
["Present Value   (currency specific) ",null,"The current worth of a future stream of cash flows given a specified rate of interest discounted at the discount rate currently set at 5 percent."]
["Grant Element \n",null,"The grant element measures the concessionality of a loan.\nIt is defined as the difference between its nominal value (face value) and the sum of the discounted future debt-service payments (net present value) to be made by the borrower, expressed as a percentage of the face value of the loan. \nWhenever the interest rate charged for a loan is lower than the discount rate, the resulting present value of the debt is smaller than its face value, with the difference reflecting the grant element of the loan."]
["Concessionality ",null,"A loan is considered concessional if it its grant element is equal or above the program minimum grant element (specified in cell C12 in the Input - Set Limist sheet)"]
["Present Value in USD",null,"Currency specific present value converted to USD at the given exchange rate assumption."]
["Present Value in USD for program purposes",null,"This calculation assumes that the PV of loans with a negative grant element is equal to the nominal value of the loan. \nThis value is used only for the purposes of setting and monitoring debt conditionality. See Staff Guidance Note on the Implementation of Public Debt Limits in Fund-Supported Programs, Annex III."]
["Nominal in USD",null,"Nominal amount converted to USD at the specified exchange rate."]
[]
["INSTRUCTIONS (apply to GE - Calculation Custom sheet)"]
[null,null,"Below are general instructions, but the user may customize the sheet to accommodate unconventional loans."]
["STEP 1",null,"Fill in pink cells the 'Input' section in 'GE - Calculation IsDB Loan' sheet."]
[null,null,"Input the loan descriptors and terms in the pink highlighted cells C5:C14 based on the terms of the IsDB loan contract. "]
[null,null,"The payment schedule will be calculated based on the inputs. Alternatively, the payment schedule may be entered directly if it is available from the IsDB."]
["STEP 2",null,"Take the Net Present Value (cell C32) and Grant Element (cell C34) and hardcode the values into the 'Input - Set Limits' or 'Input - Monitor Limits' sheet."]
[]
["INSTRUCTIONS (apply to GE - Calculation IsDB Loan sheet)"]
[null,null,"Assume upfront disbursement even if the loan agreement entails a phased disbursement schedule. This assumption is standard and applied consistently across instruments and creditors because the actual disbursement schedule is not known ex ante."]
["STEP 1",null,"Fill in pink cells the 'Input' section in 'GE - Calculation IsDB Loan' sheet."]
[null,null,"Input the loan descriptors and terms in the pink highlighted cells C5:C14 based on the terms of the IsDB loan contract. "]
[null,null,"The payment schedule will be calculated based on the inputs. Alternatively, the payment schedule may be entered directly if it is available from the IsDB."]
["STEP 2",null,"Take the Net Present Value (cell C32) and Grant Element (cell C34) and hardcode the values into the 'Input - Set Limits' or 'Input - Monitor Limits' sheet."]
[]
["DESCRIPTORS OF GE - Calculation IsDB Loan sheet",null,null,null,null,null,null,null,null,null,null,"INPUT FORMAT"]
["General terms",null,"Loans to low-income countries have a repayment period of 25 years with a 7-year grace period. These loans carry a service fee—rather than interest—and principal is repaid in equal installments. "]
["Face Value (in currency units)",null,"Total nominal amount (in units) of the loan in original currency (or a financing package).",null,null,null,null,null,null,null,null,"NUMBER"]
["Expense Coefficient (in percent)",null,"The expense coefficient is calculated annually by the Department of Finance of the IsDB as the ratio of (i) all expenses incurred during the previous fiscal year related to the management of the active portfolio of concessional loans (under implementation) and (ii) the cumulative amount of the concerned loans. The expense coefficient is changed every year and capped at 2.5 percent. In 2006, it was 1.74 percent. ",null,null,null,null,null,null,null,null,"NUMBER"]
["Implementation period (in years)",null,"The projected implementation period is the period between the date of the loan agreement and the date of the last disbursement as specified in the contract. The actual implementation period may differ ex post.",null,null,null,null,null,null,null,null,"NUMBER"]
["Maturity (in years)",null,"The numbers of years required to service the loan. ",null,null,null,null,null,null,null,null,"NUMBER"]
["Payments per annum",null,"The numbers of principal repayments per year.",null,null,null,null,null,null,null,null,"NUMBER"]
["Grace period (in years)",null,"The grace period is defined as the period during which no principal payments are payable by Borrower to the creditor.",null,null,null,null,null,null,null,null,"NUMBER"]
["Service fee payments phase I ",null,"The service fee is calculated as a fraction of the amount of the loan:\nService fee payments phase I = Loan amount * Current Expense Coefficient *Projected Implementation Period I\n",null,null,null,null,null,null,null,null,"NUMBER"]
["Service fee payments phase II",null,"The service fee is calculated as a fraction of the amount of the loan:\nService fee payments phase II = Loan amount * Current Expense Coefficient *Projected Implementation Period II\n",null,null,null,null,null,null,null,null,"NUMBER"]
["Service fee payments phase III",null,"The service fee is calculated as a fraction of the amount of the loan:\nService fee payments phase III = Loan amount * Current Expense Coefficient *Projected Implementation Period III\n",null,null,null,null,null,null,null,null,"NUMBER"]
[]
["INSTRUCTIONS (apply to GE - Calcualtion Other IsDB  sheet)"]
[null,null,"From the perspective of concessionality assessments, these instruments are very similar to standard loans (annuities). The only difference is that mark-up accruing during the gestation period (grace period) is capitalized. Assume upfront disbursement.\n"]
["STEP 1",null,"Fill in pink cells the 'Input' section in 'GE - Calculation IsDB Loan and GE - Calcualtion Other IsDB' sheet."]
[null,null,"Input the loan descriptors and terms in the pink highlighted cells C6, C9:C12 based on the terms of the IsDB contract. "]
[null,null,"The payment schedule will be calculated based on the inputs. Alternatively, the payment schedule may be entered directly if it is available from the IsDB."]
["STEP 2",null,"Take the Net Present Value (cell C32) and Grant Element (cell C34) and hardcode the values into the 'Input - Set Limits' or 'Input - Monitor Limits' sheet."]
[]
["DESCRIPTORS OF GE - Calcualtion Other IsDB",null,null,null,null,null,null,null,null,null,null,"INPUT FORMAT"]
["Terms of instruments:"]
["Lease Financing",null,"Lease operations carry a rental mark-up rate. The IsDB retains the ownership of the leased assets throughout the entire lease period (up to 15 years including a gestation of up to 3 years). During the gestation period no payment is due, but rental mark up accrues. Principal and mark up (including the mark up accrued during the grace period) are paid in equal semi-annual installments starting after the gestation period. The first installment falls due six months after the closing date (last disbursement date). The lease and gestation periods may be extended on  a case-by-case basis. The upper ceiling for a lease operation is currently SDR 80 million but it may be increased on a case-by-case basis."]
["Installment Sale Financing ",null,"The terms and purpose are similar to leasing. Installment sales carry a mark-up rate. Financing is provided for up to 15 years including a grace period of up to 3 years. Unlike in a lease, the ownership of assets is transferred from the IsDB to the beneficiary at delivery. The sale amount (principal and mark up accrued during the grace period) is paid in equal semi-annual installments starting after the grace period. The first installment falls due six months after the closing date (last disbursement date). The maturity and grace period may be extended on  a case-by-case basis. The upper ceiling for an installment sale is currently SDR 80 million but it may be increased on a case-by-case basis."]
["Istisna’a Financing",null,"The terms are similar to leasing and installment sales. Istisna’a financing carries a mark-up rate. Principal and mark up (including the mark up accrued during the grace period) are paid in equal semi-annual installments starting after the grace period. The upper ceiling for each Istisna’a operation is currently SDR 80 million but it may be increased on a case-by-case basis."]
["Face Value (in currency units)",null,"Total nominal amount (in units) of the loan in original currency (or a financing package).",null,null,null,null,null,null,null,null,"NUMBER"]
["Interest rate (per annum)",null,"Rate as defined in the contract.",null,null,null,null,null,null,null,null,"NUMBER"]
["Maturity (in years)",null,"The numbers of years required to service the loan. ",null,null,null,null,null,null,null,null,"NUMBER"]
["Payments per annum",null,"The numbers of principal repayments per year.",null,null,null,null,null,null,null,null,"NUMBER"]
["Grace period (in years)",null,"The grace period is defined as the period during which no principal payments are payable by Borrower to the creditor.",null,null,null,null,null,null,null,null,"NUMBER"]

{"sheet":"GAS FILE","index":1,"n_rows":61,"n_cols":17,"rows_kept":61,"cut":false,"hidden":true,"merged":[[43,0,48,2],[60,0,65,2]]}
["EcDatabase","Series_code","Indicator.Code","Indicator.Name","Country",2021,{"$f":"F1+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
["\\\\RES\\GAS\\Archives\\2023\\GasOct2023Pub","163FILIBOR.A","FLIBOR","Interest rate, 3- or 6-month London interbank offered rate (LIBOR), period average","Euro area"]
[{"$f":"A2","v":"\\\\RES\\GAS\\Archives\\2023\\GasOct2023Pub"},"158FILIBOR.A","FLIBOR","Interest rate, 3- or 6-month London interbank offered rate (LIBOR), period average","Japan",-5.6854166666666664E-2]
["\\\\RES\\GAS\\Archives\\2023\\GasOct2023Pub","111FILIBOR.A","FLIBOR","Interest rate, 3- or 6-month London interbank offered rate (LIBOR), period average","United States",0.19772499999999998,2.8546166666666659,5.567283333333334,5.7270833333333355,4.4145833333333346,3.3520833333333346,3.0916666666666699,3.0916666666666699,3.0916666666666699,3.0916666666666699,3.0916666666666699,3.0916666666666699]
["\\\\RES\\GAS\\Archives\\2023\\GasOct2023Pub","112FILIBOR.A","FLIBOR","Interest rate, 3- or 6-month London interbank offered rate (LIBOR), period average","United Kingdom",8.9700833333333327E-2]
["\\\\RES\\GAS\\Archives\\2023\\GasOct2023Pub","111FIRF.A","FIRF","Interest rate, risk-free rate","United States",3.9243243735431171E-2,1.6409602819055948,5.0175262820512856,5.2604166666666643,3.9479166666666652,2.8854166666666674,2.625,2.625,2.625,2.625,2.625,2.625]
["\\\\RES\\GAS\\Archives\\2023\\GasOct2023Pub","112FIRF.A","FIRF","Interest rate, risk-free rate","United Kingdom",6.5000000000000002E-2,3.1875,5.5575000000000001,5.7637499999999982,5.0375000000000014,4.6062499999999993,4.3825000000000003,4.286249999999999,4.286249999999999,4.286249999999999,4.286249999999999,4.286249999999999]
["\\\\RES\\GAS\\Archives\\2023\\GasOct2023Pub","163FIRF.A","FIRF","Interest rate, risk-free rate","Euro area",-0.56766666666666665,-1.1166666666666658E-2,3.1405833333333333,3.5788245235265985,3.0055012395848726,2.7254505194217455,2.6405920697214014,2.5605920697214013,2.5605920697214013,2.5605920697214013,2.5605920697214013,2.5605920697214013]
[{"$f":"A7","v":"\\\\RES\\GAS\\Archives\\2023\\GasOct2023Pub"},"001FISDR.A","FISDR","Interest Rate, SDR interest rate","World",5.4515880000000003E-2,1.2005221375000001,3.7820873368868995,3.6677035418378909,3.2547649014337727,3.1689655509086947,3.2112356339483386,3.2859280855108497,3.2859280855108497,3.2859280855108497,3.2859280855108497,3.2859280855108497]
[{"$f":"A9","v":"\\\\RES\\GAS\\Archives\\2023\\GasOct2023Pub"},"N/A"]
[]
["UPDATES TO THE GAS FILE"]
["The rates above are based on the latest SPRING AND FALL WEO vintage (Lines 2 - 5)."]
[]
["Table 1. 10 year average",{"$f":"CONCATENATE(YEAR('Input - Set Limits'!C16),\" - \",YEAR('Input - Set Limits'!C16)+9)","v":"2023 - 2032"}]
[]
["Euro area FLIBOR",{"$f":"IF(YEAR('Input - Set Limits'!$C$16)=$F$1,AVERAGE($F2:$O2),IF(YEAR('Input - Set Limits'!$C$16)=$G$1,AVERAGE($G2:$P2),IF(YEAR('Input - Set Limits'!$C$16)=$H$1,AVERAGE($H2:$Q2),\"N/A\")))","v":{"$error":"#DIV/0!"}}]
[{"$f":"E3","v":"Japan"},{"$f":"IF(YEAR('Input - Set Limits'!$C$16)=$F$1,AVERAGE($F3:$O3),IF(YEAR('Input - Set Limits'!$C$16)=$G$1,AVERAGE($G3:$P3),IF(YEAR('Input - Set Limits'!$C$16)=$H$1,AVERAGE($H3:$Q3),\"N/A\")))","v":{"$error":"#DIV/0!"}}]
[{"$f":"E4&\" FLIBOR\"","v":"United States FLIBOR"},{"$f":"IF(YEAR('Input - Set Limits'!$C$16)=$F$1,AVERAGE($F4:$O4),IF(YEAR('Input - Set Limits'!$C$16)=$G$1,AVERAGE($G4:$P4),IF(YEAR('Input - Set Limits'!$C$16)=$H$1,AVERAGE($H4:$Q4),\"N/A\")))","v":3.7611033333333355}]
[{"$f":"E5&\" FLIBOR\"","v":"United Kingdom FLIBOR"},{"$f":"IF(YEAR('Input - Set Limits'!$C$16)=$F$1,AVERAGE($F5:$O5),IF(YEAR('Input - Set Limits'!$C$16)=$G$1,AVERAGE($G5:$P5),IF(YEAR('Input - Set Limits'!$C$16)=$H$1,AVERAGE($H5:$Q5),\"N/A\")))","v":{"$error":"#DIV/0!"}}]
[{"$f":"E6&\" \"&C6","v":"United States FIRF"},{"$f":"IF(YEAR('Input - Set Limits'!$C$16)=$F$1,AVERAGE($F6:$O6),IF(YEAR('Input - Set Limits'!$C$16)=$G$1,AVERAGE($G6:$P6),IF(YEAR('Input - Set Limits'!$C$16)=$H$1,AVERAGE($H6:$Q6),\"N/A\")))","v":3.2861276282051279}]
[{"$f":"E7&\" \"&C7","v":"United Kingdom FIRF"},{"$f":"IF(YEAR('Input - Set Limits'!$C$16)=$F$1,AVERAGE($F7:$O7),IF(YEAR('Input - Set Limits'!$C$16)=$G$1,AVERAGE($G7:$P7),IF(YEAR('Input - Set Limits'!$C$16)=$H$1,AVERAGE($H7:$Q7),\"N/A\")))","v":4.6778749999999985},null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["Euro area FIRF",{"$f":"IF(YEAR('Input - Set Limits'!$C$16)=$F$1,AVERAGE($F8:$O8),IF(YEAR('Input - Set Limits'!$C$16)=$G$1,AVERAGE($G8:$P8),IF(YEAR('Input - Set Limits'!$C$16)=$H$1,AVERAGE($H8:$Q8),\"N/A\")))","v":2.7893912034194956}]
["Chinese Yen","N/A"]
["Other",{"$f":"IF(YEAR('Input - Set Limits'!$C$16)=$F$1,AVERAGE($F9:$O9),IF(YEAR('Input - Set Limits'!$C$16)=$G$1,AVERAGE($G9:$P9),IF(YEAR('Input - Set Limits'!$C$16)=$H$1,AVERAGE($H9:$Q9),\"N/A\")))","v":3.3514397392569846}]
[]
[]
["Table 2. SDR Weights"]
["Currency Weight: USD",0.43380000000000002]
["Currency Weight: Euro",0.29309999999999997]
["Currency Weight: Yen",7.5899999999999995E-2]
["Currency Weight: UK Pound",7.4400000000000008E-2]
["Currency Weight: Yuan",0.12279999999999999]
[]
["Table 3. Assumptions for Variable Interest Rates  Set Limits 1/",{"$f":"\"10 year average six-month LIBOR \"& B15","v":"10 year average six-month LIBOR 2023 - 2032"},"Spread (Currency minus USD, rounded to nearest 50 bps)"]
["U.S. dollars LIBOR",{"$f":"'GAS FILE'!B19/100","v":3.7611033333333356E-2},0]
["U.S. dollars FIRF",{"$f":"'GAS FILE'!B21/100","v":3.286127628205128E-2},0]
["Euro LIBOR",{"$f":"'GAS FILE'!B17/100","v":{"$error":"#DIV/0!"}},{"$f":"ROUND((B38-$B$37)*200,0)*0.005","v":{"$error":"#DIV/0!"}}]
["Japanese yen",{"$f":"'GAS FILE'!B18/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Pounds sterling LIBOR",{"$f":"'GAS FILE'!B20/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Pounds sterling FIRF",{"$f":"'GAS FILE'!B22/100","v":4.6778749999999987E-2},1.4999999999999999E-2]
["Euro FIRF",{"$f":"'GAS FILE'!B23/100","v":2.7893912034194956E-2},-5.0000000000000001E-3]
["Other",{"$f":"'GAS FILE'!B25/100","v":3.3514397392569846E-2},0]
["1/ For loans carrying a variable interest rate, a “program reference rate” will be specified in the program documents (e.g., the TMU). This rate would be based on staff’s “average projected rate” for the six-month USD LIBOR over the following 10 years. This projected average rate will be updated annually on the Fund’s concessionality calculator, based on the fall vintage of the World Economic Outlook (WEO). The program reference rate would be set based on the interest rate projections from the WEO and will be fixed for the duration of the program. The PV of the loan would be calculated using the program reference rate, plus the fixed spread (in basis points) specified in the loan contract. Where the variable rate is linked to a benchmark interest rate other than the six-month USD LIBOR, a spread reflecting the difference between the benchmark rate and the six-month USD LIBOR (rounded to the nearest 50 bps) will be added."]
[]
[]
[]
[]
[]
[]
[]
["Table 3. Assumptions for Variable Interest Rates Monitor Limits 1/",{"$f":"B35","v":"10 year average six-month LIBOR 2023 - 2032"},"Spread (Currency minus USD, rounded to nearest 50 bps)"]
["U.S. dollars LIBOR",{"$f":"'GAS FILE'!B19/100","v":3.7611033333333356E-2},0]
["U.S. dollars FIRF",{"$f":"'GAS FILE'!B21/100","v":3.286127628205128E-2},0]
["Euro LIBOR",{"$f":"'GAS FILE'!B17/100","v":{"$error":"#DIV/0!"}},{"$f":"ROUND((B55-$B$54)*200,0)*0.005","v":{"$error":"#DIV/0!"}}]
["Japanese yen",{"$f":"'GAS FILE'!B18/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Pounds sterling LIBOR",{"$f":"'GAS FILE'!B20/100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Pounds sterling FIRF",{"$f":"'GAS FILE'!B22/100","v":4.6778749999999987E-2},1.4999999999999999E-2]
["Euro FIRF",{"$f":"'GAS FILE'!B23/100","v":2.7893912034194956E-2},-5.0000000000000001E-3]
["Other",{"$f":"'GAS FILE'!B25/100","v":3.3514397392569846E-2},0]
["1/ For loans carrying a variable interest rate, a “program reference rate” will be specified in the program documents (e.g., the TMU). This rate would be based on staff’s “average projected rate” for the six-month USD LIBOR over the following 10 years. This projected average rate will be updated annually on the Fund’s concessionality calculator, based on the fall vintage of the World Economic Outlook (WEO). The program reference rate would be set based on the interest rate projections from the WEO and will be fixed for the duration of the program. The PV of the loan would be calculated using the program reference rate, plus the fixed spread (in basis points) specified in the loan contract. Where the variable rate is linked to a benchmark interest rate other than the six-month USD LIBOR, a spread reflecting the difference between the benchmark rate and the six-month USD LIBOR (rounded to the nearest 50 bps) will be added."]

{"sheet":"Input - Set Limits","index":2,"n_rows":319,"n_cols":32,"rows_kept":319,"cut":false,"hidden":false,"merged":[[16,30,16,31],[16,14,16,15]]}
[]
[null,null,null,null,null,null,null,"\u0007 SETTING DEBT TARGETS \u0007"]
[null,"INTRODUCTION: ","This calculator calculates the Grant Element and Present Values of 300 loans at once."]
[null,null," #Err messges are flagged in the output columns if the Loan Terms"]
[null,null," are incorrectly input. In these cases, please verify the loan terms and then click the CALCULATE button."]
[null,null,"The Output Table sheet summarizes the results from these loans."]
[]
[]
[]
[null,"INPUTS - PART 1"]
[null,"INTEREST RATE TYPE","FIRF"]
[null,"DEBT LIMIT BASIS","Contracting"]
[null,"MIN GRANT ELEMENT",0.35]
[null,"REFERENCE RATE",{"$f":"IF(C11=\"LIBOR\",'GAS FILE'!B53,'GAS FILE'!B54)","v":3.286127628205128E-2}]
[null,"DISCOUNT RATE ",0.05]
[null,"Period Start/End Date","2023-01-01","2023-12-31"]
[null,"INPUTS  PART 2",null,null,null,null,null,null,null,null,null,null,null,null,"Management Fees ",null,"Calculated",null,null,null,null,"OUTPUT"]
[null,"Effective date (as of)","Creditor Name (Optional)","Use of debt financing","Creditor Type","Currency for rate calculation","Currency of loan denomination","Exchange rate (Currency per USD)","Fixed/\nVariable","Rate (if Fixed) / Spread from loan contract (if Variable)","Repayment Profile              (choose from the 5 profiles in the drop down menu)","Face Value (currency of denonimation)","Grant (as part of financing package)","Upfront Commission\n(in percent)","Percent of the outstanding nominal amount","Nominal Amount (per period)","Effective interest Rate","Maturity\n(years)","Payments\nper annum","Grace\nPeriod\n(years)",null,"Present Value   (currency specific) ","Grant Element \n",{"$f":"CONCATENATE(\"Concessionality (based on \", C13*100,\" % GE)\")","v":"Concessionality (based on 35 % GE)"},null,"Present Value Actual in USD","Present Value in USD for program purposes","Nominal in USD","Weights by nominal amount","Weighted by Grant Element",null,"YEAR of Loan"]
[1,"2018-08-01","IDA",null,"Other","USD","USD",1,"Fixed",0.04,"Annuity",120000000,0,0,0,0,{"$f":"IF(ISNUMBER(L19),IF(I19=\"Fixed\",J19,IF(F19=\"USD\",J19+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F19=\"JPY\",J19+$C$14+'GAS FILE'!$C$39,IF(F19=\"EUR\",J19+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J19=\"GBP\",J19+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J19+$C$14+'GAS FILE'!$C$43))))),\"\")","v":0.04},2,14,0,null,122381936.55519642,-1.9849471293303493E-2,{"$f":"IF(ISNUMBER(W19),IF(W19>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":"Non-concessional"},null,{"$f":"IF(ISNUMBER(V19/H19),V19/H19,\"\")","v":122381936.55519642},{"$f":"IF(ISNUMBER(IF(W19<0,AB19,Z19)),IF(W19<0,AB19,Z19),\"\")","v":120000000},{"$f":"IF(ISNUMBER(L19/H19),L19/H19,\"\")","v":120000000},{"$f":"IF(ISNUMBER(AB19/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100),AB19/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100)","v":32.782267590965667},{"$f":"AC19*W19","v":-0.65071067947626648},null,{"$f":"IF(YEAR(B19)=1900,\"\",YEAR(B19))","v":2018}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L20),IF(I20=\"Fixed\",J20,IF(F20=\"USD\",J20+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F20=\"JPY\",J20+$C$14+'GAS FILE'!$C$39,IF(F20=\"EUR\",J20+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J20=\"GBP\",J20+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J20+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W20),IF(W20>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,{"$f":"IF(ISNUMBER(V20/H20),V20/H20,\"\")","v":""},{"$f":"IF(ISNUMBER(IF(W20<0,AB20,Z20)),IF(W20<0,AB20,Z20),\"\")","v":""},{"$f":"IF(ISNUMBER(L20/H20),L20/H20,\"\")","v":""},{"$f":"AB20/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"IF(YEAR(B20)=1900,\"\",YEAR(B20))","v":""}]
[3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L21),IF(I21=\"Fixed\",J21,IF(F21=\"USD\",J21+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F21=\"JPY\",J21+$C$14+'GAS FILE'!$C$39,IF(F21=\"EUR\",J21+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J21=\"GBP\",J21+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J21+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W21),IF(W21>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB21/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L22),IF(I22=\"Fixed\",J22,IF(F22=\"USD\",J22+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F22=\"JPY\",J22+$C$14+'GAS FILE'!$C$39,IF(F22=\"EUR\",J22+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J22=\"GBP\",J22+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J22+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W22),IF(W22>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB22/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L23),IF(I23=\"Fixed\",J23,IF(F23=\"USD\",J23+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F23=\"JPY\",J23+$C$14+'GAS FILE'!$C$39,IF(F23=\"EUR\",J23+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J23=\"GBP\",J23+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J23+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W23),IF(W23>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB23/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L24),IF(I24=\"Fixed\",J24,IF(F24=\"USD\",J24+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F24=\"JPY\",J24+$C$14+'GAS FILE'!$C$39,IF(F24=\"EUR\",J24+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J24=\"GBP\",J24+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J24+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W24),IF(W24>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB24/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L25),IF(I25=\"Fixed\",J25,IF(F25=\"USD\",J25+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F25=\"JPY\",J25+$C$14+'GAS FILE'!$C$39,IF(F25=\"EUR\",J25+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J25=\"GBP\",J25+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J25+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W25),IF(W25>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB25/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L26),IF(I26=\"Fixed\",J26,IF(F26=\"USD\",J26+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F26=\"JPY\",J26+$C$14+'GAS FILE'!$C$39,IF(F26=\"EUR\",J26+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J26=\"GBP\",J26+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J26+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W26),IF(W26>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB26/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L27),IF(I27=\"Fixed\",J27,IF(F27=\"USD\",J27+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F27=\"JPY\",J27+$C$14+'GAS FILE'!$C$39,IF(F27=\"EUR\",J27+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J27=\"GBP\",J27+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J27+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W27),IF(W27>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB27/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L28),IF(I28=\"Fixed\",J28,IF(F28=\"USD\",J28+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F28=\"JPY\",J28+$C$14+'GAS FILE'!$C$39,IF(F28=\"EUR\",J28+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J28=\"GBP\",J28+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J28+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W28),IF(W28>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB28/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L29),IF(I29=\"Fixed\",J29,IF(F29=\"USD\",J29+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F29=\"JPY\",J29+$C$14+'GAS FILE'!$C$39,IF(F29=\"EUR\",J29+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J29=\"GBP\",J29+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J29+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W29),IF(W29>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB29/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L30),IF(I30=\"Fixed\",J30,IF(F30=\"USD\",J30+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F30=\"JPY\",J30+$C$14+'GAS FILE'!$C$39,IF(F30=\"EUR\",J30+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J30=\"GBP\",J30+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J30+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W30),IF(W30>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB30/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L31),IF(I31=\"Fixed\",J31,IF(F31=\"USD\",J31+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F31=\"JPY\",J31+$C$14+'GAS FILE'!$C$39,IF(F31=\"EUR\",J31+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J31=\"GBP\",J31+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J31+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W31),IF(W31>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB31/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L32),IF(I32=\"Fixed\",J32,IF(F32=\"USD\",J32+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F32=\"JPY\",J32+$C$14+'GAS FILE'!$C$39,IF(F32=\"EUR\",J32+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J32=\"GBP\",J32+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J32+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W32),IF(W32>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB32/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L33),IF(I33=\"Fixed\",J33,IF(F33=\"USD\",J33+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F33=\"JPY\",J33+$C$14+'GAS FILE'!$C$39,IF(F33=\"EUR\",J33+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J33=\"GBP\",J33+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J33+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W33),IF(W33>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB33/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L34),IF(I34=\"Fixed\",J34,IF(F34=\"USD\",J34+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F34=\"JPY\",J34+$C$14+'GAS FILE'!$C$39,IF(F34=\"EUR\",J34+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J34=\"GBP\",J34+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J34+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W34),IF(W34>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB34/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L35),IF(I35=\"Fixed\",J35,IF(F35=\"USD\",J35+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F35=\"JPY\",J35+$C$14+'GAS FILE'!$C$39,IF(F35=\"EUR\",J35+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J35=\"GBP\",J35+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J35+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W35),IF(W35>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB35/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L36),IF(I36=\"Fixed\",J36,IF(F36=\"USD\",J36+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F36=\"JPY\",J36+$C$14+'GAS FILE'!$C$39,IF(F36=\"EUR\",J36+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J36=\"GBP\",J36+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J36+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W36),IF(W36>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB36/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L37),IF(I37=\"Fixed\",J37,IF(F37=\"USD\",J37+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F37=\"JPY\",J37+$C$14+'GAS FILE'!$C$39,IF(F37=\"EUR\",J37+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J37=\"GBP\",J37+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J37+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W37),IF(W37>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB37/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L38),IF(I38=\"Fixed\",J38,IF(F38=\"USD\",J38+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F38=\"JPY\",J38+$C$14+'GAS FILE'!$C$39,IF(F38=\"EUR\",J38+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J38=\"GBP\",J38+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J38+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W38),IF(W38>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB38/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L39),IF(I39=\"Fixed\",J39,IF(F39=\"USD\",J39+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F39=\"JPY\",J39+$C$14+'GAS FILE'!$C$39,IF(F39=\"EUR\",J39+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J39=\"GBP\",J39+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J39+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W39),IF(W39>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB39/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L40),IF(I40=\"Fixed\",J40,IF(F40=\"USD\",J40+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F40=\"JPY\",J40+$C$14+'GAS FILE'!$C$39,IF(F40=\"EUR\",J40+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J40=\"GBP\",J40+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J40+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W40),IF(W40>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB40/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L41),IF(I41=\"Fixed\",J41,IF(F41=\"USD\",J41+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F41=\"JPY\",J41+$C$14+'GAS FILE'!$C$39,IF(F41=\"EUR\",J41+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J41=\"GBP\",J41+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J41+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W41),IF(W41>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB41/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L42),IF(I42=\"Fixed\",J42,IF(F42=\"USD\",J42+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F42=\"JPY\",J42+$C$14+'GAS FILE'!$C$39,IF(F42=\"EUR\",J42+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J42=\"GBP\",J42+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J42+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W42),IF(W42>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB42/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L43),IF(I43=\"Fixed\",J43,IF(F43=\"USD\",J43+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F43=\"JPY\",J43+$C$14+'GAS FILE'!$C$39,IF(F43=\"EUR\",J43+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J43=\"GBP\",J43+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J43+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W43),IF(W43>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB43/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L44),IF(I44=\"Fixed\",J44,IF(F44=\"USD\",J44+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F44=\"JPY\",J44+$C$14+'GAS FILE'!$C$39,IF(F44=\"EUR\",J44+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J44=\"GBP\",J44+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J44+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W44),IF(W44>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB44/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L45),IF(I45=\"Fixed\",J45,IF(F45=\"USD\",J45+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F45=\"JPY\",J45+$C$14+'GAS FILE'!$C$39,IF(F45=\"EUR\",J45+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J45=\"GBP\",J45+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J45+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W45),IF(W45>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB45/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L46),IF(I46=\"Fixed\",J46,IF(F46=\"USD\",J46+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F46=\"JPY\",J46+$C$14+'GAS FILE'!$C$39,IF(F46=\"EUR\",J46+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J46=\"GBP\",J46+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J46+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W46),IF(W46>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB46/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L47),IF(I47=\"Fixed\",J47,IF(F47=\"USD\",J47+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F47=\"JPY\",J47+$C$14+'GAS FILE'!$C$39,IF(F47=\"EUR\",J47+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J47=\"GBP\",J47+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J47+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W47),IF(W47>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB47/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L48),IF(I48=\"Fixed\",J48,IF(F48=\"USD\",J48+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F48=\"JPY\",J48+$C$14+'GAS FILE'!$C$39,IF(F48=\"EUR\",J48+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J48=\"GBP\",J48+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J48+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W48),IF(W48>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB48/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L49),IF(I49=\"Fixed\",J49,IF(F49=\"USD\",J49+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F49=\"JPY\",J49+$C$14+'GAS FILE'!$C$39,IF(F49=\"EUR\",J49+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J49=\"GBP\",J49+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J49+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W49),IF(W49>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB49/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L50),IF(I50=\"Fixed\",J50,IF(F50=\"USD\",J50+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F50=\"JPY\",J50+$C$14+'GAS FILE'!$C$39,IF(F50=\"EUR\",J50+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J50=\"GBP\",J50+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J50+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W50),IF(W50>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB50/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L51),IF(I51=\"Fixed\",J51,IF(F51=\"USD\",J51+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F51=\"JPY\",J51+$C$14+'GAS FILE'!$C$39,IF(F51=\"EUR\",J51+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J51=\"GBP\",J51+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J51+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W51),IF(W51>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB51/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L52),IF(I52=\"Fixed\",J52,IF(F52=\"USD\",J52+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F52=\"JPY\",J52+$C$14+'GAS FILE'!$C$39,IF(F52=\"EUR\",J52+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J52=\"GBP\",J52+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J52+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W52),IF(W52>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB52/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L53),IF(I53=\"Fixed\",J53,IF(F53=\"USD\",J53+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F53=\"JPY\",J53+$C$14+'GAS FILE'!$C$39,IF(F53=\"EUR\",J53+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J53=\"GBP\",J53+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J53+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W53),IF(W53>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB53/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L54),IF(I54=\"Fixed\",J54,IF(F54=\"USD\",J54+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F54=\"JPY\",J54+$C$14+'GAS FILE'!$C$39,IF(F54=\"EUR\",J54+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J54=\"GBP\",J54+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J54+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W54),IF(W54>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB54/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L55),IF(I55=\"Fixed\",J55,IF(F55=\"USD\",J55+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F55=\"JPY\",J55+$C$14+'GAS FILE'!$C$39,IF(F55=\"EUR\",J55+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J55=\"GBP\",J55+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J55+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W55),IF(W55>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB55/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L56),IF(I56=\"Fixed\",J56,IF(F56=\"USD\",J56+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F56=\"JPY\",J56+$C$14+'GAS FILE'!$C$39,IF(F56=\"EUR\",J56+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J56=\"GBP\",J56+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J56+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W56),IF(W56>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB56/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L57),IF(I57=\"Fixed\",J57,IF(F57=\"USD\",J57+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F57=\"JPY\",J57+$C$14+'GAS FILE'!$C$39,IF(F57=\"EUR\",J57+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J57=\"GBP\",J57+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J57+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W57),IF(W57>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB57/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L58),IF(I58=\"Fixed\",J58,IF(F58=\"USD\",J58+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F58=\"JPY\",J58+$C$14+'GAS FILE'!$C$39,IF(F58=\"EUR\",J58+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J58=\"GBP\",J58+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J58+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W58),IF(W58>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB58/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L59),IF(I59=\"Fixed\",J59,IF(F59=\"USD\",J59+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F59=\"JPY\",J59+$C$14+'GAS FILE'!$C$39,IF(F59=\"EUR\",J59+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J59=\"GBP\",J59+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J59+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W59),IF(W59>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB59/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L60),IF(I60=\"Fixed\",J60,IF(F60=\"USD\",J60+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F60=\"JPY\",J60+$C$14+'GAS FILE'!$C$39,IF(F60=\"EUR\",J60+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J60=\"GBP\",J60+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J60+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W60),IF(W60>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB60/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L61),IF(I61=\"Fixed\",J61,IF(F61=\"USD\",J61+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F61=\"JPY\",J61+$C$14+'GAS FILE'!$C$39,IF(F61=\"EUR\",J61+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J61=\"GBP\",J61+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J61+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W61),IF(W61>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB61/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L62),IF(I62=\"Fixed\",J62,IF(F62=\"USD\",J62+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F62=\"JPY\",J62+$C$14+'GAS FILE'!$C$39,IF(F62=\"EUR\",J62+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J62=\"GBP\",J62+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J62+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W62),IF(W62>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB62/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L63),IF(I63=\"Fixed\",J63,IF(F63=\"USD\",J63+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F63=\"JPY\",J63+$C$14+'GAS FILE'!$C$39,IF(F63=\"EUR\",J63+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J63=\"GBP\",J63+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J63+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W63),IF(W63>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB63/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L64),IF(I64=\"Fixed\",J64,IF(F64=\"USD\",J64+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F64=\"JPY\",J64+$C$14+'GAS FILE'!$C$39,IF(F64=\"EUR\",J64+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J64=\"GBP\",J64+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J64+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W64),IF(W64>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB64/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L65),IF(I65=\"Fixed\",J65,IF(F65=\"USD\",J65+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F65=\"JPY\",J65+$C$14+'GAS FILE'!$C$39,IF(F65=\"EUR\",J65+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J65=\"GBP\",J65+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J65+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W65),IF(W65>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB65/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L66),IF(I66=\"Fixed\",J66,IF(F66=\"USD\",J66+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F66=\"JPY\",J66+$C$14+'GAS FILE'!$C$39,IF(F66=\"EUR\",J66+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J66=\"GBP\",J66+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J66+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W66),IF(W66>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB66/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L67),IF(I67=\"Fixed\",J67,IF(F67=\"USD\",J67+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F67=\"JPY\",J67+$C$14+'GAS FILE'!$C$39,IF(F67=\"EUR\",J67+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J67=\"GBP\",J67+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J67+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W67),IF(W67>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB67/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L68),IF(I68=\"Fixed\",J68,IF(F68=\"USD\",J68+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F68=\"JPY\",J68+$C$14+'GAS FILE'!$C$39,IF(F68=\"EUR\",J68+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J68=\"GBP\",J68+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J68+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W68),IF(W68>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB68/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[51,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L69),IF(I69=\"Fixed\",J69,IF(F69=\"USD\",J69+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F69=\"JPY\",J69+$C$14+'GAS FILE'!$C$39,IF(F69=\"EUR\",J69+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J69=\"GBP\",J69+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J69+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W69),IF(W69>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB69/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[52,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L70),IF(I70=\"Fixed\",J70,IF(F70=\"USD\",J70+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F70=\"JPY\",J70+$C$14+'GAS FILE'!$C$39,IF(F70=\"EUR\",J70+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J70=\"GBP\",J70+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J70+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W70),IF(W70>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB70/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[53,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L71),IF(I71=\"Fixed\",J71,IF(F71=\"USD\",J71+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F71=\"JPY\",J71+$C$14+'GAS FILE'!$C$39,IF(F71=\"EUR\",J71+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J71=\"GBP\",J71+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J71+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W71),IF(W71>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB71/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L72),IF(I72=\"Fixed\",J72,IF(F72=\"USD\",J72+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F72=\"JPY\",J72+$C$14+'GAS FILE'!$C$39,IF(F72=\"EUR\",J72+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J72=\"GBP\",J72+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J72+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W72),IF(W72>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB72/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L73),IF(I73=\"Fixed\",J73,IF(F73=\"USD\",J73+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F73=\"JPY\",J73+$C$14+'GAS FILE'!$C$39,IF(F73=\"EUR\",J73+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J73=\"GBP\",J73+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J73+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W73),IF(W73>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB73/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L74),IF(I74=\"Fixed\",J74,IF(F74=\"USD\",J74+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F74=\"JPY\",J74+$C$14+'GAS FILE'!$C$39,IF(F74=\"EUR\",J74+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J74=\"GBP\",J74+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J74+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W74),IF(W74>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB74/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[57,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L75),IF(I75=\"Fixed\",J75,IF(F75=\"USD\",J75+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F75=\"JPY\",J75+$C$14+'GAS FILE'!$C$39,IF(F75=\"EUR\",J75+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J75=\"GBP\",J75+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J75+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W75),IF(W75>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB75/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L76),IF(I76=\"Fixed\",J76,IF(F76=\"USD\",J76+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F76=\"JPY\",J76+$C$14+'GAS FILE'!$C$39,IF(F76=\"EUR\",J76+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J76=\"GBP\",J76+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J76+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W76),IF(W76>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB76/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[59,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L77),IF(I77=\"Fixed\",J77,IF(F77=\"USD\",J77+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F77=\"JPY\",J77+$C$14+'GAS FILE'!$C$39,IF(F77=\"EUR\",J77+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J77=\"GBP\",J77+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J77+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W77),IF(W77>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB77/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L78),IF(I78=\"Fixed\",J78,IF(F78=\"USD\",J78+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F78=\"JPY\",J78+$C$14+'GAS FILE'!$C$39,IF(F78=\"EUR\",J78+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J78=\"GBP\",J78+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J78+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W78),IF(W78>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB78/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[61,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L79),IF(I79=\"Fixed\",J79,IF(F79=\"USD\",J79+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F79=\"JPY\",J79+$C$14+'GAS FILE'!$C$39,IF(F79=\"EUR\",J79+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J79=\"GBP\",J79+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J79+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W79),IF(W79>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB79/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L80),IF(I80=\"Fixed\",J80,IF(F80=\"USD\",J80+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F80=\"JPY\",J80+$C$14+'GAS FILE'!$C$39,IF(F80=\"EUR\",J80+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J80=\"GBP\",J80+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J80+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W80),IF(W80>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB80/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[63,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L81),IF(I81=\"Fixed\",J81,IF(F81=\"USD\",J81+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F81=\"JPY\",J81+$C$14+'GAS FILE'!$C$39,IF(F81=\"EUR\",J81+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J81=\"GBP\",J81+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J81+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W81),IF(W81>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB81/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L82),IF(I82=\"Fixed\",J82,IF(F82=\"USD\",J82+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F82=\"JPY\",J82+$C$14+'GAS FILE'!$C$39,IF(F82=\"EUR\",J82+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J82=\"GBP\",J82+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J82+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W82),IF(W82>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB82/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L83),IF(I83=\"Fixed\",J83,IF(F83=\"USD\",J83+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F83=\"JPY\",J83+$C$14+'GAS FILE'!$C$39,IF(F83=\"EUR\",J83+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J83=\"GBP\",J83+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J83+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W83),IF(W83>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB83/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$f":"AC83*W83","v":{"$error":"#VALUE!"}},null,""]
[66,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L84),IF(I84=\"Fixed\",J84,IF(F84=\"USD\",J84+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F84=\"JPY\",J84+$C$14+'GAS FILE'!$C$39,IF(F84=\"EUR\",J84+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J84=\"GBP\",J84+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J84+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W84),IF(W84>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,{"$f":"IF(ISNUMBER(V84/H84),V84/H84,\"\")","v":""},{"$f":"IF(ISNUMBER(IF(W84<0,AB84,Z84)),IF(W84<0,AB84,Z84),\"\")","v":""},{"$f":"IF(ISNUMBER(L84/H84),L84/H84,\"\")","v":""},{"$f":"AB84/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"IF(YEAR(B84)=1900,\"\",YEAR(B84))","v":""}]
[67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L85),IF(I85=\"Fixed\",J85,IF(F85=\"USD\",J85+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F85=\"JPY\",J85+$C$14+'GAS FILE'!$C$39,IF(F85=\"EUR\",J85+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J85=\"GBP\",J85+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J85+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W85),IF(W85>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB85/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[68,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L86),IF(I86=\"Fixed\",J86,IF(F86=\"USD\",J86+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F86=\"JPY\",J86+$C$14+'GAS FILE'!$C$39,IF(F86=\"EUR\",J86+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J86=\"GBP\",J86+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J86+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W86),IF(W86>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB86/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L87),IF(I87=\"Fixed\",J87,IF(F87=\"USD\",J87+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F87=\"JPY\",J87+$C$14+'GAS FILE'!$C$39,IF(F87=\"EUR\",J87+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J87=\"GBP\",J87+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J87+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W87),IF(W87>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB87/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[70,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L88),IF(I88=\"Fixed\",J88,IF(F88=\"USD\",J88+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F88=\"JPY\",J88+$C$14+'GAS FILE'!$C$39,IF(F88=\"EUR\",J88+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J88=\"GBP\",J88+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J88+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W88),IF(W88>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB88/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[71,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L89),IF(I89=\"Fixed\",J89,IF(F89=\"USD\",J89+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F89=\"JPY\",J89+$C$14+'GAS FILE'!$C$39,IF(F89=\"EUR\",J89+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J89=\"GBP\",J89+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J89+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W89),IF(W89>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB89/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[72,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L90),IF(I90=\"Fixed\",J90,IF(F90=\"USD\",J90+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F90=\"JPY\",J90+$C$14+'GAS FILE'!$C$39,IF(F90=\"EUR\",J90+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J90=\"GBP\",J90+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J90+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W90),IF(W90>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB90/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L91),IF(I91=\"Fixed\",J91,IF(F91=\"USD\",J91+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F91=\"JPY\",J91+$C$14+'GAS FILE'!$C$39,IF(F91=\"EUR\",J91+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J91=\"GBP\",J91+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J91+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W91),IF(W91>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB91/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[74,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L92),IF(I92=\"Fixed\",J92,IF(F92=\"USD\",J92+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F92=\"JPY\",J92+$C$14+'GAS FILE'!$C$39,IF(F92=\"EUR\",J92+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J92=\"GBP\",J92+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J92+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W92),IF(W92>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB92/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L93),IF(I93=\"Fixed\",J93,IF(F93=\"USD\",J93+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F93=\"JPY\",J93+$C$14+'GAS FILE'!$C$39,IF(F93=\"EUR\",J93+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J93=\"GBP\",J93+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J93+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W93),IF(W93>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB93/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[76,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L94),IF(I94=\"Fixed\",J94,IF(F94=\"USD\",J94+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F94=\"JPY\",J94+$C$14+'GAS FILE'!$C$39,IF(F94=\"EUR\",J94+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J94=\"GBP\",J94+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J94+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W94),IF(W94>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB94/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[77,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L95),IF(I95=\"Fixed\",J95,IF(F95=\"USD\",J95+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F95=\"JPY\",J95+$C$14+'GAS FILE'!$C$39,IF(F95=\"EUR\",J95+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J95=\"GBP\",J95+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J95+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W95),IF(W95>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB95/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L96),IF(I96=\"Fixed\",J96,IF(F96=\"USD\",J96+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F96=\"JPY\",J96+$C$14+'GAS FILE'!$C$39,IF(F96=\"EUR\",J96+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J96=\"GBP\",J96+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J96+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W96),IF(W96>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB96/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[79,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L97),IF(I97=\"Fixed\",J97,IF(F97=\"USD\",J97+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F97=\"JPY\",J97+$C$14+'GAS FILE'!$C$39,IF(F97=\"EUR\",J97+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J97=\"GBP\",J97+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J97+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W97),IF(W97>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB97/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[80,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L98),IF(I98=\"Fixed\",J98,IF(F98=\"USD\",J98+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F98=\"JPY\",J98+$C$14+'GAS FILE'!$C$39,IF(F98=\"EUR\",J98+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J98=\"GBP\",J98+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J98+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W98),IF(W98>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB98/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[81,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L99),IF(I99=\"Fixed\",J99,IF(F99=\"USD\",J99+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F99=\"JPY\",J99+$C$14+'GAS FILE'!$C$39,IF(F99=\"EUR\",J99+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J99=\"GBP\",J99+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J99+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W99),IF(W99>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB99/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L100),IF(I100=\"Fixed\",J100,IF(F100=\"USD\",J100+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F100=\"JPY\",J100+$C$14+'GAS FILE'!$C$39,IF(F100=\"EUR\",J100+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J100=\"GBP\",J100+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J100+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W100),IF(W100>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB100/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L101),IF(I101=\"Fixed\",J101,IF(F101=\"USD\",J101+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F101=\"JPY\",J101+$C$14+'GAS FILE'!$C$39,IF(F101=\"EUR\",J101+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J101=\"GBP\",J101+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J101+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W101),IF(W101>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB101/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[84,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L102),IF(I102=\"Fixed\",J102,IF(F102=\"USD\",J102+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F102=\"JPY\",J102+$C$14+'GAS FILE'!$C$39,IF(F102=\"EUR\",J102+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J102=\"GBP\",J102+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J102+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W102),IF(W102>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB102/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[85,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L103),IF(I103=\"Fixed\",J103,IF(F103=\"USD\",J103+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F103=\"JPY\",J103+$C$14+'GAS FILE'!$C$39,IF(F103=\"EUR\",J103+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J103=\"GBP\",J103+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J103+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W103),IF(W103>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB103/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[86,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L104),IF(I104=\"Fixed\",J104,IF(F104=\"USD\",J104+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F104=\"JPY\",J104+$C$14+'GAS FILE'!$C$39,IF(F104=\"EUR\",J104+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J104=\"GBP\",J104+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J104+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W104),IF(W104>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB104/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L105),IF(I105=\"Fixed\",J105,IF(F105=\"USD\",J105+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F105=\"JPY\",J105+$C$14+'GAS FILE'!$C$39,IF(F105=\"EUR\",J105+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J105=\"GBP\",J105+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J105+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W105),IF(W105>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB105/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[88,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L106),IF(I106=\"Fixed\",J106,IF(F106=\"USD\",J106+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F106=\"JPY\",J106+$C$14+'GAS FILE'!$C$39,IF(F106=\"EUR\",J106+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J106=\"GBP\",J106+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J106+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W106),IF(W106>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB106/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L107),IF(I107=\"Fixed\",J107,IF(F107=\"USD\",J107+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F107=\"JPY\",J107+$C$14+'GAS FILE'!$C$39,IF(F107=\"EUR\",J107+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J107=\"GBP\",J107+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J107+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W107),IF(W107>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB107/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L108),IF(I108=\"Fixed\",J108,IF(F108=\"USD\",J108+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F108=\"JPY\",J108+$C$14+'GAS FILE'!$C$39,IF(F108=\"EUR\",J108+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J108=\"GBP\",J108+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J108+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W108),IF(W108>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB108/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[91,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L109),IF(I109=\"Fixed\",J109,IF(F109=\"USD\",J109+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F109=\"JPY\",J109+$C$14+'GAS FILE'!$C$39,IF(F109=\"EUR\",J109+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J109=\"GBP\",J109+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J109+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W109),IF(W109>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB109/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[92,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L110),IF(I110=\"Fixed\",J110,IF(F110=\"USD\",J110+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F110=\"JPY\",J110+$C$14+'GAS FILE'!$C$39,IF(F110=\"EUR\",J110+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J110=\"GBP\",J110+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J110+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W110),IF(W110>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB110/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[93,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L111),IF(I111=\"Fixed\",J111,IF(F111=\"USD\",J111+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F111=\"JPY\",J111+$C$14+'GAS FILE'!$C$39,IF(F111=\"EUR\",J111+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J111=\"GBP\",J111+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J111+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W111),IF(W111>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB111/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L112),IF(I112=\"Fixed\",J112,IF(F112=\"USD\",J112+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F112=\"JPY\",J112+$C$14+'GAS FILE'!$C$39,IF(F112=\"EUR\",J112+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J112=\"GBP\",J112+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J112+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W112),IF(W112>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB112/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L113),IF(I113=\"Fixed\",J113,IF(F113=\"USD\",J113+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F113=\"JPY\",J113+$C$14+'GAS FILE'!$C$39,IF(F113=\"EUR\",J113+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J113=\"GBP\",J113+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J113+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W113),IF(W113>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB113/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L114),IF(I114=\"Fixed\",J114,IF(F114=\"USD\",J114+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F114=\"JPY\",J114+$C$14+'GAS FILE'!$C$39,IF(F114=\"EUR\",J114+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J114=\"GBP\",J114+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J114+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W114),IF(W114>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB114/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[97,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L115),IF(I115=\"Fixed\",J115,IF(F115=\"USD\",J115+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F115=\"JPY\",J115+$C$14+'GAS FILE'!$C$39,IF(F115=\"EUR\",J115+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J115=\"GBP\",J115+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J115+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W115),IF(W115>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB115/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[98,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L116),IF(I116=\"Fixed\",J116,IF(F116=\"USD\",J116+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F116=\"JPY\",J116+$C$14+'GAS FILE'!$C$39,IF(F116=\"EUR\",J116+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J116=\"GBP\",J116+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J116+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W116),IF(W116>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB116/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[99,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L117),IF(I117=\"Fixed\",J117,IF(F117=\"USD\",J117+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F117=\"JPY\",J117+$C$14+'GAS FILE'!$C$39,IF(F117=\"EUR\",J117+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J117=\"GBP\",J117+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J117+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W117),IF(W117>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB117/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L118),IF(I118=\"Fixed\",J118,IF(F118=\"USD\",J118+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F118=\"JPY\",J118+$C$14+'GAS FILE'!$C$39,IF(F118=\"EUR\",J118+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J118=\"GBP\",J118+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J118+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W118),IF(W118>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB118/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[101,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L119),IF(I119=\"Fixed\",J119,IF(F119=\"USD\",J119+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F119=\"JPY\",J119+$C$14+'GAS FILE'!$C$39,IF(F119=\"EUR\",J119+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J119=\"GBP\",J119+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J119+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W119),IF(W119>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB119/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[102,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L120),IF(I120=\"Fixed\",J120,IF(F120=\"USD\",J120+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F120=\"JPY\",J120+$C$14+'GAS FILE'!$C$39,IF(F120=\"EUR\",J120+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J120=\"GBP\",J120+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J120+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W120),IF(W120>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB120/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[103,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L121),IF(I121=\"Fixed\",J121,IF(F121=\"USD\",J121+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F121=\"JPY\",J121+$C$14+'GAS FILE'!$C$39,IF(F121=\"EUR\",J121+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J121=\"GBP\",J121+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J121+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W121),IF(W121>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB121/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[104,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L122),IF(I122=\"Fixed\",J122,IF(F122=\"USD\",J122+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F122=\"JPY\",J122+$C$14+'GAS FILE'!$C$39,IF(F122=\"EUR\",J122+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J122=\"GBP\",J122+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J122+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W122),IF(W122>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB122/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[105,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L123),IF(I123=\"Fixed\",J123,IF(F123=\"USD\",J123+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F123=\"JPY\",J123+$C$14+'GAS FILE'!$C$39,IF(F123=\"EUR\",J123+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J123=\"GBP\",J123+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J123+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W123),IF(W123>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB123/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[106,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L124),IF(I124=\"Fixed\",J124,IF(F124=\"USD\",J124+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F124=\"JPY\",J124+$C$14+'GAS FILE'!$C$39,IF(F124=\"EUR\",J124+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J124=\"GBP\",J124+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J124+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W124),IF(W124>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB124/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[107,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L125),IF(I125=\"Fixed\",J125,IF(F125=\"USD\",J125+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F125=\"JPY\",J125+$C$14+'GAS FILE'!$C$39,IF(F125=\"EUR\",J125+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J125=\"GBP\",J125+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J125+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W125),IF(W125>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB125/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[108,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L126),IF(I126=\"Fixed\",J126,IF(F126=\"USD\",J126+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F126=\"JPY\",J126+$C$14+'GAS FILE'!$C$39,IF(F126=\"EUR\",J126+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J126=\"GBP\",J126+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J126+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W126),IF(W126>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB126/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[109,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L127),IF(I127=\"Fixed\",J127,IF(F127=\"USD\",J127+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F127=\"JPY\",J127+$C$14+'GAS FILE'!$C$39,IF(F127=\"EUR\",J127+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J127=\"GBP\",J127+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J127+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W127),IF(W127>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB127/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[110,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L128),IF(I128=\"Fixed\",J128,IF(F128=\"USD\",J128+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F128=\"JPY\",J128+$C$14+'GAS FILE'!$C$39,IF(F128=\"EUR\",J128+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J128=\"GBP\",J128+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J128+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W128),IF(W128>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB128/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[111,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L129),IF(I129=\"Fixed\",J129,IF(F129=\"USD\",J129+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F129=\"JPY\",J129+$C$14+'GAS FILE'!$C$39,IF(F129=\"EUR\",J129+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J129=\"GBP\",J129+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J129+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W129),IF(W129>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB129/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[112,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L130),IF(I130=\"Fixed\",J130,IF(F130=\"USD\",J130+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F130=\"JPY\",J130+$C$14+'GAS FILE'!$C$39,IF(F130=\"EUR\",J130+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J130=\"GBP\",J130+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J130+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W130),IF(W130>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB130/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[113,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L131),IF(I131=\"Fixed\",J131,IF(F131=\"USD\",J131+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F131=\"JPY\",J131+$C$14+'GAS FILE'!$C$39,IF(F131=\"EUR\",J131+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J131=\"GBP\",J131+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J131+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W131),IF(W131>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB131/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[114,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L132),IF(I132=\"Fixed\",J132,IF(F132=\"USD\",J132+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F132=\"JPY\",J132+$C$14+'GAS FILE'!$C$39,IF(F132=\"EUR\",J132+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J132=\"GBP\",J132+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J132+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W132),IF(W132>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB132/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[115,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L133),IF(I133=\"Fixed\",J133,IF(F133=\"USD\",J133+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F133=\"JPY\",J133+$C$14+'GAS FILE'!$C$39,IF(F133=\"EUR\",J133+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J133=\"GBP\",J133+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J133+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W133),IF(W133>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB133/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[116,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L134),IF(I134=\"Fixed\",J134,IF(F134=\"USD\",J134+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F134=\"JPY\",J134+$C$14+'GAS FILE'!$C$39,IF(F134=\"EUR\",J134+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J134=\"GBP\",J134+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J134+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W134),IF(W134>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB134/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[117,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L135),IF(I135=\"Fixed\",J135,IF(F135=\"USD\",J135+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F135=\"JPY\",J135+$C$14+'GAS FILE'!$C$39,IF(F135=\"EUR\",J135+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J135=\"GBP\",J135+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J135+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W135),IF(W135>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB135/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[118,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L136),IF(I136=\"Fixed\",J136,IF(F136=\"USD\",J136+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F136=\"JPY\",J136+$C$14+'GAS FILE'!$C$39,IF(F136=\"EUR\",J136+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J136=\"GBP\",J136+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J136+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W136),IF(W136>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB136/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[119,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L137),IF(I137=\"Fixed\",J137,IF(F137=\"USD\",J137+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F137=\"JPY\",J137+$C$14+'GAS FILE'!$C$39,IF(F137=\"EUR\",J137+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J137=\"GBP\",J137+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J137+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W137),IF(W137>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB137/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L138),IF(I138=\"Fixed\",J138,IF(F138=\"USD\",J138+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F138=\"JPY\",J138+$C$14+'GAS FILE'!$C$39,IF(F138=\"EUR\",J138+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J138=\"GBP\",J138+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J138+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W138),IF(W138>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB138/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[121,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L139),IF(I139=\"Fixed\",J139,IF(F139=\"USD\",J139+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F139=\"JPY\",J139+$C$14+'GAS FILE'!$C$39,IF(F139=\"EUR\",J139+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J139=\"GBP\",J139+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J139+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W139),IF(W139>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB139/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[122,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L140),IF(I140=\"Fixed\",J140,IF(F140=\"USD\",J140+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F140=\"JPY\",J140+$C$14+'GAS FILE'!$C$39,IF(F140=\"EUR\",J140+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J140=\"GBP\",J140+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J140+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W140),IF(W140>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB140/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L141),IF(I141=\"Fixed\",J141,IF(F141=\"USD\",J141+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F141=\"JPY\",J141+$C$14+'GAS FILE'!$C$39,IF(F141=\"EUR\",J141+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J141=\"GBP\",J141+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J141+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W141),IF(W141>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB141/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[124,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L142),IF(I142=\"Fixed\",J142,IF(F142=\"USD\",J142+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F142=\"JPY\",J142+$C$14+'GAS FILE'!$C$39,IF(F142=\"EUR\",J142+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J142=\"GBP\",J142+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J142+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W142),IF(W142>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB142/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L143),IF(I143=\"Fixed\",J143,IF(F143=\"USD\",J143+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F143=\"JPY\",J143+$C$14+'GAS FILE'!$C$39,IF(F143=\"EUR\",J143+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J143=\"GBP\",J143+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J143+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W143),IF(W143>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB143/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[126,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L144),IF(I144=\"Fixed\",J144,IF(F144=\"USD\",J144+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F144=\"JPY\",J144+$C$14+'GAS FILE'!$C$39,IF(F144=\"EUR\",J144+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J144=\"GBP\",J144+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J144+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W144),IF(W144>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB144/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[127,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L145),IF(I145=\"Fixed\",J145,IF(F145=\"USD\",J145+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F145=\"JPY\",J145+$C$14+'GAS FILE'!$C$39,IF(F145=\"EUR\",J145+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J145=\"GBP\",J145+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J145+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W145),IF(W145>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB145/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[128,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L146),IF(I146=\"Fixed\",J146,IF(F146=\"USD\",J146+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F146=\"JPY\",J146+$C$14+'GAS FILE'!$C$39,IF(F146=\"EUR\",J146+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J146=\"GBP\",J146+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J146+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W146),IF(W146>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB146/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[129,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L147),IF(I147=\"Fixed\",J147,IF(F147=\"USD\",J147+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F147=\"JPY\",J147+$C$14+'GAS FILE'!$C$39,IF(F147=\"EUR\",J147+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J147=\"GBP\",J147+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J147+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W147),IF(W147>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB147/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$f":"AC147*W147","v":{"$error":"#VALUE!"}},null,""]
[130,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L148),IF(I148=\"Fixed\",J148,IF(F148=\"USD\",J148+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F148=\"JPY\",J148+$C$14+'GAS FILE'!$C$39,IF(F148=\"EUR\",J148+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J148=\"GBP\",J148+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J148+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W148),IF(W148>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,{"$f":"IF(ISNUMBER(V148/H148),V148/H148,\"\")","v":""},{"$f":"IF(ISNUMBER(IF(W148<0,AB148,Z148)),IF(W148<0,AB148,Z148),\"\")","v":""},{"$f":"IF(ISNUMBER(L148/H148),L148/H148,\"\")","v":""},{"$f":"AB148/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"IF(YEAR(B148)=1900,\"\",YEAR(B148))","v":""}]
[131,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L149),IF(I149=\"Fixed\",J149,IF(F149=\"USD\",J149+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F149=\"JPY\",J149+$C$14+'GAS FILE'!$C$39,IF(F149=\"EUR\",J149+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J149=\"GBP\",J149+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J149+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W149),IF(W149>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB149/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[132,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L150),IF(I150=\"Fixed\",J150,IF(F150=\"USD\",J150+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F150=\"JPY\",J150+$C$14+'GAS FILE'!$C$39,IF(F150=\"EUR\",J150+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J150=\"GBP\",J150+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J150+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W150),IF(W150>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB150/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[133,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L151),IF(I151=\"Fixed\",J151,IF(F151=\"USD\",J151+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F151=\"JPY\",J151+$C$14+'GAS FILE'!$C$39,IF(F151=\"EUR\",J151+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J151=\"GBP\",J151+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J151+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W151),IF(W151>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB151/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L152),IF(I152=\"Fixed\",J152,IF(F152=\"USD\",J152+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F152=\"JPY\",J152+$C$14+'GAS FILE'!$C$39,IF(F152=\"EUR\",J152+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J152=\"GBP\",J152+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J152+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W152),IF(W152>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB152/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[135,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L153),IF(I153=\"Fixed\",J153,IF(F153=\"USD\",J153+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F153=\"JPY\",J153+$C$14+'GAS FILE'!$C$39,IF(F153=\"EUR\",J153+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J153=\"GBP\",J153+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J153+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W153),IF(W153>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB153/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[136,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L154),IF(I154=\"Fixed\",J154,IF(F154=\"USD\",J154+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F154=\"JPY\",J154+$C$14+'GAS FILE'!$C$39,IF(F154=\"EUR\",J154+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J154=\"GBP\",J154+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J154+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W154),IF(W154>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB154/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[137,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L155),IF(I155=\"Fixed\",J155,IF(F155=\"USD\",J155+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F155=\"JPY\",J155+$C$14+'GAS FILE'!$C$39,IF(F155=\"EUR\",J155+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J155=\"GBP\",J155+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J155+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W155),IF(W155>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB155/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[138,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L156),IF(I156=\"Fixed\",J156,IF(F156=\"USD\",J156+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F156=\"JPY\",J156+$C$14+'GAS FILE'!$C$39,IF(F156=\"EUR\",J156+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J156=\"GBP\",J156+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J156+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W156),IF(W156>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB156/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[139,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L157),IF(I157=\"Fixed\",J157,IF(F157=\"USD\",J157+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F157=\"JPY\",J157+$C$14+'GAS FILE'!$C$39,IF(F157=\"EUR\",J157+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J157=\"GBP\",J157+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J157+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W157),IF(W157>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB157/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[140,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L158),IF(I158=\"Fixed\",J158,IF(F158=\"USD\",J158+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F158=\"JPY\",J158+$C$14+'GAS FILE'!$C$39,IF(F158=\"EUR\",J158+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J158=\"GBP\",J158+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J158+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W158),IF(W158>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB158/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[141,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L159),IF(I159=\"Fixed\",J159,IF(F159=\"USD\",J159+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F159=\"JPY\",J159+$C$14+'GAS FILE'!$C$39,IF(F159=\"EUR\",J159+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J159=\"GBP\",J159+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J159+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W159),IF(W159>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB159/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[142,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L160),IF(I160=\"Fixed\",J160,IF(F160=\"USD\",J160+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F160=\"JPY\",J160+$C$14+'GAS FILE'!$C$39,IF(F160=\"EUR\",J160+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J160=\"GBP\",J160+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J160+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W160),IF(W160>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB160/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[143,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L161),IF(I161=\"Fixed\",J161,IF(F161=\"USD\",J161+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F161=\"JPY\",J161+$C$14+'GAS FILE'!$C$39,IF(F161=\"EUR\",J161+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J161=\"GBP\",J161+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J161+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W161),IF(W161>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB161/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[144,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L162),IF(I162=\"Fixed\",J162,IF(F162=\"USD\",J162+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F162=\"JPY\",J162+$C$14+'GAS FILE'!$C$39,IF(F162=\"EUR\",J162+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J162=\"GBP\",J162+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J162+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W162),IF(W162>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB162/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[145,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L163),IF(I163=\"Fixed\",J163,IF(F163=\"USD\",J163+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F163=\"JPY\",J163+$C$14+'GAS FILE'!$C$39,IF(F163=\"EUR\",J163+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J163=\"GBP\",J163+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J163+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W163),IF(W163>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB163/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[146,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L164),IF(I164=\"Fixed\",J164,IF(F164=\"USD\",J164+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F164=\"JPY\",J164+$C$14+'GAS FILE'!$C$39,IF(F164=\"EUR\",J164+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J164=\"GBP\",J164+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J164+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W164),IF(W164>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB164/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[147,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L165),IF(I165=\"Fixed\",J165,IF(F165=\"USD\",J165+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F165=\"JPY\",J165+$C$14+'GAS FILE'!$C$39,IF(F165=\"EUR\",J165+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J165=\"GBP\",J165+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J165+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W165),IF(W165>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB165/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[148,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L166),IF(I166=\"Fixed\",J166,IF(F166=\"USD\",J166+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F166=\"JPY\",J166+$C$14+'GAS FILE'!$C$39,IF(F166=\"EUR\",J166+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J166=\"GBP\",J166+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J166+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W166),IF(W166>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB166/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[149,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L167),IF(I167=\"Fixed\",J167,IF(F167=\"USD\",J167+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F167=\"JPY\",J167+$C$14+'GAS FILE'!$C$39,IF(F167=\"EUR\",J167+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J167=\"GBP\",J167+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J167+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W167),IF(W167>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB167/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[150,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L168),IF(I168=\"Fixed\",J168,IF(F168=\"USD\",J168+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F168=\"JPY\",J168+$C$14+'GAS FILE'!$C$39,IF(F168=\"EUR\",J168+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J168=\"GBP\",J168+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J168+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W168),IF(W168>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB168/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[151,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L169),IF(I169=\"Fixed\",J169,IF(F169=\"USD\",J169+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F169=\"JPY\",J169+$C$14+'GAS FILE'!$C$39,IF(F169=\"EUR\",J169+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J169=\"GBP\",J169+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J169+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W169),IF(W169>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB169/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[152,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L170),IF(I170=\"Fixed\",J170,IF(F170=\"USD\",J170+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F170=\"JPY\",J170+$C$14+'GAS FILE'!$C$39,IF(F170=\"EUR\",J170+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J170=\"GBP\",J170+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J170+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W170),IF(W170>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB170/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[153,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L171),IF(I171=\"Fixed\",J171,IF(F171=\"USD\",J171+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F171=\"JPY\",J171+$C$14+'GAS FILE'!$C$39,IF(F171=\"EUR\",J171+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J171=\"GBP\",J171+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J171+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W171),IF(W171>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB171/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[154,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L172),IF(I172=\"Fixed\",J172,IF(F172=\"USD\",J172+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F172=\"JPY\",J172+$C$14+'GAS FILE'!$C$39,IF(F172=\"EUR\",J172+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J172=\"GBP\",J172+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J172+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W172),IF(W172>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB172/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[155,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L173),IF(I173=\"Fixed\",J173,IF(F173=\"USD\",J173+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F173=\"JPY\",J173+$C$14+'GAS FILE'!$C$39,IF(F173=\"EUR\",J173+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J173=\"GBP\",J173+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J173+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W173),IF(W173>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB173/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[156,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L174),IF(I174=\"Fixed\",J174,IF(F174=\"USD\",J174+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F174=\"JPY\",J174+$C$14+'GAS FILE'!$C$39,IF(F174=\"EUR\",J174+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J174=\"GBP\",J174+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J174+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W174),IF(W174>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB174/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[157,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L175),IF(I175=\"Fixed\",J175,IF(F175=\"USD\",J175+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F175=\"JPY\",J175+$C$14+'GAS FILE'!$C$39,IF(F175=\"EUR\",J175+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J175=\"GBP\",J175+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J175+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W175),IF(W175>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB175/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[158,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L176),IF(I176=\"Fixed\",J176,IF(F176=\"USD\",J176+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F176=\"JPY\",J176+$C$14+'GAS FILE'!$C$39,IF(F176=\"EUR\",J176+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J176=\"GBP\",J176+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J176+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W176),IF(W176>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB176/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[159,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L177),IF(I177=\"Fixed\",J177,IF(F177=\"USD\",J177+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F177=\"JPY\",J177+$C$14+'GAS FILE'!$C$39,IF(F177=\"EUR\",J177+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J177=\"GBP\",J177+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J177+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W177),IF(W177>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB177/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L178),IF(I178=\"Fixed\",J178,IF(F178=\"USD\",J178+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F178=\"JPY\",J178+$C$14+'GAS FILE'!$C$39,IF(F178=\"EUR\",J178+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J178=\"GBP\",J178+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J178+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W178),IF(W178>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB178/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[161,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L179),IF(I179=\"Fixed\",J179,IF(F179=\"USD\",J179+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F179=\"JPY\",J179+$C$14+'GAS FILE'!$C$39,IF(F179=\"EUR\",J179+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J179=\"GBP\",J179+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J179+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W179),IF(W179>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB179/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[162,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L180),IF(I180=\"Fixed\",J180,IF(F180=\"USD\",J180+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F180=\"JPY\",J180+$C$14+'GAS FILE'!$C$39,IF(F180=\"EUR\",J180+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J180=\"GBP\",J180+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J180+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W180),IF(W180>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB180/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[163,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L181),IF(I181=\"Fixed\",J181,IF(F181=\"USD\",J181+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F181=\"JPY\",J181+$C$14+'GAS FILE'!$C$39,IF(F181=\"EUR\",J181+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J181=\"GBP\",J181+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J181+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W181),IF(W181>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB181/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[164,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L182),IF(I182=\"Fixed\",J182,IF(F182=\"USD\",J182+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F182=\"JPY\",J182+$C$14+'GAS FILE'!$C$39,IF(F182=\"EUR\",J182+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J182=\"GBP\",J182+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J182+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W182),IF(W182>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB182/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[165,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L183),IF(I183=\"Fixed\",J183,IF(F183=\"USD\",J183+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F183=\"JPY\",J183+$C$14+'GAS FILE'!$C$39,IF(F183=\"EUR\",J183+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J183=\"GBP\",J183+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J183+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W183),IF(W183>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB183/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[166,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L184),IF(I184=\"Fixed\",J184,IF(F184=\"USD\",J184+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F184=\"JPY\",J184+$C$14+'GAS FILE'!$C$39,IF(F184=\"EUR\",J184+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J184=\"GBP\",J184+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J184+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W184),IF(W184>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB184/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[167,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L185),IF(I185=\"Fixed\",J185,IF(F185=\"USD\",J185+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F185=\"JPY\",J185+$C$14+'GAS FILE'!$C$39,IF(F185=\"EUR\",J185+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J185=\"GBP\",J185+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J185+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W185),IF(W185>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB185/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[168,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L186),IF(I186=\"Fixed\",J186,IF(F186=\"USD\",J186+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F186=\"JPY\",J186+$C$14+'GAS FILE'!$C$39,IF(F186=\"EUR\",J186+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J186=\"GBP\",J186+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J186+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W186),IF(W186>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB186/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[169,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L187),IF(I187=\"Fixed\",J187,IF(F187=\"USD\",J187+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F187=\"JPY\",J187+$C$14+'GAS FILE'!$C$39,IF(F187=\"EUR\",J187+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J187=\"GBP\",J187+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J187+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W187),IF(W187>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB187/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[170,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L188),IF(I188=\"Fixed\",J188,IF(F188=\"USD\",J188+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F188=\"JPY\",J188+$C$14+'GAS FILE'!$C$39,IF(F188=\"EUR\",J188+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J188=\"GBP\",J188+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J188+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W188),IF(W188>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB188/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L189),IF(I189=\"Fixed\",J189,IF(F189=\"USD\",J189+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F189=\"JPY\",J189+$C$14+'GAS FILE'!$C$39,IF(F189=\"EUR\",J189+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J189=\"GBP\",J189+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J189+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W189),IF(W189>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB189/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[172,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L190),IF(I190=\"Fixed\",J190,IF(F190=\"USD\",J190+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F190=\"JPY\",J190+$C$14+'GAS FILE'!$C$39,IF(F190=\"EUR\",J190+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J190=\"GBP\",J190+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J190+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W190),IF(W190>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB190/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[173,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L191),IF(I191=\"Fixed\",J191,IF(F191=\"USD\",J191+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F191=\"JPY\",J191+$C$14+'GAS FILE'!$C$39,IF(F191=\"EUR\",J191+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J191=\"GBP\",J191+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J191+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W191),IF(W191>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB191/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[174,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L192),IF(I192=\"Fixed\",J192,IF(F192=\"USD\",J192+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F192=\"JPY\",J192+$C$14+'GAS FILE'!$C$39,IF(F192=\"EUR\",J192+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J192=\"GBP\",J192+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J192+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W192),IF(W192>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB192/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[175,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L193),IF(I193=\"Fixed\",J193,IF(F193=\"USD\",J193+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F193=\"JPY\",J193+$C$14+'GAS FILE'!$C$39,IF(F193=\"EUR\",J193+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J193=\"GBP\",J193+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J193+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W193),IF(W193>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB193/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[176,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L194),IF(I194=\"Fixed\",J194,IF(F194=\"USD\",J194+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F194=\"JPY\",J194+$C$14+'GAS FILE'!$C$39,IF(F194=\"EUR\",J194+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J194=\"GBP\",J194+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J194+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W194),IF(W194>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB194/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[177,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L195),IF(I195=\"Fixed\",J195,IF(F195=\"USD\",J195+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F195=\"JPY\",J195+$C$14+'GAS FILE'!$C$39,IF(F195=\"EUR\",J195+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J195=\"GBP\",J195+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J195+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W195),IF(W195>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB195/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[178,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L196),IF(I196=\"Fixed\",J196,IF(F196=\"USD\",J196+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F196=\"JPY\",J196+$C$14+'GAS FILE'!$C$39,IF(F196=\"EUR\",J196+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J196=\"GBP\",J196+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J196+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W196),IF(W196>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB196/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[179,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L197),IF(I197=\"Fixed\",J197,IF(F197=\"USD\",J197+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F197=\"JPY\",J197+$C$14+'GAS FILE'!$C$39,IF(F197=\"EUR\",J197+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J197=\"GBP\",J197+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J197+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W197),IF(W197>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB197/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[180,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L198),IF(I198=\"Fixed\",J198,IF(F198=\"USD\",J198+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F198=\"JPY\",J198+$C$14+'GAS FILE'!$C$39,IF(F198=\"EUR\",J198+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J198=\"GBP\",J198+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J198+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W198),IF(W198>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB198/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[181,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L199),IF(I199=\"Fixed\",J199,IF(F199=\"USD\",J199+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F199=\"JPY\",J199+$C$14+'GAS FILE'!$C$39,IF(F199=\"EUR\",J199+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J199=\"GBP\",J199+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J199+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W199),IF(W199>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB199/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[182,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L200),IF(I200=\"Fixed\",J200,IF(F200=\"USD\",J200+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F200=\"JPY\",J200+$C$14+'GAS FILE'!$C$39,IF(F200=\"EUR\",J200+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J200=\"GBP\",J200+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J200+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W200),IF(W200>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB200/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[183,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L201),IF(I201=\"Fixed\",J201,IF(F201=\"USD\",J201+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F201=\"JPY\",J201+$C$14+'GAS FILE'!$C$39,IF(F201=\"EUR\",J201+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J201=\"GBP\",J201+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J201+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W201),IF(W201>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB201/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[184,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L202),IF(I202=\"Fixed\",J202,IF(F202=\"USD\",J202+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F202=\"JPY\",J202+$C$14+'GAS FILE'!$C$39,IF(F202=\"EUR\",J202+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J202=\"GBP\",J202+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J202+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W202),IF(W202>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB202/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[185,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L203),IF(I203=\"Fixed\",J203,IF(F203=\"USD\",J203+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F203=\"JPY\",J203+$C$14+'GAS FILE'!$C$39,IF(F203=\"EUR\",J203+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J203=\"GBP\",J203+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J203+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W203),IF(W203>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB203/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[186,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L204),IF(I204=\"Fixed\",J204,IF(F204=\"USD\",J204+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F204=\"JPY\",J204+$C$14+'GAS FILE'!$C$39,IF(F204=\"EUR\",J204+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J204=\"GBP\",J204+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J204+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W204),IF(W204>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB204/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[187,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L205),IF(I205=\"Fixed\",J205,IF(F205=\"USD\",J205+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F205=\"JPY\",J205+$C$14+'GAS FILE'!$C$39,IF(F205=\"EUR\",J205+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J205=\"GBP\",J205+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J205+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W205),IF(W205>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB205/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L206),IF(I206=\"Fixed\",J206,IF(F206=\"USD\",J206+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F206=\"JPY\",J206+$C$14+'GAS FILE'!$C$39,IF(F206=\"EUR\",J206+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J206=\"GBP\",J206+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J206+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W206),IF(W206>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB206/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[189,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L207),IF(I207=\"Fixed\",J207,IF(F207=\"USD\",J207+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F207=\"JPY\",J207+$C$14+'GAS FILE'!$C$39,IF(F207=\"EUR\",J207+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J207=\"GBP\",J207+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J207+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W207),IF(W207>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB207/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[190,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L208),IF(I208=\"Fixed\",J208,IF(F208=\"USD\",J208+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F208=\"JPY\",J208+$C$14+'GAS FILE'!$C$39,IF(F208=\"EUR\",J208+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J208=\"GBP\",J208+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J208+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W208),IF(W208>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB208/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[191,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L209),IF(I209=\"Fixed\",J209,IF(F209=\"USD\",J209+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F209=\"JPY\",J209+$C$14+'GAS FILE'!$C$39,IF(F209=\"EUR\",J209+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J209=\"GBP\",J209+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J209+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W209),IF(W209>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB209/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[192,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L210),IF(I210=\"Fixed\",J210,IF(F210=\"USD\",J210+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F210=\"JPY\",J210+$C$14+'GAS FILE'!$C$39,IF(F210=\"EUR\",J210+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J210=\"GBP\",J210+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J210+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W210),IF(W210>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB210/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[193,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L211),IF(I211=\"Fixed\",J211,IF(F211=\"USD\",J211+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F211=\"JPY\",J211+$C$14+'GAS FILE'!$C$39,IF(F211=\"EUR\",J211+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J211=\"GBP\",J211+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J211+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W211),IF(W211>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB211/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$f":"AC211*W211","v":{"$error":"#VALUE!"}},null,""]
[194,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L212),IF(I212=\"Fixed\",J212,IF(F212=\"USD\",J212+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F212=\"JPY\",J212+$C$14+'GAS FILE'!$C$39,IF(F212=\"EUR\",J212+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J212=\"GBP\",J212+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J212+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W212),IF(W212>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,{"$f":"IF(ISNUMBER(V212/H212),V212/H212,\"\")","v":""},{"$f":"IF(ISNUMBER(IF(W212<0,AB212,Z212)),IF(W212<0,AB212,Z212),\"\")","v":""},{"$f":"IF(ISNUMBER(L212/H212),L212/H212,\"\")","v":""},{"$f":"AB212/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"IF(YEAR(B212)=1900,\"\",YEAR(B212))","v":""}]
[195,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L213),IF(I213=\"Fixed\",J213,IF(F213=\"USD\",J213+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F213=\"JPY\",J213+$C$14+'GAS FILE'!$C$39,IF(F213=\"EUR\",J213+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J213=\"GBP\",J213+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J213+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W213),IF(W213>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB213/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[196,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L214),IF(I214=\"Fixed\",J214,IF(F214=\"USD\",J214+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F214=\"JPY\",J214+$C$14+'GAS FILE'!$C$39,IF(F214=\"EUR\",J214+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J214=\"GBP\",J214+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J214+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W214),IF(W214>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB214/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[197,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L215),IF(I215=\"Fixed\",J215,IF(F215=\"USD\",J215+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F215=\"JPY\",J215+$C$14+'GAS FILE'!$C$39,IF(F215=\"EUR\",J215+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J215=\"GBP\",J215+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J215+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W215),IF(W215>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB215/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[198,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L216),IF(I216=\"Fixed\",J216,IF(F216=\"USD\",J216+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F216=\"JPY\",J216+$C$14+'GAS FILE'!$C$39,IF(F216=\"EUR\",J216+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J216=\"GBP\",J216+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J216+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W216),IF(W216>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB216/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[199,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L217),IF(I217=\"Fixed\",J217,IF(F217=\"USD\",J217+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F217=\"JPY\",J217+$C$14+'GAS FILE'!$C$39,IF(F217=\"EUR\",J217+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J217=\"GBP\",J217+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J217+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W217),IF(W217>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB217/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L218),IF(I218=\"Fixed\",J218,IF(F218=\"USD\",J218+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F218=\"JPY\",J218+$C$14+'GAS FILE'!$C$39,IF(F218=\"EUR\",J218+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J218=\"GBP\",J218+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J218+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W218),IF(W218>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB218/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[201,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L219),IF(I219=\"Fixed\",J219,IF(F219=\"USD\",J219+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F219=\"JPY\",J219+$C$14+'GAS FILE'!$C$39,IF(F219=\"EUR\",J219+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J219=\"GBP\",J219+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J219+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W219),IF(W219>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB219/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[202,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L220),IF(I220=\"Fixed\",J220,IF(F220=\"USD\",J220+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F220=\"JPY\",J220+$C$14+'GAS FILE'!$C$39,IF(F220=\"EUR\",J220+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J220=\"GBP\",J220+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J220+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W220),IF(W220>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB220/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[203,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L221),IF(I221=\"Fixed\",J221,IF(F221=\"USD\",J221+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F221=\"JPY\",J221+$C$14+'GAS FILE'!$C$39,IF(F221=\"EUR\",J221+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J221=\"GBP\",J221+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J221+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W221),IF(W221>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB221/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[204,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L222),IF(I222=\"Fixed\",J222,IF(F222=\"USD\",J222+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F222=\"JPY\",J222+$C$14+'GAS FILE'!$C$39,IF(F222=\"EUR\",J222+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J222=\"GBP\",J222+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J222+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W222),IF(W222>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB222/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[205,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L223),IF(I223=\"Fixed\",J223,IF(F223=\"USD\",J223+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F223=\"JPY\",J223+$C$14+'GAS FILE'!$C$39,IF(F223=\"EUR\",J223+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J223=\"GBP\",J223+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J223+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W223),IF(W223>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB223/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[206,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L224),IF(I224=\"Fixed\",J224,IF(F224=\"USD\",J224+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F224=\"JPY\",J224+$C$14+'GAS FILE'!$C$39,IF(F224=\"EUR\",J224+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J224=\"GBP\",J224+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J224+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W224),IF(W224>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB224/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[207,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L225),IF(I225=\"Fixed\",J225,IF(F225=\"USD\",J225+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F225=\"JPY\",J225+$C$14+'GAS FILE'!$C$39,IF(F225=\"EUR\",J225+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J225=\"GBP\",J225+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J225+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W225),IF(W225>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB225/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[208,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L226),IF(I226=\"Fixed\",J226,IF(F226=\"USD\",J226+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F226=\"JPY\",J226+$C$14+'GAS FILE'!$C$39,IF(F226=\"EUR\",J226+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J226=\"GBP\",J226+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J226+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W226),IF(W226>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB226/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L227),IF(I227=\"Fixed\",J227,IF(F227=\"USD\",J227+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F227=\"JPY\",J227+$C$14+'GAS FILE'!$C$39,IF(F227=\"EUR\",J227+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J227=\"GBP\",J227+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J227+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W227),IF(W227>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB227/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[210,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L228),IF(I228=\"Fixed\",J228,IF(F228=\"USD\",J228+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F228=\"JPY\",J228+$C$14+'GAS FILE'!$C$39,IF(F228=\"EUR\",J228+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J228=\"GBP\",J228+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J228+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W228),IF(W228>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB228/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[211,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L229),IF(I229=\"Fixed\",J229,IF(F229=\"USD\",J229+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F229=\"JPY\",J229+$C$14+'GAS FILE'!$C$39,IF(F229=\"EUR\",J229+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J229=\"GBP\",J229+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J229+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W229),IF(W229>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB229/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[212,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L230),IF(I230=\"Fixed\",J230,IF(F230=\"USD\",J230+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F230=\"JPY\",J230+$C$14+'GAS FILE'!$C$39,IF(F230=\"EUR\",J230+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J230=\"GBP\",J230+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J230+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W230),IF(W230>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB230/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[213,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L231),IF(I231=\"Fixed\",J231,IF(F231=\"USD\",J231+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F231=\"JPY\",J231+$C$14+'GAS FILE'!$C$39,IF(F231=\"EUR\",J231+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J231=\"GBP\",J231+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J231+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W231),IF(W231>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB231/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[214,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L232),IF(I232=\"Fixed\",J232,IF(F232=\"USD\",J232+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F232=\"JPY\",J232+$C$14+'GAS FILE'!$C$39,IF(F232=\"EUR\",J232+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J232=\"GBP\",J232+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J232+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W232),IF(W232>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB232/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[215,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L233),IF(I233=\"Fixed\",J233,IF(F233=\"USD\",J233+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F233=\"JPY\",J233+$C$14+'GAS FILE'!$C$39,IF(F233=\"EUR\",J233+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J233=\"GBP\",J233+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J233+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W233),IF(W233>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB233/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[216,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L234),IF(I234=\"Fixed\",J234,IF(F234=\"USD\",J234+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F234=\"JPY\",J234+$C$14+'GAS FILE'!$C$39,IF(F234=\"EUR\",J234+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J234=\"GBP\",J234+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J234+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W234),IF(W234>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB234/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[217,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L235),IF(I235=\"Fixed\",J235,IF(F235=\"USD\",J235+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F235=\"JPY\",J235+$C$14+'GAS FILE'!$C$39,IF(F235=\"EUR\",J235+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J235=\"GBP\",J235+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J235+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W235),IF(W235>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB235/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[218,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L236),IF(I236=\"Fixed\",J236,IF(F236=\"USD\",J236+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F236=\"JPY\",J236+$C$14+'GAS FILE'!$C$39,IF(F236=\"EUR\",J236+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J236=\"GBP\",J236+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J236+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W236),IF(W236>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB236/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[219,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L237),IF(I237=\"Fixed\",J237,IF(F237=\"USD\",J237+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F237=\"JPY\",J237+$C$14+'GAS FILE'!$C$39,IF(F237=\"EUR\",J237+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J237=\"GBP\",J237+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J237+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W237),IF(W237>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB237/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[220,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L238),IF(I238=\"Fixed\",J238,IF(F238=\"USD\",J238+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F238=\"JPY\",J238+$C$14+'GAS FILE'!$C$39,IF(F238=\"EUR\",J238+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J238=\"GBP\",J238+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J238+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W238),IF(W238>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB238/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[221,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L239),IF(I239=\"Fixed\",J239,IF(F239=\"USD\",J239+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F239=\"JPY\",J239+$C$14+'GAS FILE'!$C$39,IF(F239=\"EUR\",J239+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J239=\"GBP\",J239+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J239+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W239),IF(W239>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB239/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[222,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L240),IF(I240=\"Fixed\",J240,IF(F240=\"USD\",J240+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F240=\"JPY\",J240+$C$14+'GAS FILE'!$C$39,IF(F240=\"EUR\",J240+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J240=\"GBP\",J240+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J240+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W240),IF(W240>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB240/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[223,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L241),IF(I241=\"Fixed\",J241,IF(F241=\"USD\",J241+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F241=\"JPY\",J241+$C$14+'GAS FILE'!$C$39,IF(F241=\"EUR\",J241+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J241=\"GBP\",J241+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J241+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W241),IF(W241>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB241/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[224,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L242),IF(I242=\"Fixed\",J242,IF(F242=\"USD\",J242+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F242=\"JPY\",J242+$C$14+'GAS FILE'!$C$39,IF(F242=\"EUR\",J242+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J242=\"GBP\",J242+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J242+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W242),IF(W242>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB242/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[225,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L243),IF(I243=\"Fixed\",J243,IF(F243=\"USD\",J243+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F243=\"JPY\",J243+$C$14+'GAS FILE'!$C$39,IF(F243=\"EUR\",J243+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J243=\"GBP\",J243+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J243+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W243),IF(W243>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB243/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[226,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L244),IF(I244=\"Fixed\",J244,IF(F244=\"USD\",J244+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F244=\"JPY\",J244+$C$14+'GAS FILE'!$C$39,IF(F244=\"EUR\",J244+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J244=\"GBP\",J244+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J244+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W244),IF(W244>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB244/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[227,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L245),IF(I245=\"Fixed\",J245,IF(F245=\"USD\",J245+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F245=\"JPY\",J245+$C$14+'GAS FILE'!$C$39,IF(F245=\"EUR\",J245+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J245=\"GBP\",J245+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J245+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W245),IF(W245>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB245/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[228,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L246),IF(I246=\"Fixed\",J246,IF(F246=\"USD\",J246+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F246=\"JPY\",J246+$C$14+'GAS FILE'!$C$39,IF(F246=\"EUR\",J246+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J246=\"GBP\",J246+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J246+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W246),IF(W246>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB246/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[229,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L247),IF(I247=\"Fixed\",J247,IF(F247=\"USD\",J247+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F247=\"JPY\",J247+$C$14+'GAS FILE'!$C$39,IF(F247=\"EUR\",J247+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J247=\"GBP\",J247+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J247+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W247),IF(W247>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB247/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[230,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L248),IF(I248=\"Fixed\",J248,IF(F248=\"USD\",J248+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F248=\"JPY\",J248+$C$14+'GAS FILE'!$C$39,IF(F248=\"EUR\",J248+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J248=\"GBP\",J248+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J248+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W248),IF(W248>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB248/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[231,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L249),IF(I249=\"Fixed\",J249,IF(F249=\"USD\",J249+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F249=\"JPY\",J249+$C$14+'GAS FILE'!$C$39,IF(F249=\"EUR\",J249+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J249=\"GBP\",J249+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J249+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W249),IF(W249>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB249/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[232,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L250),IF(I250=\"Fixed\",J250,IF(F250=\"USD\",J250+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F250=\"JPY\",J250+$C$14+'GAS FILE'!$C$39,IF(F250=\"EUR\",J250+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J250=\"GBP\",J250+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J250+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W250),IF(W250>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB250/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[233,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L251),IF(I251=\"Fixed\",J251,IF(F251=\"USD\",J251+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F251=\"JPY\",J251+$C$14+'GAS FILE'!$C$39,IF(F251=\"EUR\",J251+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J251=\"GBP\",J251+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J251+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W251),IF(W251>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB251/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[234,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L252),IF(I252=\"Fixed\",J252,IF(F252=\"USD\",J252+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F252=\"JPY\",J252+$C$14+'GAS FILE'!$C$39,IF(F252=\"EUR\",J252+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J252=\"GBP\",J252+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J252+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W252),IF(W252>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB252/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[235,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L253),IF(I253=\"Fixed\",J253,IF(F253=\"USD\",J253+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F253=\"JPY\",J253+$C$14+'GAS FILE'!$C$39,IF(F253=\"EUR\",J253+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J253=\"GBP\",J253+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J253+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W253),IF(W253>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB253/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[236,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L254),IF(I254=\"Fixed\",J254,IF(F254=\"USD\",J254+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F254=\"JPY\",J254+$C$14+'GAS FILE'!$C$39,IF(F254=\"EUR\",J254+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J254=\"GBP\",J254+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J254+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W254),IF(W254>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB254/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[237,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L255),IF(I255=\"Fixed\",J255,IF(F255=\"USD\",J255+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F255=\"JPY\",J255+$C$14+'GAS FILE'!$C$39,IF(F255=\"EUR\",J255+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J255=\"GBP\",J255+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J255+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W255),IF(W255>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB255/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[238,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L256),IF(I256=\"Fixed\",J256,IF(F256=\"USD\",J256+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F256=\"JPY\",J256+$C$14+'GAS FILE'!$C$39,IF(F256=\"EUR\",J256+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J256=\"GBP\",J256+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J256+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W256),IF(W256>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB256/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[239,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L257),IF(I257=\"Fixed\",J257,IF(F257=\"USD\",J257+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F257=\"JPY\",J257+$C$14+'GAS FILE'!$C$39,IF(F257=\"EUR\",J257+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J257=\"GBP\",J257+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J257+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W257),IF(W257>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB257/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[240,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L258),IF(I258=\"Fixed\",J258,IF(F258=\"USD\",J258+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F258=\"JPY\",J258+$C$14+'GAS FILE'!$C$39,IF(F258=\"EUR\",J258+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J258=\"GBP\",J258+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J258+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W258),IF(W258>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB258/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[241,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L259),IF(I259=\"Fixed\",J259,IF(F259=\"USD\",J259+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F259=\"JPY\",J259+$C$14+'GAS FILE'!$C$39,IF(F259=\"EUR\",J259+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J259=\"GBP\",J259+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J259+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W259),IF(W259>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB259/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[242,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L260),IF(I260=\"Fixed\",J260,IF(F260=\"USD\",J260+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F260=\"JPY\",J260+$C$14+'GAS FILE'!$C$39,IF(F260=\"EUR\",J260+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J260=\"GBP\",J260+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J260+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W260),IF(W260>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB260/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[243,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L261),IF(I261=\"Fixed\",J261,IF(F261=\"USD\",J261+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F261=\"JPY\",J261+$C$14+'GAS FILE'!$C$39,IF(F261=\"EUR\",J261+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J261=\"GBP\",J261+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J261+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W261),IF(W261>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB261/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[244,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L262),IF(I262=\"Fixed\",J262,IF(F262=\"USD\",J262+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F262=\"JPY\",J262+$C$14+'GAS FILE'!$C$39,IF(F262=\"EUR\",J262+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J262=\"GBP\",J262+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J262+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W262),IF(W262>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB262/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[245,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L263),IF(I263=\"Fixed\",J263,IF(F263=\"USD\",J263+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F263=\"JPY\",J263+$C$14+'GAS FILE'!$C$39,IF(F263=\"EUR\",J263+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J263=\"GBP\",J263+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J263+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W263),IF(W263>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB263/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[246,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L264),IF(I264=\"Fixed\",J264,IF(F264=\"USD\",J264+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F264=\"JPY\",J264+$C$14+'GAS FILE'!$C$39,IF(F264=\"EUR\",J264+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J264=\"GBP\",J264+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J264+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W264),IF(W264>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB264/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[247,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L265),IF(I265=\"Fixed\",J265,IF(F265=\"USD\",J265+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F265=\"JPY\",J265+$C$14+'GAS FILE'!$C$39,IF(F265=\"EUR\",J265+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J265=\"GBP\",J265+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J265+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W265),IF(W265>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB265/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[248,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L266),IF(I266=\"Fixed\",J266,IF(F266=\"USD\",J266+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F266=\"JPY\",J266+$C$14+'GAS FILE'!$C$39,IF(F266=\"EUR\",J266+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J266=\"GBP\",J266+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J266+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W266),IF(W266>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB266/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[249,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L267),IF(I267=\"Fixed\",J267,IF(F267=\"USD\",J267+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F267=\"JPY\",J267+$C$14+'GAS FILE'!$C$39,IF(F267=\"EUR\",J267+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J267=\"GBP\",J267+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J267+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W267),IF(W267>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB267/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L268),IF(I268=\"Fixed\",J268,IF(F268=\"USD\",J268+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F268=\"JPY\",J268+$C$14+'GAS FILE'!$C$39,IF(F268=\"EUR\",J268+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J268=\"GBP\",J268+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J268+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W268),IF(W268>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB268/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[251,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L269),IF(I269=\"Fixed\",J269,IF(F269=\"USD\",J269+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F269=\"JPY\",J269+$C$14+'GAS FILE'!$C$39,IF(F269=\"EUR\",J269+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J269=\"GBP\",J269+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J269+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W269),IF(W269>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB269/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[252,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L270),IF(I270=\"Fixed\",J270,IF(F270=\"USD\",J270+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F270=\"JPY\",J270+$C$14+'GAS FILE'!$C$39,IF(F270=\"EUR\",J270+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J270=\"GBP\",J270+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J270+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W270),IF(W270>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB270/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[253,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L271),IF(I271=\"Fixed\",J271,IF(F271=\"USD\",J271+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F271=\"JPY\",J271+$C$14+'GAS FILE'!$C$39,IF(F271=\"EUR\",J271+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J271=\"GBP\",J271+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J271+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W271),IF(W271>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB271/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[254,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L272),IF(I272=\"Fixed\",J272,IF(F272=\"USD\",J272+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F272=\"JPY\",J272+$C$14+'GAS FILE'!$C$39,IF(F272=\"EUR\",J272+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J272=\"GBP\",J272+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J272+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W272),IF(W272>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB272/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[255,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L273),IF(I273=\"Fixed\",J273,IF(F273=\"USD\",J273+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F273=\"JPY\",J273+$C$14+'GAS FILE'!$C$39,IF(F273=\"EUR\",J273+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J273=\"GBP\",J273+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J273+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W273),IF(W273>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB273/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[256,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L274),IF(I274=\"Fixed\",J274,IF(F274=\"USD\",J274+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F274=\"JPY\",J274+$C$14+'GAS FILE'!$C$39,IF(F274=\"EUR\",J274+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J274=\"GBP\",J274+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J274+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W274),IF(W274>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB274/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[257,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L275),IF(I275=\"Fixed\",J275,IF(F275=\"USD\",J275+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F275=\"JPY\",J275+$C$14+'GAS FILE'!$C$39,IF(F275=\"EUR\",J275+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J275=\"GBP\",J275+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J275+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W275),IF(W275>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB275/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$f":"AC275*W275","v":{"$error":"#VALUE!"}},null,""]
[258,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L276),IF(I276=\"Fixed\",J276,IF(F276=\"USD\",J276+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F276=\"JPY\",J276+$C$14+'GAS FILE'!$C$39,IF(F276=\"EUR\",J276+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J276=\"GBP\",J276+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J276+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W276),IF(W276>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,{"$f":"IF(ISNUMBER(V276/H276),V276/H276,\"\")","v":""},{"$f":"IF(ISNUMBER(IF(W276<0,AB276,Z276)),IF(W276<0,AB276,Z276),\"\")","v":""},{"$f":"IF(ISNUMBER(L276/H276),L276/H276,\"\")","v":""},{"$f":"AB276/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"IF(YEAR(B276)=1900,\"\",YEAR(B276))","v":""}]
[259,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L277),IF(I277=\"Fixed\",J277,IF(F277=\"USD\",J277+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F277=\"JPY\",J277+$C$14+'GAS FILE'!$C$39,IF(F277=\"EUR\",J277+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J277=\"GBP\",J277+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J277+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W277),IF(W277>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB277/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[260,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L278),IF(I278=\"Fixed\",J278,IF(F278=\"USD\",J278+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F278=\"JPY\",J278+$C$14+'GAS FILE'!$C$39,IF(F278=\"EUR\",J278+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J278=\"GBP\",J278+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J278+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W278),IF(W278>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB278/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[261,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L279),IF(I279=\"Fixed\",J279,IF(F279=\"USD\",J279+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F279=\"JPY\",J279+$C$14+'GAS FILE'!$C$39,IF(F279=\"EUR\",J279+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J279=\"GBP\",J279+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J279+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W279),IF(W279>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB279/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[262,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L280),IF(I280=\"Fixed\",J280,IF(F280=\"USD\",J280+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F280=\"JPY\",J280+$C$14+'GAS FILE'!$C$39,IF(F280=\"EUR\",J280+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J280=\"GBP\",J280+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J280+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W280),IF(W280>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB280/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[263,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L281),IF(I281=\"Fixed\",J281,IF(F281=\"USD\",J281+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F281=\"JPY\",J281+$C$14+'GAS FILE'!$C$39,IF(F281=\"EUR\",J281+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J281=\"GBP\",J281+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J281+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W281),IF(W281>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB281/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[264,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L282),IF(I282=\"Fixed\",J282,IF(F282=\"USD\",J282+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F282=\"JPY\",J282+$C$14+'GAS FILE'!$C$39,IF(F282=\"EUR\",J282+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J282=\"GBP\",J282+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J282+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W282),IF(W282>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB282/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[265,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L283),IF(I283=\"Fixed\",J283,IF(F283=\"USD\",J283+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F283=\"JPY\",J283+$C$14+'GAS FILE'!$C$39,IF(F283=\"EUR\",J283+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J283=\"GBP\",J283+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J283+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W283),IF(W283>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB283/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[266,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L284),IF(I284=\"Fixed\",J284,IF(F284=\"USD\",J284+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F284=\"JPY\",J284+$C$14+'GAS FILE'!$C$39,IF(F284=\"EUR\",J284+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J284=\"GBP\",J284+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J284+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W284),IF(W284>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB284/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[267,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L285),IF(I285=\"Fixed\",J285,IF(F285=\"USD\",J285+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F285=\"JPY\",J285+$C$14+'GAS FILE'!$C$39,IF(F285=\"EUR\",J285+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J285=\"GBP\",J285+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J285+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W285),IF(W285>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB285/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[268,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L286),IF(I286=\"Fixed\",J286,IF(F286=\"USD\",J286+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F286=\"JPY\",J286+$C$14+'GAS FILE'!$C$39,IF(F286=\"EUR\",J286+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J286=\"GBP\",J286+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J286+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W286),IF(W286>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB286/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[269,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L287),IF(I287=\"Fixed\",J287,IF(F287=\"USD\",J287+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F287=\"JPY\",J287+$C$14+'GAS FILE'!$C$39,IF(F287=\"EUR\",J287+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J287=\"GBP\",J287+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J287+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W287),IF(W287>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB287/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[270,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L288),IF(I288=\"Fixed\",J288,IF(F288=\"USD\",J288+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F288=\"JPY\",J288+$C$14+'GAS FILE'!$C$39,IF(F288=\"EUR\",J288+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J288=\"GBP\",J288+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J288+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W288),IF(W288>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB288/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L289),IF(I289=\"Fixed\",J289,IF(F289=\"USD\",J289+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F289=\"JPY\",J289+$C$14+'GAS FILE'!$C$39,IF(F289=\"EUR\",J289+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J289=\"GBP\",J289+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J289+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W289),IF(W289>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB289/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[272,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L290),IF(I290=\"Fixed\",J290,IF(F290=\"USD\",J290+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F290=\"JPY\",J290+$C$14+'GAS FILE'!$C$39,IF(F290=\"EUR\",J290+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J290=\"GBP\",J290+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J290+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W290),IF(W290>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB290/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[273,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L291),IF(I291=\"Fixed\",J291,IF(F291=\"USD\",J291+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F291=\"JPY\",J291+$C$14+'GAS FILE'!$C$39,IF(F291=\"EUR\",J291+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J291=\"GBP\",J291+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J291+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W291),IF(W291>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB291/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[274,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L292),IF(I292=\"Fixed\",J292,IF(F292=\"USD\",J292+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F292=\"JPY\",J292+$C$14+'GAS FILE'!$C$39,IF(F292=\"EUR\",J292+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J292=\"GBP\",J292+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J292+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W292),IF(W292>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB292/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L293),IF(I293=\"Fixed\",J293,IF(F293=\"USD\",J293+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F293=\"JPY\",J293+$C$14+'GAS FILE'!$C$39,IF(F293=\"EUR\",J293+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J293=\"GBP\",J293+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J293+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W293),IF(W293>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB293/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[276,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L294),IF(I294=\"Fixed\",J294,IF(F294=\"USD\",J294+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F294=\"JPY\",J294+$C$14+'GAS FILE'!$C$39,IF(F294=\"EUR\",J294+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J294=\"GBP\",J294+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J294+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W294),IF(W294>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB294/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[277,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L295),IF(I295=\"Fixed\",J295,IF(F295=\"USD\",J295+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F295=\"JPY\",J295+$C$14+'GAS FILE'!$C$39,IF(F295=\"EUR\",J295+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J295=\"GBP\",J295+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J295+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W295),IF(W295>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB295/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[278,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L296),IF(I296=\"Fixed\",J296,IF(F296=\"USD\",J296+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F296=\"JPY\",J296+$C$14+'GAS FILE'!$C$39,IF(F296=\"EUR\",J296+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J296=\"GBP\",J296+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J296+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W296),IF(W296>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB296/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[279,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L297),IF(I297=\"Fixed\",J297,IF(F297=\"USD\",J297+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F297=\"JPY\",J297+$C$14+'GAS FILE'!$C$39,IF(F297=\"EUR\",J297+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J297=\"GBP\",J297+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J297+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W297),IF(W297>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB297/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[280,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L298),IF(I298=\"Fixed\",J298,IF(F298=\"USD\",J298+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F298=\"JPY\",J298+$C$14+'GAS FILE'!$C$39,IF(F298=\"EUR\",J298+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J298=\"GBP\",J298+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J298+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W298),IF(W298>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB298/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[281,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L299),IF(I299=\"Fixed\",J299,IF(F299=\"USD\",J299+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F299=\"JPY\",J299+$C$14+'GAS FILE'!$C$39,IF(F299=\"EUR\",J299+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J299=\"GBP\",J299+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J299+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W299),IF(W299>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB299/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[282,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L300),IF(I300=\"Fixed\",J300,IF(F300=\"USD\",J300+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F300=\"JPY\",J300+$C$14+'GAS FILE'!$C$39,IF(F300=\"EUR\",J300+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J300=\"GBP\",J300+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J300+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W300),IF(W300>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB300/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[283,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L301),IF(I301=\"Fixed\",J301,IF(F301=\"USD\",J301+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F301=\"JPY\",J301+$C$14+'GAS FILE'!$C$39,IF(F301=\"EUR\",J301+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J301=\"GBP\",J301+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J301+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W301),IF(W301>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB301/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[284,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L302),IF(I302=\"Fixed\",J302,IF(F302=\"USD\",J302+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F302=\"JPY\",J302+$C$14+'GAS FILE'!$C$39,IF(F302=\"EUR\",J302+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J302=\"GBP\",J302+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J302+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W302),IF(W302>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,{"$f":"IF(ISNUMBER(V302/H302),V302/H302,\"\")","v":""},{"$f":"IF(ISNUMBER(IF(W302<0,AB302,Z302)),IF(W302<0,AB302,Z302),\"\")","v":""},{"$f":"IF(ISNUMBER(L302/H302),L302/H302,\"\")","v":""}]
[285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L303),IF(I303=\"Fixed\",J303,IF(F303=\"USD\",J303+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F303=\"JPY\",J303+$C$14+'GAS FILE'!$C$39,IF(F303=\"EUR\",J303+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J303=\"GBP\",J303+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J303+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W303),IF(W303>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","",""]
[286,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L304),IF(I304=\"Fixed\",J304,IF(F304=\"USD\",J304+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F304=\"JPY\",J304+$C$14+'GAS FILE'!$C$39,IF(F304=\"EUR\",J304+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J304=\"GBP\",J304+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J304+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W304),IF(W304>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","",""]
[287,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L305),IF(I305=\"Fixed\",J305,IF(F305=\"USD\",J305+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F305=\"JPY\",J305+$C$14+'GAS FILE'!$C$39,IF(F305=\"EUR\",J305+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J305=\"GBP\",J305+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J305+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W305),IF(W305>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","",""]
[288,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L306),IF(I306=\"Fixed\",J306,IF(F306=\"USD\",J306+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F306=\"JPY\",J306+$C$14+'GAS FILE'!$C$39,IF(F306=\"EUR\",J306+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J306=\"GBP\",J306+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J306+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W306),IF(W306>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","",""]
[289,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L307),IF(I307=\"Fixed\",J307,IF(F307=\"USD\",J307+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F307=\"JPY\",J307+$C$14+'GAS FILE'!$C$39,IF(F307=\"EUR\",J307+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J307=\"GBP\",J307+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J307+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W307),IF(W307>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","",""]
[290,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L308),IF(I308=\"Fixed\",J308,IF(F308=\"USD\",J308+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F308=\"JPY\",J308+$C$14+'GAS FILE'!$C$39,IF(F308=\"EUR\",J308+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J308=\"GBP\",J308+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J308+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W308),IF(W308>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","",""]
[291,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L309),IF(I309=\"Fixed\",J309,IF(F309=\"USD\",J309+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F309=\"JPY\",J309+$C$14+'GAS FILE'!$C$39,IF(F309=\"EUR\",J309+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J309=\"GBP\",J309+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J309+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W309),IF(W309>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","",""]
[292,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L310),IF(I310=\"Fixed\",J310,IF(F310=\"USD\",J310+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F310=\"JPY\",J310+$C$14+'GAS FILE'!$C$39,IF(F310=\"EUR\",J310+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J310=\"GBP\",J310+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J310+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W310),IF(W310>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","",""]
[293,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L311),IF(I311=\"Fixed\",J311,IF(F311=\"USD\",J311+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F311=\"JPY\",J311+$C$14+'GAS FILE'!$C$39,IF(F311=\"EUR\",J311+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J311=\"GBP\",J311+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J311+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W311),IF(W311>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","",""]
[294,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L312),IF(I312=\"Fixed\",J312,IF(F312=\"USD\",J312+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F312=\"JPY\",J312+$C$14+'GAS FILE'!$C$39,IF(F312=\"EUR\",J312+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J312=\"GBP\",J312+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J312+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W312),IF(W312>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","",""]
[295,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L313),IF(I313=\"Fixed\",J313,IF(F313=\"USD\",J313+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F313=\"JPY\",J313+$C$14+'GAS FILE'!$C$39,IF(F313=\"EUR\",J313+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J313=\"GBP\",J313+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J313+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W313),IF(W313>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","",""]
[296,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L314),IF(I314=\"Fixed\",J314,IF(F314=\"USD\",J314+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F314=\"JPY\",J314+$C$14+'GAS FILE'!$C$39,IF(F314=\"EUR\",J314+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J314=\"GBP\",J314+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J314+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W314),IF(W314>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","",""]
[297,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L315),IF(I315=\"Fixed\",J315,IF(F315=\"USD\",J315+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F315=\"JPY\",J315+$C$14+'GAS FILE'!$C$39,IF(F315=\"EUR\",J315+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J315=\"GBP\",J315+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J315+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W315),IF(W315>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","",""]
[298,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L316),IF(I316=\"Fixed\",J316,IF(F316=\"USD\",J316+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F316=\"JPY\",J316+$C$14+'GAS FILE'!$C$39,IF(F316=\"EUR\",J316+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J316=\"GBP\",J316+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J316+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W316),IF(W316>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","",""]
[299,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L317),IF(I317=\"Fixed\",J317,IF(F317=\"USD\",J317+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F317=\"JPY\",J317+$C$14+'GAS FILE'!$C$39,IF(F317=\"EUR\",J317+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J317=\"GBP\",J317+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J317+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W317),IF(W317>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","",""]
[300,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L318),IF(I318=\"Fixed\",J318,IF(F318=\"USD\",J318+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F318=\"JPY\",J318+$C$14+'GAS FILE'!$C$39,IF(F318=\"EUR\",J318+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J318=\"GBP\",J318+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J318+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W318),IF(W318>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","",""]
[301,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L319),IF(I319=\"Fixed\",J319,IF(F319=\"USD\",J319+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$36,'GAS FILE'!$C$37),IF(F319=\"JPY\",J319+$C$14+'GAS FILE'!$C$39,IF(F319=\"EUR\",J319+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$38,'GAS FILE'!$C$42),IF(J319=\"GBP\",J319+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$40,'GAS FILE'!$C$41),J319+$C$14+'GAS FILE'!$C$43))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W319),IF(W319>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","",""]

{"sheet":"Input - Set Limits UL","index":3,"n_rows":319,"n_cols":29,"rows_kept":319,"cut":false,"hidden":false,"merged":[[16,14,16,15]]}
[]
[null,"INTRODUCTION: ","This sheet is used for unconventional loans (i.e. loans under Islamic law and other IsDB instruments).\n"]
[null,null,"The PV of such loans will have to be manually calculated separately. For IsDP loans or other instruments (lease, installment sales or Istisn'a), please use GE-Calculation IsDB Loan "]
[null,null,"or GE-Calculation-Other IsDB sheets, respectively. The results from these IsDB sheets will have to be hardcoded into the relevant inputs."]
[null,null,"The Output Table sheet summarizes the results from these loans."]
[]
[]
[]
[]
[null,"INPUTS - PART 1"]
[null,"INTEREST RATE TYPE",{"$f":"'Input - Set Limits'!C11","v":"FIRF"}]
[null,"DEBT LIMIT BASIS",{"$f":"'Input - Set Limits'!C12","v":"Contracting"}]
[null,"MIN GRANT ELEMENT",{"$f":"'Input - Set Limits'!C13","v":0.35}]
[null,"REFERENCE RATE",{"$f":"'Input - Set Limits'!C14","v":3.286127628205128E-2}]
[null,"DISCOUNT RATE ",{"$f":"'Input - Set Limits'!C15","v":0.05}]
[null,"Period Start/End Date",{"$f":"'Input - Set Limits'!C16","v":"2023-01-01"},{"$f":"'Input - Set Limits'!D16","v":"2023-12-31"}]
[null,"INPUTS  PART 2",null,null,null,null,null,null,null,null,null,null,null,null,"Management Fees ",null,null,null,null,null,null,"INPUT",null,null,null,"OUTPUT"]
[null,"Effective date (as of)","Creditor Name (Optional)","Use of debt financing","Creditor Type","Currency for rate calculation","Currency of loan denomination","Exchange rate (Currency per USD)","Fixed/\nVariable","Rate (if Fixed) / Spread from loan contract (if Variable)","Repayment Profile              (choose from the 5 profiles in the drop down menu)","Face Value (currency of denonimation)","Grant (as part of financing package)","Upfront Commission\n(in percent)","Percent of the outstanding nominal amount","Nominal Amount (per period)","Effective interest Rate","Maturity\n(years)","Payments\nper annum","Grace\nPeriod\n(years)",null,"Present Value   (currency specific) ","Grant Element \n",{"$f":"CONCATENATE(\"Concessionality (based on \", C13*100,\" % GE)\")","v":"Concessionality (based on 35 % GE)"},null,"Present Value Actual in USD","Present Value in USD for program purposes","Nominal in USD"]
[null,"2018-01-01","IDA",null,null,null,"EUR",1,null,null,null,1000000,null,null,null,null,null,null,null,null,null,532631,-0.05,"Concessional",null,{"$f":"IF(ISNUMBER(V19/H19),V19/H19,\"\")","v":532631},{"$f":"IF(ISNUMBER(IF(W19<0,AB19,Z19)),IF(W19<0,AB19,Z19),\"\")","v":1000000},{"$f":"IF(ISNUMBER(L19/H19),L19/H19,\"\")","v":1000000},{"$f":"IF(YEAR(B19)<$C$16,\"\",YEAR(B19))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(V20/H20),V20/H20,\"\")","v":""},{"$f":"IF(ISNUMBER(IF(W20<0,AB20,Z20)),IF(W20<0,AB20,Z20),\"\")","v":""},{"$f":"IF(ISNUMBER(L20/H20),L20/H20,\"\")","v":""},{"$f":"IF(YEAR(B20)<$C$16,\"\",YEAR(B20))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(V22/H22),V22/H22,\"\")","v":""},{"$f":"IF(ISNUMBER(IF(W22<0,AB22,Z22)),IF(W22<0,AB22,Z22),\"\")","v":""},{"$f":"IF(ISNUMBER(L22/H22),L22/H22,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(YEAR(B84)<$C$16,\"\",YEAR(B84))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(V86/H86),V86/H86,\"\")","v":""},{"$f":"IF(ISNUMBER(IF(W86<0,AB86,Z86)),IF(W86<0,AB86,Z86),\"\")","v":""},{"$f":"IF(ISNUMBER(L86/H86),L86/H86,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(YEAR(B148)<$C$16,\"\",YEAR(B148))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(V150/H150),V150/H150,\"\")","v":""},{"$f":"IF(ISNUMBER(IF(W150<0,AB150,Z150)),IF(W150<0,AB150,Z150),\"\")","v":""},{"$f":"IF(ISNUMBER(L150/H150),L150/H150,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(YEAR(B212)<$C$16,\"\",YEAR(B212))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(V214/H214),V214/H214,\"\")","v":""},{"$f":"IF(ISNUMBER(IF(W214<0,AB214,Z214)),IF(W214<0,AB214,Z214),\"\")","v":""},{"$f":"IF(ISNUMBER(L214/H214),L214/H214,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(YEAR(B276)<$C$16,\"\",YEAR(B276))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(V278/H278),V278/H278,\"\")","v":""},{"$f":"IF(ISNUMBER(IF(W278<0,AB278,Z278)),IF(W278<0,AB278,Z278),\"\")","v":""},{"$f":"IF(ISNUMBER(L278/H278),L278/H278,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]

{"sheet":"Output - Set Limits","index":4,"n_rows":45,"n_cols":10,"rows_kept":45,"cut":false,"hidden":false,"merged":[[6,8,6,9],[5,2,5,3],[5,5,5,6],[37,5,37,6],[6,1,7,1],[6,2,6,3],[6,5,6,6]]}
[null,"Period Start/End Date",{"$f":"'Input - Set Limits'!C16","v":"2023-01-01"},{"$f":"'Input - Set Limits'!D16","v":"2023-12-31"},null,"Reference year",{"$f":"YEAR(C1)","v":2023}]
[null,"Debt Limit Basis",{"$f":"'Input - Set Limits'!C12","v":"Contracting"}]
[]
[null,"Table 1. Summary Table of Projected External Borrowing Program"]
[null,{"$f":"TEXT(C1,\"[$-409]mmmm d, yyyy;@\") & \" to \" &TEXT(D1,\"[$-409]mmmm d, yyyy;@\")","v":"January 1, 2023 to December 31, 2023"}]
[]
[null,"PPG external debt",{"$f":"CONCATENATE(\"Volume of new debt in \",G1)","v":"Volume of new debt in 2023"},null,null,{"$f":"CONCATENATE(\"PV of new debt in \",G1,\" (program purposes) \")","v":"PV of new debt in 2023 (program purposes) "},null,null,{"$f":"CONCATENATE(\"PV of new debt in \",G1,\" (including negative GEs)\")","v":"PV of new debt in 2023 (including negative GEs)"}]
[null,null,"USD million","Percent",null,"USD million","Percent",null,"USD million","Percent"]
[]
[null,"By sources of debt financing",{"$f":"C11+C15","v":0},{"$f":"C10/$C$10*100","v":{"$error":"#DIV/0!"}},null,{"$f":"F11+F15","v":0},{"$f":"F10/$F$10*100","v":{"$error":"#DIV/0!"}},null,{"$f":"I11+I15","v":0},{"$f":"I10/$I$10*100","v":{"$error":"#DIV/0!"}}]
[null,"Concessional debt, of which ",{"$f":"(SUMIFS('Input - Set Limits'!AB19:AB318,'Input - Set Limits'!AB19:AB318,\"<1E100\",'Input - Set Limits'!W19:W318,\">=\"&'Input - Set Limits'!$C$13,'Input - Set Limits'!B19:B318,\">=\"&$C$1, 'Input - Set Limits'!B19:B318,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!AB19:AB318,'Input - Set Limits UL'!AB19:AB318,\"<1E100\",'Input - Set Limits UL'!W19:W318,\">=\"&'Input - Set Limits UL'!$C$13,'Input - Set Limits UL'!B19:B318,\">=\"&$C$1, 'Input - Set Limits UL'!B19:B318,\"<=\"&$D$1)/1000000)","v":0},{"$f":"C11/$C$10*100","v":{"$error":"#DIV/0!"}},null,{"$f":"(SUMIFS('Input - Set Limits'!AA19:AA318,'Input - Set Limits'!AA19:AA318,\"<1E100\",'Input - Set Limits'!W19:W318,\">=\"&'Input - Set Limits'!$C$13,'Input - Set Limits'!B19:B318,\">=\"&$C$1, 'Input - Set Limits'!B19:B318,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!AA19:AA318,'Input - Set Limits UL'!AA19:AA318,\"<1E100\",'Input - Set Limits UL'!W19:W318,\">=\"&'Input - Set Limits UL'!$C$13,'Input - Set Limits UL'!B19:B318,\">=\"&$C$1, 'Input - Set Limits UL'!B19:B318,\"<=\"&$D$1)/1000000)","v":0},{"$f":"F11/$F$10*100","v":{"$error":"#DIV/0!"}},null,{"$f":"(SUMIFS('Input - Set Limits'!Z19:Z318,'Input - Set Limits'!Z19:Z318,\"<1E100\",'Input - Set Limits'!W19:W318,\">=\"&'Input - Set Limits'!$C$13,'Input - Set Limits'!B19:B318,\">=\"&$C$1, 'Input - Set Limits'!B19:B318,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!Z19:Z318,'Input - Set Limits UL'!Z19:Z318,\"<1E100\",'Input - Set Limits UL'!W19:W318,\">=\"&'Input - Set Limits UL'!$C$13,'Input - Set Limits UL'!B19:B318,\">=\"&$C$1, 'Input - Set Limits UL'!B19:B318,\"<=\"&$D$1)/1000000)","v":0},{"$f":"I11/$I$10*100","v":{"$error":"#DIV/0!"}}]
[null,"Multilateral debt",{"$f":"(SUMIFS('Input - Set Limits'!AB19:AB301,'Input - Set Limits'!AB19:AB301,\"<1E100\",'Input - Set Limits'!W19:W301,\">=\"&'Input - Set Limits'!$C$13,'Input - Set Limits'!E19:E301,Lists!$B$2,'Input - Set Limits'!B19:B301,\">=\"&$C$1, 'Input - Set Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!AB19:AB301,'Input - Set Limits UL'!AB19:AB301,\"<1E100\",'Input - Set Limits UL'!W19:W301,\">=\"&'Input - Set Limits UL'!$C$13,'Input - Set Limits UL'!E19:E301,Lists!$B$2,'Input - Set Limits UL'!B19:B301,\">=\"&$C$1,'Input - Set Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)","v":0},{"$f":"C12/$C$10*100","v":{"$error":"#DIV/0!"}},null,{"$f":"(SUMIFS('Input - Set Limits'!AA19:AA301,'Input - Set Limits'!AA19:AA301,\"<1E100\",'Input - Set Limits'!W19:W301,\">=\"&'Input - Set Limits'!$C$13,'Input - Set Limits'!E19:E301,Lists!$B$2,'Input - Set Limits'!B19:B301,\">=\"&$C$1, 'Input - Set Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!AA19:AA301,'Input - Set Limits UL'!AA19:AA301,\"<1E100\",'Input - Set Limits UL'!W19:W301,\">=\"&'Input - Set Limits UL'!$C$13,'Input - Set Limits UL'!E19:E301,Lists!$B$2,'Input - Set Limits UL'!B19:B301,\">=\"&$C$1,'Input - Set Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)","v":0},{"$f":"F12/$F$10*100","v":{"$error":"#DIV/0!"}},null,{"$f":"(SUMIFS('Input - Set Limits'!Z19:Z301,'Input - Set Limits'!Z19:Z301,\"<1E100\",'Input - Set Limits'!W19:W301,\">=\"&'Input - Set Limits'!$C$13,'Input - Set Limits'!E19:E301,Lists!$B$2,'Input - Set Limits'!B19:B301,\">=\"&$C$1, 'Input - Set Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!Z19:Z301,'Input - Set Limits UL'!Z19:Z301,\"<1E100\",'Input - Set Limits UL'!W19:W301,\">=\"&'Input - Set Limits UL'!$C$13,'Input - Set Limits UL'!E19:E301,Lists!$B$2,'Input - Set Limits UL'!B19:B301,\">=\"&$C$1,'Input - Set Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)","v":0},{"$f":"I12/$I$10*100","v":{"$error":"#DIV/0!"}}]
[null,"Bilateral debt",{"$f":"(SUMIFS('Input - Set Limits'!AB19:AB301,'Input - Set Limits'!AB19:AB301,\"<1E100\",'Input - Set Limits'!W19:W301,\">=\"&'Input - Set Limits'!$C$13,'Input - Set Limits'!E19:E301,Lists!$B$3,'Input - Set Limits'!B19:B301,\">=\"&$C$1, 'Input - Set Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits'!AB19:AB301,'Input - Set Limits'!AB19:AB301,\"<1E100\",'Input - Set Limits'!W19:W301,\">=\"&'Input - Set Limits'!$C$13,'Input - Set Limits'!E19:E301,Lists!$B$4,'Input - Set Limits'!B19:B301,\">=\"&$C$1, 'Input - Set Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!AB19:AB301,'Input - Set Limits UL'!AB19:AB301,\"<1E100\",'Input - Set Limits UL'!W19:W301,\">=\"&'Input - Set Limits UL'!$C$13,'Input - Set Limits UL'!E19:E301,Lists!$B$3,'Input - Set Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Set Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!AB19:AB301,'Input - Set Limits UL'!AB19:AB301,\"<1E100\",'Input - Set Limits UL'!W19:W301,\">=\"&'Input - Set Limits UL'!$C$13,'Input - Set Limits UL'!E19:E301,Lists!$B$4,'Input - Set Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Set Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)","v":0},{"$error":"#DIV/0!"},null,{"$f":"(SUMIFS('Input - Set Limits'!AA19:AA301,'Input - Set Limits'!AA19:AA301,\"<1E100\",'Input - Set Limits'!W19:W301,\">=\"&'Input - Set Limits'!$C$13,'Input - Set Limits'!E19:E301,Lists!$B$3,'Input - Set Limits'!B19:B301,\">=\"&$C$1, 'Input - Set Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits'!AA19:AA301,'Input - Set Limits'!AA19:AA301,\"<1E100\",'Input - Set Limits'!W19:W301,\">=\"&'Input - Set Limits'!$C$13,'Input - Set Limits'!E19:E301,Lists!$B$4,'Input - Set Limits'!B19:B301,\">=\"&$C$1, 'Input - Set Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!AA19:AA301,'Input - Set Limits UL'!AA19:AA301,\"<1E100\",'Input - Set Limits UL'!W19:W301,\">=\"&'Input - Set Limits UL'!$C$13,'Input - Set Limits UL'!E19:E301,Lists!$B$3,'Input - Set Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Set Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!AA19:AA301,'Input - Set Limits UL'!AA19:AA301,\"<1E100\",'Input - Set Limits UL'!W19:W301,\">=\"&'Input - Set Limits UL'!$C$13,'Input - Set Limits UL'!E19:E301,Lists!$B$4,'Input - Set Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Set Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)","v":0},{"$error":"#DIV/0!"},null,{"$f":"(SUMIFS('Input - Set Limits'!Z19:Z301,'Input - Set Limits'!Z19:Z301,\"<1E100\",'Input - Set Limits'!W19:W301,\">=\"&'Input - Set Limits'!$C$13,'Input - Set Limits'!E19:E301,Lists!$B$3,'Input - Set Limits'!B19:B301,\">=\"&$C$1, 'Input - Set Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits'!Z19:Z301,'Input - Set Limits'!Z19:Z301,\"<1E100\",'Input - Set Limits'!W19:W301,\">=\"&'Input - Set Limits'!$C$13,'Input - Set Limits'!E19:E301,Lists!$B$4,'Input - Set Limits'!B19:B301,\">=\"&$C$1, 'Input - Set Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!Z19:Z301,'Input - Set Limits UL'!Z19:Z301,\"<1E100\",'Input - Set Limits UL'!W19:W301,\">=\"&'Input - Set Limits UL'!$C$13,'Input - Set Limits UL'!E19:E301,Lists!$B$3,'Input - Set Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Set Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!Z19:Z301,'Input - Set Limits UL'!Z19:Z301,\"<1E100\",'Input - Set Limits UL'!W19:W301,\">=\"&'Input - Set Limits UL'!$C$13,'Input - Set Limits UL'!E19:E301,Lists!$B$4,'Input - Set Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Set Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)","v":0},{"$error":"#DIV/0!"}]
[null,"Other",{"$f":"SUM((SUMIFS('Input - Set Limits'!AB19:AB301,'Input - Set Limits'!AB19:AB301,\"<1E100\",'Input - Set Limits'!W19:W301,\">=\"&'Input - Set Limits'!$C$13,'Input - Set Limits'!E19:E301,Lists!$B$5,'Input - Set Limits'!B19:B301,\">=\"&$C$1, 'Input - Set Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits'!AB19:AB301,'Input - Set Limits'!AB19:AB301,\"<1E100\",'Input - Set Limits'!W19:W301,\">=\"&'Input - Set Limits'!$C$13,'Input - Set Limits'!E19:E301,\"\",'Input - Set Limits'!B19:B301,\">=\"&$C$1, 'Input - Set Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!AB19:AB301,'Input - Set Limits UL'!AB19:AB301,\"<1E100\",'Input - Set Limits UL'!W19:W301,\">=\"&'Input - Set Limits UL'!$C$13,'Input - Set Limits UL'!E19:E301,Lists!$B$5,'Input - Set Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Set Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!AB19:AB301,'Input - Set Limits UL'!AB19:AB301,\"<1E100\",'Input - Set Limits UL'!W19:W301,\">=\"&'Input - Set Limits UL'!$C$13,'Input - Set Limits UL'!E19:E301,\"\",'Input - Set Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Set Limits UL'!B19:B301,\"<=\"&$D$1)/1000000))","v":0},{"$error":"#DIV/0!"},null,{"$f":"SUM((SUMIFS('Input - Set Limits'!AA19:AA301,'Input - Set Limits'!AA19:AA301,\"<1E100\",'Input - Set Limits'!W19:W301,\">=\"&'Input - Set Limits'!$C$13,'Input - Set Limits'!E19:E301,Lists!$B$5,'Input - Set Limits'!B19:B301,\">=\"&$C$1, 'Input - Set Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits'!AA19:AA301,'Input - Set Limits'!AA19:AA301,\"<1E100\",'Input - Set Limits'!W19:W301,\">=\"&'Input - Set Limits'!$C$13,'Input - Set Limits'!E19:E301,\"\",'Input - Set Limits'!B19:B301,\">=\"&$C$1, 'Input - Set Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!AA19:AA301,'Input - Set Limits UL'!AA19:AA301,\"<1E100\",'Input - Set Limits UL'!W19:W301,\">=\"&'Input - Set Limits UL'!$C$13,'Input - Set Limits UL'!E19:E301,Lists!$B$5,'Input - Set Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Set Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!AA19:AA301,'Input - Set Limits UL'!AA19:AA301,\"<1E100\",'Input - Set Limits UL'!W19:W301,\">=\"&'Input - Set Limits UL'!$C$13,'Input - Set Limits UL'!E19:E301,\"\",'Input - Set Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Set Limits UL'!B19:B301,\"<=\"&$D$1)/1000000))","v":0},{"$error":"#DIV/0!"},null,{"$f":"SUM((SUMIFS('Input - Set Limits'!Z19:Z301,'Input - Set Limits'!Z19:Z301,\"<1E100\",'Input - Set Limits'!W19:W301,\">=\"&'Input - Set Limits'!$C$13,'Input - Set Limits'!E19:E301,Lists!$B$5,'Input - Set Limits'!B19:B301,\">=\"&$C$1, 'Input - Set Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits'!Z19:Z301,'Input - Set Limits'!Z19:Z301,\"<1E100\",'Input - Set Limits'!W19:W301,\">=\"&'Input - Set Limits'!$C$13,'Input - Set Limits'!E19:E301,\"\",'Input - Set Limits'!B19:B301,\">=\"&$C$1, 'Input - Set Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!Z19:Z301,'Input - Set Limits UL'!Z19:Z301,\"<1E100\",'Input - Set Limits UL'!W19:W301,\">=\"&'Input - Set Limits UL'!$C$13,'Input - Set Limits UL'!E19:E301,Lists!$B$5,'Input - Set Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Set Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!Z19:Z301,'Input - Set Limits UL'!Z19:Z301,\"<1E100\",'Input - Set Limits UL'!W19:W301,\">=\"&'Input - Set Limits UL'!$C$13,'Input - Set Limits UL'!E19:E301,\"\",'Input - Set Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Set Limits UL'!B19:B301,\"<=\"&$D$1)/1000000))","v":0},{"$error":"#DIV/0!"}]
[null,"Non-concessional debt, of which",{"$f":"C16+C17","v":0},{"$error":"#DIV/0!"},null,{"$f":"F16+F17","v":0},{"$error":"#DIV/0!"},null,{"$f":"I16+I17","v":0},{"$error":"#DIV/0!"}]
[null,"Semi-concessional",{"$f":"(SUMIFS('Input - Set Limits'!AB19:AB301,'Input - Set Limits'!AB19:AB301,\"<1E100\",'Input - Set Limits'!W19:W301,\"<\"&'Input - Set Limits'!$C$13,'Input - Set Limits'!W19:W301,\">0\",'Input - Set Limits'!B19:B301,\">=\"&$C$1,'Input - Set Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!AB19:AB301,'Input - Set Limits UL'!AB19:AB301,\"<1E100\",'Input - Set Limits UL'!W19:W301,\"<\"&'Input - Set Limits UL'!$C$13,'Input - Set Limits UL'!W19:W301,\">0\",'Input - Set Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Set Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)","v":0},{"$error":"#DIV/0!"},null,{"$f":"(SUMIFS('Input - Set Limits'!AA19:AA301,'Input - Set Limits'!AA19:AA301,\"<1E100\",'Input - Set Limits'!W19:W301,\"<\"&'Input - Set Limits'!$C$13,'Input - Set Limits'!W19:W301,\">0\",'Input - Set Limits'!B19:B301,\">=\"&$C$1,'Input - Set Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!AA19:AA301,'Input - Set Limits UL'!AA19:AA301,\"<1E100\",'Input - Set Limits UL'!W19:W301,\"<\"&'Input - Set Limits UL'!$C$13,'Input - Set Limits UL'!W19:W301,\">0\",'Input - Set Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Set Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)","v":0},{"$f":"F16/$F$10*100","v":{"$error":"#DIV/0!"}},null,{"$f":"(SUMIFS('Input - Set Limits'!Z19:Z301,'Input - Set Limits'!Z19:Z301,\"<1E100\",'Input - Set Limits'!W19:W301,\"<\"&'Input - Set Limits'!$C$13,'Input - Set Limits'!W19:W301,\">0\",'Input - Set Limits'!B19:B301,\">=\"&$C$1,'Input - Set Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!Z19:Z301,'Input - Set Limits UL'!Z19:Z301,\"<1E100\",'Input - Set Limits UL'!W19:W301,\"<\"&'Input - Set Limits UL'!$C$13,'Input - Set Limits UL'!W19:W301,\">0\",'Input - Set Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Set Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)","v":0},{"$error":"#DIV/0!"}]
[null,"Commercial terms",{"$f":"(SUMIFS('Input - Set Limits'!AB19:AB301,'Input - Set Limits'!AB19:AB301,\"<1E100\",'Input - Set Limits'!W19:W301,\"<=0\",'Input - Set Limits'!B19:B301,\">=\"&$C$1, 'Input - Set Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!AB19:AB301,'Input - Set Limits UL'!AB19:AB301,\"<1E100\",'Input - Set Limits UL'!W19:W301,\"<=0\",'Input - Set Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Set Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)","v":0},{"$error":"#DIV/0!"},null,{"$f":"(SUMIFS('Input - Set Limits'!AA19:AA301,'Input - Set Limits'!AA19:AA301,\"<1E100\",'Input - Set Limits'!W19:W301,\"<=0\",'Input - Set Limits'!B19:B301,\">=\"&$C$1, 'Input - Set Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!AA19:AA301,'Input - Set Limits UL'!AA19:AA301,\"<1E100\",'Input - Set Limits UL'!W19:W301,\"<=0\",'Input - Set Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Set Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)","v":0},{"$error":"#DIV/0!"},null,{"$f":"(SUMIFS('Input - Set Limits'!Z19:Z301,'Input - Set Limits'!Z19:Z301,\"<1E100\",'Input - Set Limits'!W19:W301,\"<=0\",'Input - Set Limits'!B19:B301,\">=\"&$C$1, 'Input - Set Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!Z19:Z301,'Input - Set Limits UL'!Z19:Z301,\"<1E100\",'Input - Set Limits UL'!W19:W301,\"<=0\",'Input - Set Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Set Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)","v":0},{"$error":"#DIV/0!"}]
[]
[null,"By Creditor Type",{"$f":"SUM(C20:C23)","v":0},{"$f":"C19/$C$19*100","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(F20:F23)","v":0},{"$f":"F19/$F$19*100","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(I20:I23)","v":0},{"$f":"I19/$I$19*100","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"Lists!B2","v":"Multilateral"},{"$f":"(SUMIFS('Input - Set Limits'!AB19:AB301,'Input - Set Limits'!AB19:AB301,\"<1E100\",'Input - Set Limits'!E19:E301,B20,'Input - Set Limits'!B19:B301,\">=\"&$C$1, 'Input - Set Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!AB19:AB301,'Input - Set Limits UL'!AB19:AB301,\"<1E100\",'Input - Set Limits UL'!E19:E301,B20,'Input - Set Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Set Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)","v":0},{"$f":"C20/C10*100","v":{"$error":"#DIV/0!"}},null,{"$f":"(SUMIFS('Input - Set Limits'!AA19:AA301,'Input - Set Limits'!AA19:AA301,\"<1E100\",'Input - Set Limits'!E19:E301,B20,'Input - Set Limits'!B19:B301,\">=\"&$C$1, 'Input - Set Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!AA19:AA301,'Input - Set Limits UL'!AA19:AA301,\"<1E100\",'Input - Set Limits UL'!E19:E301,B20,'Input - Set Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Set Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)","v":0},{"$f":"F20/$F$10*100","v":{"$error":"#DIV/0!"}},null,{"$f":"(SUMIFS('Input - Set Limits'!Z19:Z301,'Input - Set Limits'!Z19:Z301,\"<1E100\",'Input - Set Limits'!E19:E301,B20,'Input - Set Limits'!B19:B301,\">=\"&$C$1, 'Input - Set Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!Z19:Z301,'Input - Set Limits UL'!Z19:Z301,\"<1E100\",'Input - Set Limits UL'!E19:E301,B20,'Input - Set Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Set Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)","v":0},{"$f":"I20/I10*100","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"Lists!B3","v":"Bilateral - Paris Club"},{"$f":"(SUMIFS('Input - Set Limits'!AB19:AB301,'Input - Set Limits'!AB19:AB301,\"<1E100\",'Input - Set Limits'!E19:E301,B21,'Input - Set Limits'!B19:B301,\">=\"&$C$1, 'Input - Set Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!AB19:AB301,'Input - Set Limits UL'!AB19:AB301,\"<1E100\",'Input - Set Limits UL'!E19:E301,B21,'Input - Set Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Set Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)","v":0},{"$f":"C21/C10*100","v":{"$error":"#DIV/0!"}},null,{"$f":"(SUMIFS('Input - Set Limits'!AA19:AA301,'Input - Set Limits'!AA19:AA301,\"<1E100\",'Input - Set Limits'!E19:E301,B21,'Input - Set Limits'!B19:B301,\">=\"&$C$1, 'Input - Set Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!AA19:AA301,'Input - Set Limits UL'!AA19:AA301,\"<1E100\",'Input - Set Limits UL'!E19:E301,B21,'Input - Set Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Set Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)","v":0},{"$f":"F21/$F$10*100","v":{"$error":"#DIV/0!"}},null,{"$f":"(SUMIFS('Input - Set Limits'!Z19:Z301,'Input - Set Limits'!Z19:Z301,\"<1E100\",'Input - Set Limits'!E19:E301,B21,'Input - Set Limits'!B19:B301,\">=\"&$C$1, 'Input - Set Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!Z19:Z301,'Input - Set Limits UL'!Z19:Z301,\"<1E100\",'Input - Set Limits UL'!E19:E301,B21,'Input - Set Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Set Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)","v":0},{"$f":"I21/I10*100","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"Lists!B4","v":"Bilateral - Non-Paris Club"},{"$f":"(SUMIFS('Input - Set Limits'!AB19:AB301,'Input - Set Limits'!AB19:AB301,\"<1E100\",'Input - Set Limits'!E19:E301,B22,'Input - Set Limits'!B19:B301,\">=\"&$C$1, 'Input - Set Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!AB19:AB301,'Input - Set Limits UL'!AB19:AB301,\"<1E100\",'Input - Set Limits UL'!E19:E301,B22,'Input - Set Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Set Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)","v":0},{"$f":"C22/C10*100","v":{"$error":"#DIV/0!"}},null,{"$f":"(SUMIFS('Input - Set Limits'!AA19:AA301,'Input - Set Limits'!AA19:AA301,\"<1E100\",'Input - Set Limits'!E19:E301,B22,'Input - Set Limits'!B19:B301,\">=\"&$C$1, 'Input - Set Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!AA19:AA301,'Input - Set Limits UL'!AA19:AA301,\"<1E100\",'Input - Set Limits UL'!E19:E301,B22,'Input - Set Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Set Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)","v":0},{"$f":"F22/$F$10*100","v":{"$error":"#DIV/0!"}},null,{"$f":"(SUMIFS('Input - Set Limits'!Z19:Z301,'Input - Set Limits'!Z19:Z301,\"<1E100\",'Input - Set Limits'!E19:E301,B22,'Input - Set Limits'!B19:B301,\">=\"&$C$1, 'Input - Set Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!Z19:Z301,'Input - Set Limits UL'!Z19:Z301,\"<1E100\",'Input - Set Limits UL'!E19:E301,B22,'Input - Set Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Set Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)","v":0},{"$f":"I22/I10*100","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"Lists!B5","v":"Other"},{"$f":"C10-SUM(C20:C22)","v":0},{"$f":"C23/C10*100","v":{"$error":"#DIV/0!"}},null,{"$f":"F10-SUM(F20:F22)","v":0},{"$f":"F23/$F$10*100","v":{"$error":"#DIV/0!"}},null,{"$f":"I10-SUM(I20:I22)","v":0},{"$f":"I23/I10*100","v":{"$error":"#DIV/0!"}}]
[]
[null,"Uses of debt financing",{"$f":"SUM(C26:C29)","v":0},{"$f":"C25/$C$25*100","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(F26:F29)","v":0},{"$f":"F25/$F$25*100","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(I26:I29)","v":0},{"$f":"I25/$I$25*100","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"Lists!F2","v":"Infrastructure"},{"$f":"(SUMIFS('Input - Set Limits'!$AB$19:$AB$318,'Input - Set Limits'!$AB$19:$AB$318,\"<1E100\",'Input - Set Limits'!$D$19:$D$318,Lists!$F$2,'Input - Set Limits'!$B$19:$B$318,\">=\"&$C$1, 'Input - Set Limits'!$B$19:$B$318,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!$AB$19:$AB$318,'Input - Set Limits UL'!$AB$19:$AB$318,\"<1E100\",'Input - Set Limits UL'!$D$19:$D$318,Lists!$F$2,'Input - Set Limits UL'!$B$19:$B$318,\">=\"&$C$1, 'Input - Set Limits UL'!$B$19:$B$318,\"<=\"&$D$1)/1000000)","v":0},{"$f":"C26/$C$10*100","v":{"$error":"#DIV/0!"}},null,{"$f":"(SUMIFS('Input - Set Limits'!$AA$19:$AA$318,'Input - Set Limits'!$AA$19:$AA$318,\"<1E100\",'Input - Set Limits'!$D$19:$D$318,Lists!$F$2,'Input - Set Limits'!$B$19:$B$318,\">=\"&$C$1, 'Input - Set Limits'!$B$19:$B$318,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!$AA$19:$AA$318,'Input - Set Limits UL'!$AA$19:$AA$318,\"<1E100\",'Input - Set Limits UL'!$D$19:$D$318,Lists!$F$2,'Input - Set Limits UL'!$B$19:$B$318,\">=\"&$C$1, 'Input - Set Limits UL'!$B$19:$B$318,\"<=\"&$D$1)/1000000)","v":0},{"$f":"F26/$F$10*100","v":{"$error":"#DIV/0!"}},null,{"$f":"(SUMIFS('Input - Set Limits'!$Z$19:$Z$318,'Input - Set Limits'!$Z$19:$Z$318,\"<1E100\",'Input - Set Limits'!$D$19:$D$318,Lists!$F$2,'Input - Set Limits'!$B$19:$B$318,\">=\"&$C$1, 'Input - Set Limits'!$B$19:$B$318,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!$Z$19:$Z$318,'Input - Set Limits UL'!$Z$19:$Z$318,\"<1E100\",'Input - Set Limits UL'!$D$19:$D$318,Lists!$F$2,'Input - Set Limits UL'!$B$19:$B$318,\">=\"&$C$1, 'Input - Set Limits UL'!$B$19:$B$318,\"<=\"&$D$1)/1000000)","v":0},{"$f":"I26/$I$10*100","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"Lists!F3","v":"Social Spending"},{"$f":"(SUMIFS('Input - Set Limits'!$AB$19:$AB$318,'Input - Set Limits'!$AB$19:$AB$318,\"<1E100\",'Input - Set Limits'!$D$19:$D$318,Lists!$F$3,'Input - Set Limits'!$B$19:$B$318,\">=\"&$C$1, 'Input - Set Limits'!$B$19:$B$318,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!$AB$19:$AB$318,'Input - Set Limits UL'!$AB$19:$AB$318,\"<1E100\",'Input - Set Limits UL'!$D$19:$D$318,Lists!$F$3,'Input - Set Limits UL'!$B$19:$B$318,\">=\"&$C$1, 'Input - Set Limits UL'!$B$19:$B$318,\"<=\"&$D$1)/1000000)","v":0},{"$f":"C27/$C$10*100","v":{"$error":"#DIV/0!"}},null,{"$f":"(SUMIFS('Input - Set Limits'!$AA$19:$AA$318,'Input - Set Limits'!$AA$19:$AA$318,\"<1E100\",'Input - Set Limits'!$D$19:$D$318,Lists!$F$3,'Input - Set Limits'!$B$19:$B$318,\">=\"&$C$1, 'Input - Set Limits'!$B$19:$B$318,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!$AA$19:$AA$318,'Input - Set Limits UL'!$AA$19:$AA$318,\"<1E100\",'Input - Set Limits UL'!$D$19:$D$318,Lists!$F$3,'Input - Set Limits UL'!$B$19:$B$318,\">=\"&$C$1, 'Input - Set Limits UL'!$B$19:$B$318,\"<=\"&$D$1)/1000000)","v":0},{"$f":"F27/$F$10*100","v":{"$error":"#DIV/0!"}},null,{"$f":"(SUMIFS('Input - Set Limits'!$Z$19:$Z$318,'Input - Set Limits'!$Z$19:$Z$318,\"<1E100\",'Input - Set Limits'!$D$19:$D$318,Lists!$F$3,'Input - Set Limits'!$B$19:$B$318,\">=\"&$C$1, 'Input - Set Limits'!$B$19:$B$318,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!$Z$19:$Z$318,'Input - Set Limits UL'!$Z$19:$Z$318,\"<1E100\",'Input - Set Limits UL'!$D$19:$D$318,Lists!$F$3,'Input - Set Limits UL'!$B$19:$B$318,\">=\"&$C$1, 'Input - Set Limits UL'!$B$19:$B$318,\"<=\"&$D$1)/1000000)","v":0},{"$f":"I27/$I$10*100","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"Lists!F4","v":"Budget Financing"},{"$f":"(SUMIFS('Input - Set Limits'!$AB$19:$AB$318,'Input - Set Limits'!$AB$19:$AB$318,\"<1E100\",'Input - Set Limits'!$D$19:$D$318,Lists!$F$4,'Input - Set Limits'!$B$19:$B$318,\">=\"&$C$1, 'Input - Set Limits'!$B$19:$B$318,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!$AB$19:$AB$318,'Input - Set Limits UL'!$AB$19:$AB$318,\"<1E100\",'Input - Set Limits UL'!$D$19:$D$318,Lists!$F$4,'Input - Set Limits UL'!$B$19:$B$318,\">=\"&$C$1, 'Input - Set Limits UL'!$B$19:$B$318,\"<=\"&$D$1)/1000000)","v":0},{"$error":"#DIV/0!"},null,{"$f":"(SUMIFS('Input - Set Limits'!$AA$19:$AA$318,'Input - Set Limits'!$AA$19:$AA$318,\"<1E100\",'Input - Set Limits'!$D$19:$D$318,Lists!$F$4,'Input - Set Limits'!$B$19:$B$318,\">=\"&$C$1, 'Input - Set Limits'!$B$19:$B$318,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!$AA$19:$AA$318,'Input - Set Limits UL'!$AA$19:$AA$318,\"<1E100\",'Input - Set Limits UL'!$D$19:$D$318,Lists!$F$4,'Input - Set Limits UL'!$B$19:$B$318,\">=\"&$C$1, 'Input - Set Limits UL'!$B$19:$B$318,\"<=\"&$D$1)/1000000)","v":0},{"$f":"F28/$F$10*100","v":{"$error":"#DIV/0!"}},null,{"$f":"(SUMIFS('Input - Set Limits'!$Z$19:$Z$318,'Input - Set Limits'!$Z$19:$Z$318,\"<1E100\",'Input - Set Limits'!$D$19:$D$318,Lists!$F$4,'Input - Set Limits'!$B$19:$B$318,\">=\"&$C$1, 'Input - Set Limits'!$B$19:$B$318,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!$Z$19:$Z$318,'Input - Set Limits UL'!$Z$19:$Z$318,\"<1E100\",'Input - Set Limits UL'!$D$19:$D$318,Lists!$F$4,'Input - Set Limits UL'!$B$19:$B$318,\">=\"&$C$1, 'Input - Set Limits UL'!$B$19:$B$318,\"<=\"&$D$1)/1000000)","v":0},{"$error":"#DIV/0!"}]
[null,{"$f":"Lists!F5","v":"Other"},{"$f":"C10-SUM(C26:C28)","v":0},{"$error":"#DIV/0!"},null,{"$f":"F10-SUM(F26:F28)","v":0},{"$f":"F29/$F$10*100","v":{"$error":"#DIV/0!"}},null,{"$f":"I10-SUM(I26:I28)","v":0},{"$error":"#DIV/0!"}]
[]
[null,"Memo Items"]
[null,"Indicative projections"]
[null,"Year 2",{"$f":"(SUMIFS('Input - Set Limits'!AB19:AB301,'Input - Set Limits'!AB19:AB301,\"<1E100\",'Input - Set Limits'!B19:B301,\">\"&$D$1,'Input - Set Limits'!B19:B301,\"<=\"&(EDATE(D1,12)))/1000000)+(SUMIFS('Input - Set Limits UL'!AB19:AB301,'Input - Set Limits UL'!AB19:AB301,\"<1E100\",'Input - Set Limits UL'!B19:B301,\">\"&$D$1,'Input - Set Limits UL'!B19:B301,\"<=\"&(EDATE(D1,12)))/1000000)","v":0},null,null,{"$f":"(SUMIFS('Input - Set Limits'!AA19:AA301,'Input - Set Limits'!AA19:AA301,\"<1E100\",'Input - Set Limits'!B19:B301,\">\"&$D$1,'Input - Set Limits'!B19:B301,\"<=\"&(EDATE(D1,12)))/1000000)+(SUMIFS('Input - Set Limits UL'!AA19:AA301,'Input - Set Limits UL'!AA19:AA301,\"<1E100\",'Input - Set Limits UL'!B19:B301,\">\"&$D$1,'Input - Set Limits UL'!B19:B301,\"<=\"&(EDATE(D1,12)))/1000000)","v":0},null,null,{"$f":"(SUMIFS('Input - Set Limits'!Z19:Z301,'Input - Set Limits'!Z19:Z301,\"<1E100\",'Input - Set Limits'!B19:B301,\">\"&$D$1,'Input - Set Limits'!B19:B301,\"<=\"&(EDATE(D1,12)))/1000000)+(SUMIFS('Input - Set Limits UL'!Z19:Z301,'Input - Set Limits UL'!Z19:Z301,\"<1E100\",'Input - Set Limits UL'!B19:B301,\">\"&$D$1,'Input - Set Limits UL'!B19:B301,\"<=\"&(EDATE(D1,12)))/1000000)","v":0}]
[null,"Year 3",{"$f":"(SUMIFS('Input - Set Limits'!AB19:AB301,'Input - Set Limits'!AB19:AB301,\"<1E100\",'Input - Set Limits'!B19:B301,\">\"&(EDATE(D1,12)),'Input - Set Limits'!B19:B301,\"<=\"&(EDATE(D1,24)))/1000000)+(SUMIFS('Input - Set Limits UL'!AB19:AB301,'Input - Set Limits UL'!AB19:AB301,\"<1E100\",'Input - Set Limits UL'!B19:B301,\">\"&(EDATE(D1,12)),'Input - Set Limits UL'!B19:B301,\"<=\"&(EDATE(D1,24)))/1000000)","v":0},null,null,{"$f":"(SUMIFS('Input - Set Limits'!AA19:AA301,'Input - Set Limits'!AA19:AA301,\"<1E100\",'Input - Set Limits'!B19:B301,\">\"&(EDATE(D1,12)),'Input - Set Limits'!B19:B301,\"<=\"&(EDATE(D1,24)))/1000000)+(SUMIFS('Input - Set Limits UL'!AA19:AA301,'Input - Set Limits UL'!AA19:AA301,\"<1E100\",'Input - Set Limits UL'!B19:B301,\">\"&(EDATE(D1,12)),'Input - Set Limits UL'!B19:B301,\"<=\"&(EDATE(D1,24)))/1000000)","v":0},null,null,{"$f":"(SUMIFS('Input - Set Limits'!Z19:Z301,'Input - Set Limits'!Z19:Z301,\"<1E100\",'Input - Set Limits'!B19:B301,\">\"&(EDATE(D1,12)),'Input - Set Limits'!B19:B301,\"<=\"&(EDATE(D1,24)))/1000000)+(SUMIFS('Input - Set Limits UL'!Z19:Z301,'Input - Set Limits UL'!Z19:Z301,\"<1E100\",'Input - Set Limits UL'!B19:B301,\">\"&(EDATE(D1,12)),'Input - Set Limits UL'!B19:B301,\"<=\"&(EDATE(D1,24)))/1000000)","v":0}]
[]
[null,"Table 2. Type of New External Debt, USD million"]
[null,{"$f":"B5","v":"January 1, 2023 to December 31, 2023"}]
[]
[null,"By the type of interest rate"]
[null,"Fixed Interest Rate  ",{"$f":"(SUMIFS('Input - Set Limits'!AB19:AB318,'Input - Set Limits'!AB19:AB318,\"<1E100\",'Input - Set Limits'!I19:I318,\"Fixed\",'Input - Set Limits'!$B$19:$B$318,\">=\"&$C$1, 'Input - Set Limits'!$B$19:$B$318,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!AB19:AB318,'Input - Set Limits UL'!AB19:AB318,\"<1E100\",'Input - Set Limits UL'!I19:I318,\"Fixed\",'Input - Set Limits UL'!$B$19:$B$318,\">=\"&$C$1, 'Input - Set Limits UL'!$B$19:$B$318,\"<=\"&$D$1)/1000000)","v":0}]
[null,"Variable Interest Rate  ",{"$f":"(SUMIFS('Input - Set Limits'!AB19:AB318,'Input - Set Limits'!AB19:AB318,\"<1E100\",'Input - Set Limits'!I19:I318,\"Variable\",'Input - Set Limits'!$B$19:$B$318,\">=\"&$C$1, 'Input - Set Limits'!$B$19:$B$318,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!AB19:AB318,'Input - Set Limits UL'!AB19:AB318,\"<1E100\",'Input - Set Limits UL'!I19:I318,\"Variable\",'Input - Set Limits UL'!$B$19:$B$318,\">=\"&$C$1, 'Input - Set Limits UL'!$B$19:$B$318,\"<=\"&$D$1)/1000000)","v":0}]
[null,"Unconventional Loans",{"$f":"SUMIFS('Input - Set Limits UL'!AB19:AB318,'Input - Set Limits UL'!$B$19:$B$318,\">=\"&$C$1,'Input - Set Limits UL'!$B$19:$B$318,\"<=\"&$D$1)/1000000","v":0}]
[null,"By currency"]
[null,"USD denominated loans ",{"$f":"(SUMIFS('Input - Set Limits'!AB19:AB318,'Input - Set Limits'!AB19:AB318,\"<1E100\",'Input - Set Limits'!G19:G318,\"USD\",'Input - Set Limits'!$B$19:$B$318,\">=\"&$C$1, 'Input - Set Limits'!$B$19:$B$318,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Set Limits UL'!AB19:AB318,'Input - Set Limits UL'!AB19:AB318,\"<1E100\",'Input - Set Limits UL'!G19:G318,\"USD\",'Input - Set Limits UL'!$B$19:$B$318,\">=\"&$C$1, 'Input - Set Limits UL'!$B$19:$B$318,\"<=\"&$D$1)/1000000)","v":0}]
[null,"Loans denominated in other currency  ",{"$f":"C40+C41+C42-C44","v":0}]

{"sheet":"Input - Monitor Limits","index":5,"n_rows":319,"n_cols":32,"rows_kept":319,"cut":false,"hidden":false,"merged":[[16,14,16,15],[16,30,16,31]]}
[]
[null,null,null,null,null,null,null,"\u0007 MONITORING DEBT TARGETS  \u0007"]
[null,"INTRODUCTION: ","This calculator calculates the Grant Element and Present Values of 300 loans at once."]
[null,null," #Err messges are flagged in the output columns if the Loan Terms"]
[null,null," are incorrectly input. In these cases, please verify the loan terms and then click the CALCULATE button."]
[null,null,"The Output Table sheet summarizes the results from these loans."]
[]
[]
[]
[null,"INPUTS - PART 1"]
[null,"INTEREST RATE TYPE","FIRF"]
[null,"DEBT LIMIT BASIS","Contracting"]
[null,"MIN GRANT ELEMENT",0.35]
[null,"REFERENCE RATE",{"$f":"IF(C11=\"LIBOR\",'GAS FILE'!B53,'GAS FILE'!B54)","v":3.286127628205128E-2}]
[null,"DISCOUNT RATE ",0.05]
[null,"Period Start/End Date","2023-01-01","2023-12-31"]
[null,"INPUTS  PART 2 ",null,null,null,null,null,null,null,null,null,null,null,null,"Management Fees ",null,"Calculated",null,null,null,null,"OUTPUT"]
[null,"Effective date","Creditor Name (Optional)","Use of debt financing (if known)","Creditor Type","Currency for rate calculation","Currency of loan denomination","Exchange rate (Currency per USD)","Fixed/\nVariable","Rate (if Fixed) / Spread from loan contract (if Variable)","Repayment Profile              (choose from the 5 profiles in the drop down menu)","Face Value (currency of denonimation)","Grant (as part of financing package)","Upfront Commission\n(in percent)","Percent of the outstanding nominal amount","Nominal Amount (per period)","Effective interest Rate","Maturity\n(years)","Payments\nper annum","Grace\nPeriod\n(years)",null,"Present Value   (currency specific) ","Grant Element \n",{"$f":"CONCATENATE(\"Concessionality (based on \", C13*100,\" % GE)\")","v":"Concessionality (based on 35 % GE)"},null,"Present Value Actual in USD","Present Value in USD for program purposes","Nominal in USD","Weights by nominal amount","Weighted by Grant Element",null,"YEAR of Loan"]
[1,"2018-01-01","IDA","Infrastructure","Multilateral","USD","ILS",1,"Fixed",7.4999999999999997E-3,"Equal Principal Payment",140000000,0,0,0,0,{"$f":"IF(ISNUMBER(L19),IF(I19=\"Fixed\",J19,IF(F19=\"USD\",J19+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F19=\"JPY\",J19+$C$14+'GAS FILE'!$C$56,IF(F19=\"EUR\",J19+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J19=\"GBP\",'Input - Monitor Limits'!J19+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J19+$C$14+'GAS FILE'!$C$60))))),\"\")","v":7.4999999999999997E-3},38,10,10,null,36730819.502770044,0.73763700355164252,{"$f":"IF(ISNUMBER(W19),IF(W19>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":"Concessional"},null,{"$f":"IF(ISNUMBER(V19/H19),V19/H19,\"\")","v":36730819.502770044},{"$f":"IF(ISNUMBER(IF(W19<0,AB19,Z19)),IF(W19<0,AB19,Z19),\"\")","v":36730819.502770044},{"$f":"IF(ISNUMBER(L19/H19),L19/H19,\"\")","v":140000000},{"$f":"AB19/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":38.245978856126612},{"$f":"AC19*W19","v":28.211649241332712},null,{"$f":"IF(YEAR(B19)<$C$16,\"\",YEAR(B19))","v":""}]
[2,"2018-01-01","ADF","Infrastructure","Multilateral","USD","EUR",5,"Fixed",0.01,"Equal Principal Payment",60000000,0,0,0,0,{"$f":"IF(ISNUMBER(L20),IF(I20=\"Fixed\",J20,IF(F20=\"USD\",J20+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F20=\"JPY\",J20+$C$14+'GAS FILE'!$C$56,IF(F20=\"EUR\",J20+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J20=\"GBP\",'Input - Monitor Limits'!J20+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J20+$C$14+'GAS FILE'!$C$60))))),\"\")","v":0.01},32,10,10,null,20222132.575415902,0.66296445707640161,{"$f":"IF(ISNUMBER(W20),IF(W20>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":"Concessional"},null,{"$f":"IF(ISNUMBER(V20/H20),V20/H20,\"\")","v":4044426.5150831803},{"$f":"IF(ISNUMBER(IF(W20<0,AB20,Z20)),IF(W20<0,AB20,Z20),\"\")","v":4044426.5150831803},{"$f":"IF(ISNUMBER(L20/H20),L20/H20,\"\")","v":12000000},{"$f":"AB20/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":3.278226759096567},2.173347823517787,null,{"$f":"IF(YEAR(B20)<$C$16,\"\",YEAR(B20))","v":""}]
[3,"2018-01-01","Country Z","Infrastructure","Bilateral - Paris Club","Other","JPY",1,"Fixed",0.02,"Equal Principal Payment",100000000,0,0,0,0,{"$f":"IF(ISNUMBER(L21),IF(I21=\"Fixed\",J21,IF(F21=\"USD\",J21+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F21=\"JPY\",J21+$C$14+'GAS FILE'!$C$56,IF(F21=\"EUR\",J21+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J21=\"GBP\",'Input - Monitor Limits'!J21+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J21+$C$14+'GAS FILE'!$C$60))))),\"\")","v":0.02},20,10,10,null,69301449.695022881,0.30698550304977118,{"$f":"IF(ISNUMBER(W21),IF(W21>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":"Non-concessional"},null,69301449.695022881,69301449.695022881,100000000,{"$f":"AB21/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":27.318556325804721},8.3864007562706711,null,""]
[4,"2018-01-01","Country Y","Infrastructure","Bilateral - Non-Paris Club","USD","USD",1,"Variable",2.9000000000000001E-2,"Equal Principal Payment",56908697,39990000,2.5000000000000001E-3,0,0,{"$f":"IF(ISNUMBER(L22),IF(I22=\"Fixed\",J22,IF(F22=\"USD\",J22+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F22=\"JPY\",J22+$C$14+'GAS FILE'!$C$56,IF(F22=\"EUR\",J22+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J22=\"GBP\",'Input - Monitor Limits'!J22+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J22+$C$14+'GAS FILE'!$C$60))))),\"\")","v":6.1861276282051278E-2},15,2,3,null,61081520.575811386,0.36963527408617897,{"$f":"IF(ISNUMBER(W22),IF(W22>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":"Concessional"},null,61081520.575811386,61081520.575811386,56908697,{"$f":"AB22/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":15.546634444226543},5.7465844839093085,null,""]
[5,"2018-01-01","ABC Bank","Infrastructure","Other","USD","JPY",7,"Variable",0.04,"Lump Sum Principal",400000000,0,0,0,0,{"$f":"IF(ISNUMBER(L23),IF(I23=\"Fixed\",J23,IF(F23=\"USD\",J23+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F23=\"JPY\",J23+$C$14+'GAS FILE'!$C$56,IF(F23=\"EUR\",J23+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J23=\"GBP\",'Input - Monitor Limits'!J23+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J23+$C$14+'GAS FILE'!$C$60))))),\"\")","v":7.2861276282051274E-2},10,10,10,null,467506584.11517704,-0.16876646028794273,{"$f":"IF(ISNUMBER(W23),IF(W23>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":"Non-concessional"},null,66786654.87359672,57142857.142857142,57142857.142857142,{"$f":"AB23/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":15.610603614745555},-2.6345463150187709,null,""]
[6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L24),IF(I24=\"Fixed\",J24,IF(F24=\"USD\",J24+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F24=\"JPY\",J24+$C$14+'GAS FILE'!$C$56,IF(F24=\"EUR\",J24+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J24=\"GBP\",'Input - Monitor Limits'!J24+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J24+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W24),IF(W24>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB24/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L25),IF(I25=\"Fixed\",J25,IF(F25=\"USD\",J25+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F25=\"JPY\",J25+$C$14+'GAS FILE'!$C$56,IF(F25=\"EUR\",J25+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J25=\"GBP\",'Input - Monitor Limits'!J25+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J25+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W25),IF(W25>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,{"$f":"IF(ISNUMBER(V25/H25),V25/H25,\"\")","v":""},{"$f":"IF(ISNUMBER(IF(W25<0,AB25,Z25)),IF(W25<0,AB25,Z25),\"\")","v":""},{"$f":"IF(ISNUMBER(L25/H25),L25/H25,\"\")","v":""},{"$f":"AB25/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L26),IF(I26=\"Fixed\",J26,IF(F26=\"USD\",J26+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F26=\"JPY\",J26+$C$14+'GAS FILE'!$C$56,IF(F26=\"EUR\",J26+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J26=\"GBP\",'Input - Monitor Limits'!J26+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J26+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W26),IF(W26>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB26/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L27),IF(I27=\"Fixed\",J27,IF(F27=\"USD\",J27+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F27=\"JPY\",J27+$C$14+'GAS FILE'!$C$56,IF(F27=\"EUR\",J27+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J27=\"GBP\",'Input - Monitor Limits'!J27+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J27+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W27),IF(W27>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB27/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L28),IF(I28=\"Fixed\",J28,IF(F28=\"USD\",J28+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F28=\"JPY\",J28+$C$14+'GAS FILE'!$C$56,IF(F28=\"EUR\",J28+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J28=\"GBP\",'Input - Monitor Limits'!J28+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J28+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W28),IF(W28>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB28/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L29),IF(I29=\"Fixed\",J29,IF(F29=\"USD\",J29+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F29=\"JPY\",J29+$C$14+'GAS FILE'!$C$56,IF(F29=\"EUR\",J29+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J29=\"GBP\",'Input - Monitor Limits'!J29+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J29+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W29),IF(W29>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB29/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L30),IF(I30=\"Fixed\",J30,IF(F30=\"USD\",J30+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F30=\"JPY\",J30+$C$14+'GAS FILE'!$C$56,IF(F30=\"EUR\",J30+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J30=\"GBP\",'Input - Monitor Limits'!J30+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J30+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W30),IF(W30>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB30/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L31),IF(I31=\"Fixed\",J31,IF(F31=\"USD\",J31+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F31=\"JPY\",J31+$C$14+'GAS FILE'!$C$56,IF(F31=\"EUR\",J31+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J31=\"GBP\",'Input - Monitor Limits'!J31+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J31+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W31),IF(W31>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB31/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L32),IF(I32=\"Fixed\",J32,IF(F32=\"USD\",J32+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F32=\"JPY\",J32+$C$14+'GAS FILE'!$C$56,IF(F32=\"EUR\",J32+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J32=\"GBP\",'Input - Monitor Limits'!J32+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J32+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W32),IF(W32>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB32/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L33),IF(I33=\"Fixed\",J33,IF(F33=\"USD\",J33+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F33=\"JPY\",J33+$C$14+'GAS FILE'!$C$56,IF(F33=\"EUR\",J33+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J33=\"GBP\",'Input - Monitor Limits'!J33+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J33+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W33),IF(W33>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB33/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L34),IF(I34=\"Fixed\",J34,IF(F34=\"USD\",J34+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F34=\"JPY\",J34+$C$14+'GAS FILE'!$C$56,IF(F34=\"EUR\",J34+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J34=\"GBP\",'Input - Monitor Limits'!J34+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J34+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W34),IF(W34>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB34/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L35),IF(I35=\"Fixed\",J35,IF(F35=\"USD\",J35+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F35=\"JPY\",J35+$C$14+'GAS FILE'!$C$56,IF(F35=\"EUR\",J35+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J35=\"GBP\",'Input - Monitor Limits'!J35+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J35+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W35),IF(W35>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB35/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L36),IF(I36=\"Fixed\",J36,IF(F36=\"USD\",J36+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F36=\"JPY\",J36+$C$14+'GAS FILE'!$C$56,IF(F36=\"EUR\",J36+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J36=\"GBP\",'Input - Monitor Limits'!J36+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J36+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W36),IF(W36>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB36/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L37),IF(I37=\"Fixed\",J37,IF(F37=\"USD\",J37+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F37=\"JPY\",J37+$C$14+'GAS FILE'!$C$56,IF(F37=\"EUR\",J37+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J37=\"GBP\",'Input - Monitor Limits'!J37+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J37+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W37),IF(W37>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB37/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L38),IF(I38=\"Fixed\",J38,IF(F38=\"USD\",J38+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F38=\"JPY\",J38+$C$14+'GAS FILE'!$C$56,IF(F38=\"EUR\",J38+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J38=\"GBP\",'Input - Monitor Limits'!J38+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J38+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W38),IF(W38>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB38/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L39),IF(I39=\"Fixed\",J39,IF(F39=\"USD\",J39+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F39=\"JPY\",J39+$C$14+'GAS FILE'!$C$56,IF(F39=\"EUR\",J39+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J39=\"GBP\",'Input - Monitor Limits'!J39+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J39+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W39),IF(W39>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB39/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L40),IF(I40=\"Fixed\",J40,IF(F40=\"USD\",J40+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F40=\"JPY\",J40+$C$14+'GAS FILE'!$C$56,IF(F40=\"EUR\",J40+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J40=\"GBP\",'Input - Monitor Limits'!J40+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J40+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W40),IF(W40>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB40/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L41),IF(I41=\"Fixed\",J41,IF(F41=\"USD\",J41+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F41=\"JPY\",J41+$C$14+'GAS FILE'!$C$56,IF(F41=\"EUR\",J41+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J41=\"GBP\",'Input - Monitor Limits'!J41+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J41+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W41),IF(W41>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB41/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L42),IF(I42=\"Fixed\",J42,IF(F42=\"USD\",J42+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F42=\"JPY\",J42+$C$14+'GAS FILE'!$C$56,IF(F42=\"EUR\",J42+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J42=\"GBP\",'Input - Monitor Limits'!J42+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J42+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W42),IF(W42>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB42/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L43),IF(I43=\"Fixed\",J43,IF(F43=\"USD\",J43+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F43=\"JPY\",J43+$C$14+'GAS FILE'!$C$56,IF(F43=\"EUR\",J43+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J43=\"GBP\",'Input - Monitor Limits'!J43+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J43+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W43),IF(W43>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB43/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L44),IF(I44=\"Fixed\",J44,IF(F44=\"USD\",J44+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F44=\"JPY\",J44+$C$14+'GAS FILE'!$C$56,IF(F44=\"EUR\",J44+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J44=\"GBP\",'Input - Monitor Limits'!J44+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J44+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W44),IF(W44>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB44/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L45),IF(I45=\"Fixed\",J45,IF(F45=\"USD\",J45+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F45=\"JPY\",J45+$C$14+'GAS FILE'!$C$56,IF(F45=\"EUR\",J45+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J45=\"GBP\",'Input - Monitor Limits'!J45+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J45+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W45),IF(W45>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB45/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L46),IF(I46=\"Fixed\",J46,IF(F46=\"USD\",J46+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F46=\"JPY\",J46+$C$14+'GAS FILE'!$C$56,IF(F46=\"EUR\",J46+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J46=\"GBP\",'Input - Monitor Limits'!J46+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J46+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W46),IF(W46>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB46/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L47),IF(I47=\"Fixed\",J47,IF(F47=\"USD\",J47+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F47=\"JPY\",J47+$C$14+'GAS FILE'!$C$56,IF(F47=\"EUR\",J47+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J47=\"GBP\",'Input - Monitor Limits'!J47+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J47+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W47),IF(W47>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB47/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L48),IF(I48=\"Fixed\",J48,IF(F48=\"USD\",J48+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F48=\"JPY\",J48+$C$14+'GAS FILE'!$C$56,IF(F48=\"EUR\",J48+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J48=\"GBP\",'Input - Monitor Limits'!J48+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J48+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W48),IF(W48>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB48/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L49),IF(I49=\"Fixed\",J49,IF(F49=\"USD\",J49+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F49=\"JPY\",J49+$C$14+'GAS FILE'!$C$56,IF(F49=\"EUR\",J49+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J49=\"GBP\",'Input - Monitor Limits'!J49+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J49+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W49),IF(W49>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB49/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L50),IF(I50=\"Fixed\",J50,IF(F50=\"USD\",J50+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F50=\"JPY\",J50+$C$14+'GAS FILE'!$C$56,IF(F50=\"EUR\",J50+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J50=\"GBP\",'Input - Monitor Limits'!J50+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J50+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W50),IF(W50>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB50/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L51),IF(I51=\"Fixed\",J51,IF(F51=\"USD\",J51+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F51=\"JPY\",J51+$C$14+'GAS FILE'!$C$56,IF(F51=\"EUR\",J51+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J51=\"GBP\",'Input - Monitor Limits'!J51+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J51+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W51),IF(W51>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB51/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L52),IF(I52=\"Fixed\",J52,IF(F52=\"USD\",J52+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F52=\"JPY\",J52+$C$14+'GAS FILE'!$C$56,IF(F52=\"EUR\",J52+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J52=\"GBP\",'Input - Monitor Limits'!J52+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J52+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W52),IF(W52>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB52/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L53),IF(I53=\"Fixed\",J53,IF(F53=\"USD\",J53+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F53=\"JPY\",J53+$C$14+'GAS FILE'!$C$56,IF(F53=\"EUR\",J53+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J53=\"GBP\",'Input - Monitor Limits'!J53+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J53+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W53),IF(W53>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB53/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L54),IF(I54=\"Fixed\",J54,IF(F54=\"USD\",J54+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F54=\"JPY\",J54+$C$14+'GAS FILE'!$C$56,IF(F54=\"EUR\",J54+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J54=\"GBP\",'Input - Monitor Limits'!J54+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J54+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W54),IF(W54>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB54/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L55),IF(I55=\"Fixed\",J55,IF(F55=\"USD\",J55+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F55=\"JPY\",J55+$C$14+'GAS FILE'!$C$56,IF(F55=\"EUR\",J55+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J55=\"GBP\",'Input - Monitor Limits'!J55+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J55+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W55),IF(W55>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB55/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L56),IF(I56=\"Fixed\",J56,IF(F56=\"USD\",J56+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F56=\"JPY\",J56+$C$14+'GAS FILE'!$C$56,IF(F56=\"EUR\",J56+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J56=\"GBP\",'Input - Monitor Limits'!J56+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J56+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W56),IF(W56>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB56/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L57),IF(I57=\"Fixed\",J57,IF(F57=\"USD\",J57+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F57=\"JPY\",J57+$C$14+'GAS FILE'!$C$56,IF(F57=\"EUR\",J57+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J57=\"GBP\",'Input - Monitor Limits'!J57+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J57+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W57),IF(W57>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB57/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L58),IF(I58=\"Fixed\",J58,IF(F58=\"USD\",J58+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F58=\"JPY\",J58+$C$14+'GAS FILE'!$C$56,IF(F58=\"EUR\",J58+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J58=\"GBP\",'Input - Monitor Limits'!J58+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J58+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W58),IF(W58>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB58/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L59),IF(I59=\"Fixed\",J59,IF(F59=\"USD\",J59+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F59=\"JPY\",J59+$C$14+'GAS FILE'!$C$56,IF(F59=\"EUR\",J59+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J59=\"GBP\",'Input - Monitor Limits'!J59+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J59+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W59),IF(W59>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB59/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L60),IF(I60=\"Fixed\",J60,IF(F60=\"USD\",J60+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F60=\"JPY\",J60+$C$14+'GAS FILE'!$C$56,IF(F60=\"EUR\",J60+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J60=\"GBP\",'Input - Monitor Limits'!J60+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J60+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W60),IF(W60>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB60/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L61),IF(I61=\"Fixed\",J61,IF(F61=\"USD\",J61+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F61=\"JPY\",J61+$C$14+'GAS FILE'!$C$56,IF(F61=\"EUR\",J61+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J61=\"GBP\",'Input - Monitor Limits'!J61+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J61+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W61),IF(W61>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB61/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L62),IF(I62=\"Fixed\",J62,IF(F62=\"USD\",J62+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F62=\"JPY\",J62+$C$14+'GAS FILE'!$C$56,IF(F62=\"EUR\",J62+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J62=\"GBP\",'Input - Monitor Limits'!J62+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J62+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W62),IF(W62>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB62/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L63),IF(I63=\"Fixed\",J63,IF(F63=\"USD\",J63+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F63=\"JPY\",J63+$C$14+'GAS FILE'!$C$56,IF(F63=\"EUR\",J63+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J63=\"GBP\",'Input - Monitor Limits'!J63+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J63+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W63),IF(W63>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB63/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L64),IF(I64=\"Fixed\",J64,IF(F64=\"USD\",J64+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F64=\"JPY\",J64+$C$14+'GAS FILE'!$C$56,IF(F64=\"EUR\",J64+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J64=\"GBP\",'Input - Monitor Limits'!J64+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J64+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W64),IF(W64>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB64/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L65),IF(I65=\"Fixed\",J65,IF(F65=\"USD\",J65+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F65=\"JPY\",J65+$C$14+'GAS FILE'!$C$56,IF(F65=\"EUR\",J65+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J65=\"GBP\",'Input - Monitor Limits'!J65+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J65+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W65),IF(W65>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB65/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L66),IF(I66=\"Fixed\",J66,IF(F66=\"USD\",J66+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F66=\"JPY\",J66+$C$14+'GAS FILE'!$C$56,IF(F66=\"EUR\",J66+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J66=\"GBP\",'Input - Monitor Limits'!J66+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J66+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W66),IF(W66>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB66/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L67),IF(I67=\"Fixed\",J67,IF(F67=\"USD\",J67+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F67=\"JPY\",J67+$C$14+'GAS FILE'!$C$56,IF(F67=\"EUR\",J67+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J67=\"GBP\",'Input - Monitor Limits'!J67+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J67+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W67),IF(W67>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB67/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L68),IF(I68=\"Fixed\",J68,IF(F68=\"USD\",J68+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F68=\"JPY\",J68+$C$14+'GAS FILE'!$C$56,IF(F68=\"EUR\",J68+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J68=\"GBP\",'Input - Monitor Limits'!J68+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J68+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W68),IF(W68>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB68/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[51,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L69),IF(I69=\"Fixed\",J69,IF(F69=\"USD\",J69+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F69=\"JPY\",J69+$C$14+'GAS FILE'!$C$56,IF(F69=\"EUR\",J69+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J69=\"GBP\",'Input - Monitor Limits'!J69+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J69+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W69),IF(W69>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB69/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[52,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L70),IF(I70=\"Fixed\",J70,IF(F70=\"USD\",J70+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F70=\"JPY\",J70+$C$14+'GAS FILE'!$C$56,IF(F70=\"EUR\",J70+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J70=\"GBP\",'Input - Monitor Limits'!J70+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J70+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W70),IF(W70>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB70/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[53,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L71),IF(I71=\"Fixed\",J71,IF(F71=\"USD\",J71+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F71=\"JPY\",J71+$C$14+'GAS FILE'!$C$56,IF(F71=\"EUR\",J71+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J71=\"GBP\",'Input - Monitor Limits'!J71+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J71+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W71),IF(W71>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB71/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L72),IF(I72=\"Fixed\",J72,IF(F72=\"USD\",J72+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F72=\"JPY\",J72+$C$14+'GAS FILE'!$C$56,IF(F72=\"EUR\",J72+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J72=\"GBP\",'Input - Monitor Limits'!J72+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J72+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W72),IF(W72>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB72/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L73),IF(I73=\"Fixed\",J73,IF(F73=\"USD\",J73+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F73=\"JPY\",J73+$C$14+'GAS FILE'!$C$56,IF(F73=\"EUR\",J73+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J73=\"GBP\",'Input - Monitor Limits'!J73+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J73+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W73),IF(W73>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB73/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L74),IF(I74=\"Fixed\",J74,IF(F74=\"USD\",J74+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F74=\"JPY\",J74+$C$14+'GAS FILE'!$C$56,IF(F74=\"EUR\",J74+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J74=\"GBP\",'Input - Monitor Limits'!J74+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J74+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W74),IF(W74>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB74/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[57,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L75),IF(I75=\"Fixed\",J75,IF(F75=\"USD\",J75+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F75=\"JPY\",J75+$C$14+'GAS FILE'!$C$56,IF(F75=\"EUR\",J75+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J75=\"GBP\",'Input - Monitor Limits'!J75+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J75+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W75),IF(W75>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB75/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L76),IF(I76=\"Fixed\",J76,IF(F76=\"USD\",J76+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F76=\"JPY\",J76+$C$14+'GAS FILE'!$C$56,IF(F76=\"EUR\",J76+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J76=\"GBP\",'Input - Monitor Limits'!J76+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J76+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W76),IF(W76>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB76/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[59,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L77),IF(I77=\"Fixed\",J77,IF(F77=\"USD\",J77+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F77=\"JPY\",J77+$C$14+'GAS FILE'!$C$56,IF(F77=\"EUR\",J77+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J77=\"GBP\",'Input - Monitor Limits'!J77+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J77+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W77),IF(W77>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB77/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L78),IF(I78=\"Fixed\",J78,IF(F78=\"USD\",J78+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F78=\"JPY\",J78+$C$14+'GAS FILE'!$C$56,IF(F78=\"EUR\",J78+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J78=\"GBP\",'Input - Monitor Limits'!J78+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J78+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W78),IF(W78>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB78/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[61,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L79),IF(I79=\"Fixed\",J79,IF(F79=\"USD\",J79+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F79=\"JPY\",J79+$C$14+'GAS FILE'!$C$56,IF(F79=\"EUR\",J79+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J79=\"GBP\",'Input - Monitor Limits'!J79+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J79+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W79),IF(W79>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB79/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L80),IF(I80=\"Fixed\",J80,IF(F80=\"USD\",J80+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F80=\"JPY\",J80+$C$14+'GAS FILE'!$C$56,IF(F80=\"EUR\",J80+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J80=\"GBP\",'Input - Monitor Limits'!J80+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J80+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W80),IF(W80>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB80/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[63,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L81),IF(I81=\"Fixed\",J81,IF(F81=\"USD\",J81+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F81=\"JPY\",J81+$C$14+'GAS FILE'!$C$56,IF(F81=\"EUR\",J81+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J81=\"GBP\",'Input - Monitor Limits'!J81+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J81+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W81),IF(W81>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB81/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L82),IF(I82=\"Fixed\",J82,IF(F82=\"USD\",J82+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F82=\"JPY\",J82+$C$14+'GAS FILE'!$C$56,IF(F82=\"EUR\",J82+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J82=\"GBP\",'Input - Monitor Limits'!J82+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J82+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W82),IF(W82>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB82/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[65,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L83),IF(I83=\"Fixed\",J83,IF(F83=\"USD\",J83+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F83=\"JPY\",J83+$C$14+'GAS FILE'!$C$56,IF(F83=\"EUR\",J83+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J83=\"GBP\",'Input - Monitor Limits'!J83+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J83+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W83),IF(W83>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB83/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$f":"AC83*W83","v":{"$error":"#VALUE!"}},null,""]
[66,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L84),IF(I84=\"Fixed\",J84,IF(F84=\"USD\",J84+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F84=\"JPY\",J84+$C$14+'GAS FILE'!$C$56,IF(F84=\"EUR\",J84+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J84=\"GBP\",'Input - Monitor Limits'!J84+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J84+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W84),IF(W84>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB84/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"IF(YEAR(B84)<$C$16,\"\",YEAR(B84))","v":""}]
[67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L85),IF(I85=\"Fixed\",J85,IF(F85=\"USD\",J85+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F85=\"JPY\",J85+$C$14+'GAS FILE'!$C$56,IF(F85=\"EUR\",J85+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J85=\"GBP\",'Input - Monitor Limits'!J85+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J85+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W85),IF(W85>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB85/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[68,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L86),IF(I86=\"Fixed\",J86,IF(F86=\"USD\",J86+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F86=\"JPY\",J86+$C$14+'GAS FILE'!$C$56,IF(F86=\"EUR\",J86+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J86=\"GBP\",'Input - Monitor Limits'!J86+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J86+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W86),IF(W86>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB86/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L87),IF(I87=\"Fixed\",J87,IF(F87=\"USD\",J87+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F87=\"JPY\",J87+$C$14+'GAS FILE'!$C$56,IF(F87=\"EUR\",J87+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J87=\"GBP\",'Input - Monitor Limits'!J87+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J87+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W87),IF(W87>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB87/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[70,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L88),IF(I88=\"Fixed\",J88,IF(F88=\"USD\",J88+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F88=\"JPY\",J88+$C$14+'GAS FILE'!$C$56,IF(F88=\"EUR\",J88+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J88=\"GBP\",'Input - Monitor Limits'!J88+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J88+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W88),IF(W88>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB88/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[71,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L89),IF(I89=\"Fixed\",J89,IF(F89=\"USD\",J89+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F89=\"JPY\",J89+$C$14+'GAS FILE'!$C$56,IF(F89=\"EUR\",J89+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J89=\"GBP\",'Input - Monitor Limits'!J89+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J89+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W89),IF(W89>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,{"$f":"IF(ISNUMBER(V89/H89),V89/H89,\"\")","v":""},{"$f":"IF(ISNUMBER(IF(W89<0,AB89,Z89)),IF(W89<0,AB89,Z89),\"\")","v":""},{"$f":"IF(ISNUMBER(L89/H89),L89/H89,\"\")","v":""},{"$f":"AB89/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[72,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L90),IF(I90=\"Fixed\",J90,IF(F90=\"USD\",J90+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F90=\"JPY\",J90+$C$14+'GAS FILE'!$C$56,IF(F90=\"EUR\",J90+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J90=\"GBP\",'Input - Monitor Limits'!J90+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J90+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W90),IF(W90>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB90/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L91),IF(I91=\"Fixed\",J91,IF(F91=\"USD\",J91+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F91=\"JPY\",J91+$C$14+'GAS FILE'!$C$56,IF(F91=\"EUR\",J91+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J91=\"GBP\",'Input - Monitor Limits'!J91+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J91+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W91),IF(W91>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB91/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[74,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L92),IF(I92=\"Fixed\",J92,IF(F92=\"USD\",J92+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F92=\"JPY\",J92+$C$14+'GAS FILE'!$C$56,IF(F92=\"EUR\",J92+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J92=\"GBP\",'Input - Monitor Limits'!J92+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J92+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W92),IF(W92>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB92/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L93),IF(I93=\"Fixed\",J93,IF(F93=\"USD\",J93+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F93=\"JPY\",J93+$C$14+'GAS FILE'!$C$56,IF(F93=\"EUR\",J93+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J93=\"GBP\",'Input - Monitor Limits'!J93+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J93+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W93),IF(W93>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB93/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[76,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L94),IF(I94=\"Fixed\",J94,IF(F94=\"USD\",J94+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F94=\"JPY\",J94+$C$14+'GAS FILE'!$C$56,IF(F94=\"EUR\",J94+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J94=\"GBP\",'Input - Monitor Limits'!J94+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J94+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W94),IF(W94>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB94/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[77,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L95),IF(I95=\"Fixed\",J95,IF(F95=\"USD\",J95+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F95=\"JPY\",J95+$C$14+'GAS FILE'!$C$56,IF(F95=\"EUR\",J95+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J95=\"GBP\",'Input - Monitor Limits'!J95+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J95+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W95),IF(W95>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB95/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[78,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L96),IF(I96=\"Fixed\",J96,IF(F96=\"USD\",J96+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F96=\"JPY\",J96+$C$14+'GAS FILE'!$C$56,IF(F96=\"EUR\",J96+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J96=\"GBP\",'Input - Monitor Limits'!J96+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J96+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W96),IF(W96>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB96/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[79,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L97),IF(I97=\"Fixed\",J97,IF(F97=\"USD\",J97+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F97=\"JPY\",J97+$C$14+'GAS FILE'!$C$56,IF(F97=\"EUR\",J97+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J97=\"GBP\",'Input - Monitor Limits'!J97+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J97+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W97),IF(W97>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB97/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[80,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L98),IF(I98=\"Fixed\",J98,IF(F98=\"USD\",J98+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F98=\"JPY\",J98+$C$14+'GAS FILE'!$C$56,IF(F98=\"EUR\",J98+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J98=\"GBP\",'Input - Monitor Limits'!J98+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J98+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W98),IF(W98>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB98/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[81,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L99),IF(I99=\"Fixed\",J99,IF(F99=\"USD\",J99+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F99=\"JPY\",J99+$C$14+'GAS FILE'!$C$56,IF(F99=\"EUR\",J99+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J99=\"GBP\",'Input - Monitor Limits'!J99+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J99+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W99),IF(W99>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB99/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L100),IF(I100=\"Fixed\",J100,IF(F100=\"USD\",J100+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F100=\"JPY\",J100+$C$14+'GAS FILE'!$C$56,IF(F100=\"EUR\",J100+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J100=\"GBP\",'Input - Monitor Limits'!J100+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J100+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W100),IF(W100>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB100/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L101),IF(I101=\"Fixed\",J101,IF(F101=\"USD\",J101+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F101=\"JPY\",J101+$C$14+'GAS FILE'!$C$56,IF(F101=\"EUR\",J101+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J101=\"GBP\",'Input - Monitor Limits'!J101+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J101+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W101),IF(W101>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB101/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[84,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L102),IF(I102=\"Fixed\",J102,IF(F102=\"USD\",J102+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F102=\"JPY\",J102+$C$14+'GAS FILE'!$C$56,IF(F102=\"EUR\",J102+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J102=\"GBP\",'Input - Monitor Limits'!J102+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J102+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W102),IF(W102>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB102/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[85,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L103),IF(I103=\"Fixed\",J103,IF(F103=\"USD\",J103+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F103=\"JPY\",J103+$C$14+'GAS FILE'!$C$56,IF(F103=\"EUR\",J103+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J103=\"GBP\",'Input - Monitor Limits'!J103+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J103+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W103),IF(W103>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB103/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[86,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L104),IF(I104=\"Fixed\",J104,IF(F104=\"USD\",J104+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F104=\"JPY\",J104+$C$14+'GAS FILE'!$C$56,IF(F104=\"EUR\",J104+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J104=\"GBP\",'Input - Monitor Limits'!J104+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J104+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W104),IF(W104>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB104/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L105),IF(I105=\"Fixed\",J105,IF(F105=\"USD\",J105+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F105=\"JPY\",J105+$C$14+'GAS FILE'!$C$56,IF(F105=\"EUR\",J105+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J105=\"GBP\",'Input - Monitor Limits'!J105+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J105+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W105),IF(W105>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB105/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[88,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L106),IF(I106=\"Fixed\",J106,IF(F106=\"USD\",J106+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F106=\"JPY\",J106+$C$14+'GAS FILE'!$C$56,IF(F106=\"EUR\",J106+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J106=\"GBP\",'Input - Monitor Limits'!J106+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J106+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W106),IF(W106>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB106/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L107),IF(I107=\"Fixed\",J107,IF(F107=\"USD\",J107+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F107=\"JPY\",J107+$C$14+'GAS FILE'!$C$56,IF(F107=\"EUR\",J107+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J107=\"GBP\",'Input - Monitor Limits'!J107+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J107+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W107),IF(W107>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB107/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L108),IF(I108=\"Fixed\",J108,IF(F108=\"USD\",J108+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F108=\"JPY\",J108+$C$14+'GAS FILE'!$C$56,IF(F108=\"EUR\",J108+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J108=\"GBP\",'Input - Monitor Limits'!J108+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J108+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W108),IF(W108>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB108/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[91,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L109),IF(I109=\"Fixed\",J109,IF(F109=\"USD\",J109+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F109=\"JPY\",J109+$C$14+'GAS FILE'!$C$56,IF(F109=\"EUR\",J109+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J109=\"GBP\",'Input - Monitor Limits'!J109+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J109+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W109),IF(W109>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB109/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[92,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L110),IF(I110=\"Fixed\",J110,IF(F110=\"USD\",J110+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F110=\"JPY\",J110+$C$14+'GAS FILE'!$C$56,IF(F110=\"EUR\",J110+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J110=\"GBP\",'Input - Monitor Limits'!J110+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J110+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W110),IF(W110>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB110/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[93,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L111),IF(I111=\"Fixed\",J111,IF(F111=\"USD\",J111+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F111=\"JPY\",J111+$C$14+'GAS FILE'!$C$56,IF(F111=\"EUR\",J111+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J111=\"GBP\",'Input - Monitor Limits'!J111+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J111+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W111),IF(W111>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB111/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L112),IF(I112=\"Fixed\",J112,IF(F112=\"USD\",J112+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F112=\"JPY\",J112+$C$14+'GAS FILE'!$C$56,IF(F112=\"EUR\",J112+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J112=\"GBP\",'Input - Monitor Limits'!J112+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J112+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W112),IF(W112>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB112/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L113),IF(I113=\"Fixed\",J113,IF(F113=\"USD\",J113+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F113=\"JPY\",J113+$C$14+'GAS FILE'!$C$56,IF(F113=\"EUR\",J113+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J113=\"GBP\",'Input - Monitor Limits'!J113+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J113+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W113),IF(W113>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB113/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L114),IF(I114=\"Fixed\",J114,IF(F114=\"USD\",J114+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F114=\"JPY\",J114+$C$14+'GAS FILE'!$C$56,IF(F114=\"EUR\",J114+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J114=\"GBP\",'Input - Monitor Limits'!J114+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J114+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W114),IF(W114>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB114/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[97,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L115),IF(I115=\"Fixed\",J115,IF(F115=\"USD\",J115+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F115=\"JPY\",J115+$C$14+'GAS FILE'!$C$56,IF(F115=\"EUR\",J115+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J115=\"GBP\",'Input - Monitor Limits'!J115+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J115+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W115),IF(W115>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB115/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[98,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L116),IF(I116=\"Fixed\",J116,IF(F116=\"USD\",J116+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F116=\"JPY\",J116+$C$14+'GAS FILE'!$C$56,IF(F116=\"EUR\",J116+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J116=\"GBP\",'Input - Monitor Limits'!J116+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J116+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W116),IF(W116>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB116/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[99,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L117),IF(I117=\"Fixed\",J117,IF(F117=\"USD\",J117+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F117=\"JPY\",J117+$C$14+'GAS FILE'!$C$56,IF(F117=\"EUR\",J117+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J117=\"GBP\",'Input - Monitor Limits'!J117+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J117+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W117),IF(W117>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB117/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L118),IF(I118=\"Fixed\",J118,IF(F118=\"USD\",J118+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F118=\"JPY\",J118+$C$14+'GAS FILE'!$C$56,IF(F118=\"EUR\",J118+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J118=\"GBP\",'Input - Monitor Limits'!J118+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J118+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W118),IF(W118>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB118/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[101,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L119),IF(I119=\"Fixed\",J119,IF(F119=\"USD\",J119+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F119=\"JPY\",J119+$C$14+'GAS FILE'!$C$56,IF(F119=\"EUR\",J119+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J119=\"GBP\",'Input - Monitor Limits'!J119+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J119+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W119),IF(W119>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB119/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[102,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L120),IF(I120=\"Fixed\",J120,IF(F120=\"USD\",J120+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F120=\"JPY\",J120+$C$14+'GAS FILE'!$C$56,IF(F120=\"EUR\",J120+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J120=\"GBP\",'Input - Monitor Limits'!J120+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J120+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W120),IF(W120>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB120/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[103,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L121),IF(I121=\"Fixed\",J121,IF(F121=\"USD\",J121+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F121=\"JPY\",J121+$C$14+'GAS FILE'!$C$56,IF(F121=\"EUR\",J121+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J121=\"GBP\",'Input - Monitor Limits'!J121+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J121+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W121),IF(W121>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB121/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[104,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L122),IF(I122=\"Fixed\",J122,IF(F122=\"USD\",J122+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F122=\"JPY\",J122+$C$14+'GAS FILE'!$C$56,IF(F122=\"EUR\",J122+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J122=\"GBP\",'Input - Monitor Limits'!J122+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J122+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W122),IF(W122>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB122/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[105,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L123),IF(I123=\"Fixed\",J123,IF(F123=\"USD\",J123+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F123=\"JPY\",J123+$C$14+'GAS FILE'!$C$56,IF(F123=\"EUR\",J123+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J123=\"GBP\",'Input - Monitor Limits'!J123+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J123+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W123),IF(W123>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB123/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[106,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L124),IF(I124=\"Fixed\",J124,IF(F124=\"USD\",J124+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F124=\"JPY\",J124+$C$14+'GAS FILE'!$C$56,IF(F124=\"EUR\",J124+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J124=\"GBP\",'Input - Monitor Limits'!J124+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J124+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W124),IF(W124>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB124/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[107,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L125),IF(I125=\"Fixed\",J125,IF(F125=\"USD\",J125+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F125=\"JPY\",J125+$C$14+'GAS FILE'!$C$56,IF(F125=\"EUR\",J125+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J125=\"GBP\",'Input - Monitor Limits'!J125+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J125+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W125),IF(W125>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB125/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[108,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L126),IF(I126=\"Fixed\",J126,IF(F126=\"USD\",J126+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F126=\"JPY\",J126+$C$14+'GAS FILE'!$C$56,IF(F126=\"EUR\",J126+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J126=\"GBP\",'Input - Monitor Limits'!J126+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J126+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W126),IF(W126>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB126/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[109,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L127),IF(I127=\"Fixed\",J127,IF(F127=\"USD\",J127+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F127=\"JPY\",J127+$C$14+'GAS FILE'!$C$56,IF(F127=\"EUR\",J127+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J127=\"GBP\",'Input - Monitor Limits'!J127+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J127+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W127),IF(W127>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB127/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[110,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L128),IF(I128=\"Fixed\",J128,IF(F128=\"USD\",J128+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F128=\"JPY\",J128+$C$14+'GAS FILE'!$C$56,IF(F128=\"EUR\",J128+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J128=\"GBP\",'Input - Monitor Limits'!J128+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J128+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W128),IF(W128>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB128/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[111,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L129),IF(I129=\"Fixed\",J129,IF(F129=\"USD\",J129+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F129=\"JPY\",J129+$C$14+'GAS FILE'!$C$56,IF(F129=\"EUR\",J129+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J129=\"GBP\",'Input - Monitor Limits'!J129+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J129+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W129),IF(W129>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB129/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[112,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L130),IF(I130=\"Fixed\",J130,IF(F130=\"USD\",J130+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F130=\"JPY\",J130+$C$14+'GAS FILE'!$C$56,IF(F130=\"EUR\",J130+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J130=\"GBP\",'Input - Monitor Limits'!J130+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J130+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W130),IF(W130>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB130/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[113,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L131),IF(I131=\"Fixed\",J131,IF(F131=\"USD\",J131+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F131=\"JPY\",J131+$C$14+'GAS FILE'!$C$56,IF(F131=\"EUR\",J131+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J131=\"GBP\",'Input - Monitor Limits'!J131+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J131+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W131),IF(W131>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB131/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[114,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L132),IF(I132=\"Fixed\",J132,IF(F132=\"USD\",J132+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F132=\"JPY\",J132+$C$14+'GAS FILE'!$C$56,IF(F132=\"EUR\",J132+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J132=\"GBP\",'Input - Monitor Limits'!J132+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J132+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W132),IF(W132>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB132/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[115,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L133),IF(I133=\"Fixed\",J133,IF(F133=\"USD\",J133+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F133=\"JPY\",J133+$C$14+'GAS FILE'!$C$56,IF(F133=\"EUR\",J133+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J133=\"GBP\",'Input - Monitor Limits'!J133+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J133+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W133),IF(W133>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB133/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[116,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L134),IF(I134=\"Fixed\",J134,IF(F134=\"USD\",J134+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F134=\"JPY\",J134+$C$14+'GAS FILE'!$C$56,IF(F134=\"EUR\",J134+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J134=\"GBP\",'Input - Monitor Limits'!J134+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J134+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W134),IF(W134>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB134/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[117,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L135),IF(I135=\"Fixed\",J135,IF(F135=\"USD\",J135+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F135=\"JPY\",J135+$C$14+'GAS FILE'!$C$56,IF(F135=\"EUR\",J135+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J135=\"GBP\",'Input - Monitor Limits'!J135+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J135+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W135),IF(W135>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB135/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[118,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L136),IF(I136=\"Fixed\",J136,IF(F136=\"USD\",J136+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F136=\"JPY\",J136+$C$14+'GAS FILE'!$C$56,IF(F136=\"EUR\",J136+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J136=\"GBP\",'Input - Monitor Limits'!J136+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J136+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W136),IF(W136>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB136/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[119,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L137),IF(I137=\"Fixed\",J137,IF(F137=\"USD\",J137+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F137=\"JPY\",J137+$C$14+'GAS FILE'!$C$56,IF(F137=\"EUR\",J137+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J137=\"GBP\",'Input - Monitor Limits'!J137+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J137+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W137),IF(W137>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB137/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L138),IF(I138=\"Fixed\",J138,IF(F138=\"USD\",J138+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F138=\"JPY\",J138+$C$14+'GAS FILE'!$C$56,IF(F138=\"EUR\",J138+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J138=\"GBP\",'Input - Monitor Limits'!J138+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J138+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W138),IF(W138>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB138/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[121,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L139),IF(I139=\"Fixed\",J139,IF(F139=\"USD\",J139+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F139=\"JPY\",J139+$C$14+'GAS FILE'!$C$56,IF(F139=\"EUR\",J139+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J139=\"GBP\",'Input - Monitor Limits'!J139+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J139+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W139),IF(W139>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB139/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[122,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L140),IF(I140=\"Fixed\",J140,IF(F140=\"USD\",J140+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F140=\"JPY\",J140+$C$14+'GAS FILE'!$C$56,IF(F140=\"EUR\",J140+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J140=\"GBP\",'Input - Monitor Limits'!J140+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J140+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W140),IF(W140>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB140/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L141),IF(I141=\"Fixed\",J141,IF(F141=\"USD\",J141+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F141=\"JPY\",J141+$C$14+'GAS FILE'!$C$56,IF(F141=\"EUR\",J141+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J141=\"GBP\",'Input - Monitor Limits'!J141+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J141+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W141),IF(W141>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB141/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[124,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L142),IF(I142=\"Fixed\",J142,IF(F142=\"USD\",J142+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F142=\"JPY\",J142+$C$14+'GAS FILE'!$C$56,IF(F142=\"EUR\",J142+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J142=\"GBP\",'Input - Monitor Limits'!J142+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J142+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W142),IF(W142>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB142/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L143),IF(I143=\"Fixed\",J143,IF(F143=\"USD\",J143+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F143=\"JPY\",J143+$C$14+'GAS FILE'!$C$56,IF(F143=\"EUR\",J143+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J143=\"GBP\",'Input - Monitor Limits'!J143+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J143+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W143),IF(W143>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB143/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[126,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L144),IF(I144=\"Fixed\",J144,IF(F144=\"USD\",J144+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F144=\"JPY\",J144+$C$14+'GAS FILE'!$C$56,IF(F144=\"EUR\",J144+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J144=\"GBP\",'Input - Monitor Limits'!J144+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J144+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W144),IF(W144>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB144/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[127,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L145),IF(I145=\"Fixed\",J145,IF(F145=\"USD\",J145+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F145=\"JPY\",J145+$C$14+'GAS FILE'!$C$56,IF(F145=\"EUR\",J145+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J145=\"GBP\",'Input - Monitor Limits'!J145+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J145+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W145),IF(W145>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB145/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[128,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L146),IF(I146=\"Fixed\",J146,IF(F146=\"USD\",J146+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F146=\"JPY\",J146+$C$14+'GAS FILE'!$C$56,IF(F146=\"EUR\",J146+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J146=\"GBP\",'Input - Monitor Limits'!J146+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J146+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W146),IF(W146>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB146/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[129,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L147),IF(I147=\"Fixed\",J147,IF(F147=\"USD\",J147+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F147=\"JPY\",J147+$C$14+'GAS FILE'!$C$56,IF(F147=\"EUR\",J147+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J147=\"GBP\",'Input - Monitor Limits'!J147+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J147+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W147),IF(W147>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB147/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$f":"AC147*W147","v":{"$error":"#VALUE!"}},null,""]
[130,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L148),IF(I148=\"Fixed\",J148,IF(F148=\"USD\",J148+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F148=\"JPY\",J148+$C$14+'GAS FILE'!$C$56,IF(F148=\"EUR\",J148+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J148=\"GBP\",'Input - Monitor Limits'!J148+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J148+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W148),IF(W148>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB148/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"IF(YEAR(B148)<$C$16,\"\",YEAR(B148))","v":""}]
[131,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L149),IF(I149=\"Fixed\",J149,IF(F149=\"USD\",J149+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F149=\"JPY\",J149+$C$14+'GAS FILE'!$C$56,IF(F149=\"EUR\",J149+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J149=\"GBP\",'Input - Monitor Limits'!J149+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J149+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W149),IF(W149>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB149/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[132,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L150),IF(I150=\"Fixed\",J150,IF(F150=\"USD\",J150+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F150=\"JPY\",J150+$C$14+'GAS FILE'!$C$56,IF(F150=\"EUR\",J150+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J150=\"GBP\",'Input - Monitor Limits'!J150+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J150+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W150),IF(W150>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB150/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[133,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L151),IF(I151=\"Fixed\",J151,IF(F151=\"USD\",J151+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F151=\"JPY\",J151+$C$14+'GAS FILE'!$C$56,IF(F151=\"EUR\",J151+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J151=\"GBP\",'Input - Monitor Limits'!J151+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J151+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W151),IF(W151>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB151/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L152),IF(I152=\"Fixed\",J152,IF(F152=\"USD\",J152+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F152=\"JPY\",J152+$C$14+'GAS FILE'!$C$56,IF(F152=\"EUR\",J152+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J152=\"GBP\",'Input - Monitor Limits'!J152+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J152+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W152),IF(W152>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB152/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[135,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L153),IF(I153=\"Fixed\",J153,IF(F153=\"USD\",J153+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F153=\"JPY\",J153+$C$14+'GAS FILE'!$C$56,IF(F153=\"EUR\",J153+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J153=\"GBP\",'Input - Monitor Limits'!J153+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J153+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W153),IF(W153>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,{"$f":"IF(ISNUMBER(V153/H153),V153/H153,\"\")","v":""},{"$f":"IF(ISNUMBER(IF(W153<0,AB153,Z153)),IF(W153<0,AB153,Z153),\"\")","v":""},{"$f":"IF(ISNUMBER(L153/H153),L153/H153,\"\")","v":""},{"$f":"AB153/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[136,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L154),IF(I154=\"Fixed\",J154,IF(F154=\"USD\",J154+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F154=\"JPY\",J154+$C$14+'GAS FILE'!$C$56,IF(F154=\"EUR\",J154+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J154=\"GBP\",'Input - Monitor Limits'!J154+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J154+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W154),IF(W154>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB154/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[137,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L155),IF(I155=\"Fixed\",J155,IF(F155=\"USD\",J155+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F155=\"JPY\",J155+$C$14+'GAS FILE'!$C$56,IF(F155=\"EUR\",J155+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J155=\"GBP\",'Input - Monitor Limits'!J155+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J155+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W155),IF(W155>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB155/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[138,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L156),IF(I156=\"Fixed\",J156,IF(F156=\"USD\",J156+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F156=\"JPY\",J156+$C$14+'GAS FILE'!$C$56,IF(F156=\"EUR\",J156+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J156=\"GBP\",'Input - Monitor Limits'!J156+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J156+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W156),IF(W156>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB156/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[139,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L157),IF(I157=\"Fixed\",J157,IF(F157=\"USD\",J157+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F157=\"JPY\",J157+$C$14+'GAS FILE'!$C$56,IF(F157=\"EUR\",J157+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J157=\"GBP\",'Input - Monitor Limits'!J157+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J157+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W157),IF(W157>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB157/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[140,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L158),IF(I158=\"Fixed\",J158,IF(F158=\"USD\",J158+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F158=\"JPY\",J158+$C$14+'GAS FILE'!$C$56,IF(F158=\"EUR\",J158+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J158=\"GBP\",'Input - Monitor Limits'!J158+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J158+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W158),IF(W158>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB158/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[141,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L159),IF(I159=\"Fixed\",J159,IF(F159=\"USD\",J159+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F159=\"JPY\",J159+$C$14+'GAS FILE'!$C$56,IF(F159=\"EUR\",J159+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J159=\"GBP\",'Input - Monitor Limits'!J159+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J159+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W159),IF(W159>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB159/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[142,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L160),IF(I160=\"Fixed\",J160,IF(F160=\"USD\",J160+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F160=\"JPY\",J160+$C$14+'GAS FILE'!$C$56,IF(F160=\"EUR\",J160+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J160=\"GBP\",'Input - Monitor Limits'!J160+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J160+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W160),IF(W160>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB160/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[143,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L161),IF(I161=\"Fixed\",J161,IF(F161=\"USD\",J161+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F161=\"JPY\",J161+$C$14+'GAS FILE'!$C$56,IF(F161=\"EUR\",J161+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J161=\"GBP\",'Input - Monitor Limits'!J161+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J161+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W161),IF(W161>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB161/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[144,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L162),IF(I162=\"Fixed\",J162,IF(F162=\"USD\",J162+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F162=\"JPY\",J162+$C$14+'GAS FILE'!$C$56,IF(F162=\"EUR\",J162+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J162=\"GBP\",'Input - Monitor Limits'!J162+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J162+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W162),IF(W162>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB162/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[145,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L163),IF(I163=\"Fixed\",J163,IF(F163=\"USD\",J163+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F163=\"JPY\",J163+$C$14+'GAS FILE'!$C$56,IF(F163=\"EUR\",J163+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J163=\"GBP\",'Input - Monitor Limits'!J163+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J163+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W163),IF(W163>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB163/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[146,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L164),IF(I164=\"Fixed\",J164,IF(F164=\"USD\",J164+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F164=\"JPY\",J164+$C$14+'GAS FILE'!$C$56,IF(F164=\"EUR\",J164+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J164=\"GBP\",'Input - Monitor Limits'!J164+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J164+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W164),IF(W164>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB164/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[147,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L165),IF(I165=\"Fixed\",J165,IF(F165=\"USD\",J165+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F165=\"JPY\",J165+$C$14+'GAS FILE'!$C$56,IF(F165=\"EUR\",J165+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J165=\"GBP\",'Input - Monitor Limits'!J165+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J165+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W165),IF(W165>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB165/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[148,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L166),IF(I166=\"Fixed\",J166,IF(F166=\"USD\",J166+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F166=\"JPY\",J166+$C$14+'GAS FILE'!$C$56,IF(F166=\"EUR\",J166+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J166=\"GBP\",'Input - Monitor Limits'!J166+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J166+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W166),IF(W166>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB166/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[149,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L167),IF(I167=\"Fixed\",J167,IF(F167=\"USD\",J167+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F167=\"JPY\",J167+$C$14+'GAS FILE'!$C$56,IF(F167=\"EUR\",J167+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J167=\"GBP\",'Input - Monitor Limits'!J167+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J167+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W167),IF(W167>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB167/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[150,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L168),IF(I168=\"Fixed\",J168,IF(F168=\"USD\",J168+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F168=\"JPY\",J168+$C$14+'GAS FILE'!$C$56,IF(F168=\"EUR\",J168+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J168=\"GBP\",'Input - Monitor Limits'!J168+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J168+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W168),IF(W168>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB168/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[151,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L169),IF(I169=\"Fixed\",J169,IF(F169=\"USD\",J169+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F169=\"JPY\",J169+$C$14+'GAS FILE'!$C$56,IF(F169=\"EUR\",J169+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J169=\"GBP\",'Input - Monitor Limits'!J169+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J169+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W169),IF(W169>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB169/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[152,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L170),IF(I170=\"Fixed\",J170,IF(F170=\"USD\",J170+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F170=\"JPY\",J170+$C$14+'GAS FILE'!$C$56,IF(F170=\"EUR\",J170+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J170=\"GBP\",'Input - Monitor Limits'!J170+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J170+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W170),IF(W170>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB170/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[153,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L171),IF(I171=\"Fixed\",J171,IF(F171=\"USD\",J171+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F171=\"JPY\",J171+$C$14+'GAS FILE'!$C$56,IF(F171=\"EUR\",J171+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J171=\"GBP\",'Input - Monitor Limits'!J171+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J171+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W171),IF(W171>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB171/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[154,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L172),IF(I172=\"Fixed\",J172,IF(F172=\"USD\",J172+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F172=\"JPY\",J172+$C$14+'GAS FILE'!$C$56,IF(F172=\"EUR\",J172+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J172=\"GBP\",'Input - Monitor Limits'!J172+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J172+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W172),IF(W172>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB172/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[155,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L173),IF(I173=\"Fixed\",J173,IF(F173=\"USD\",J173+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F173=\"JPY\",J173+$C$14+'GAS FILE'!$C$56,IF(F173=\"EUR\",J173+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J173=\"GBP\",'Input - Monitor Limits'!J173+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J173+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W173),IF(W173>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB173/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[156,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L174),IF(I174=\"Fixed\",J174,IF(F174=\"USD\",J174+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F174=\"JPY\",J174+$C$14+'GAS FILE'!$C$56,IF(F174=\"EUR\",J174+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J174=\"GBP\",'Input - Monitor Limits'!J174+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J174+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W174),IF(W174>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB174/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[157,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L175),IF(I175=\"Fixed\",J175,IF(F175=\"USD\",J175+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F175=\"JPY\",J175+$C$14+'GAS FILE'!$C$56,IF(F175=\"EUR\",J175+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J175=\"GBP\",'Input - Monitor Limits'!J175+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J175+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W175),IF(W175>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB175/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[158,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L176),IF(I176=\"Fixed\",J176,IF(F176=\"USD\",J176+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F176=\"JPY\",J176+$C$14+'GAS FILE'!$C$56,IF(F176=\"EUR\",J176+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J176=\"GBP\",'Input - Monitor Limits'!J176+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J176+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W176),IF(W176>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB176/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[159,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L177),IF(I177=\"Fixed\",J177,IF(F177=\"USD\",J177+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F177=\"JPY\",J177+$C$14+'GAS FILE'!$C$56,IF(F177=\"EUR\",J177+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J177=\"GBP\",'Input - Monitor Limits'!J177+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J177+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W177),IF(W177>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB177/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L178),IF(I178=\"Fixed\",J178,IF(F178=\"USD\",J178+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F178=\"JPY\",J178+$C$14+'GAS FILE'!$C$56,IF(F178=\"EUR\",J178+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J178=\"GBP\",'Input - Monitor Limits'!J178+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J178+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W178),IF(W178>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB178/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[161,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L179),IF(I179=\"Fixed\",J179,IF(F179=\"USD\",J179+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F179=\"JPY\",J179+$C$14+'GAS FILE'!$C$56,IF(F179=\"EUR\",J179+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J179=\"GBP\",'Input - Monitor Limits'!J179+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J179+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W179),IF(W179>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB179/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[162,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L180),IF(I180=\"Fixed\",J180,IF(F180=\"USD\",J180+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F180=\"JPY\",J180+$C$14+'GAS FILE'!$C$56,IF(F180=\"EUR\",J180+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J180=\"GBP\",'Input - Monitor Limits'!J180+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J180+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W180),IF(W180>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB180/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[163,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L181),IF(I181=\"Fixed\",J181,IF(F181=\"USD\",J181+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F181=\"JPY\",J181+$C$14+'GAS FILE'!$C$56,IF(F181=\"EUR\",J181+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J181=\"GBP\",'Input - Monitor Limits'!J181+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J181+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W181),IF(W181>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB181/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[164,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L182),IF(I182=\"Fixed\",J182,IF(F182=\"USD\",J182+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F182=\"JPY\",J182+$C$14+'GAS FILE'!$C$56,IF(F182=\"EUR\",J182+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J182=\"GBP\",'Input - Monitor Limits'!J182+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J182+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W182),IF(W182>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB182/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[165,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L183),IF(I183=\"Fixed\",J183,IF(F183=\"USD\",J183+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F183=\"JPY\",J183+$C$14+'GAS FILE'!$C$56,IF(F183=\"EUR\",J183+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J183=\"GBP\",'Input - Monitor Limits'!J183+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J183+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W183),IF(W183>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB183/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[166,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L184),IF(I184=\"Fixed\",J184,IF(F184=\"USD\",J184+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F184=\"JPY\",J184+$C$14+'GAS FILE'!$C$56,IF(F184=\"EUR\",J184+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J184=\"GBP\",'Input - Monitor Limits'!J184+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J184+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W184),IF(W184>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB184/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[167,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L185),IF(I185=\"Fixed\",J185,IF(F185=\"USD\",J185+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F185=\"JPY\",J185+$C$14+'GAS FILE'!$C$56,IF(F185=\"EUR\",J185+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J185=\"GBP\",'Input - Monitor Limits'!J185+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J185+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W185),IF(W185>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB185/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[168,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L186),IF(I186=\"Fixed\",J186,IF(F186=\"USD\",J186+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F186=\"JPY\",J186+$C$14+'GAS FILE'!$C$56,IF(F186=\"EUR\",J186+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J186=\"GBP\",'Input - Monitor Limits'!J186+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J186+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W186),IF(W186>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB186/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[169,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L187),IF(I187=\"Fixed\",J187,IF(F187=\"USD\",J187+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F187=\"JPY\",J187+$C$14+'GAS FILE'!$C$56,IF(F187=\"EUR\",J187+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J187=\"GBP\",'Input - Monitor Limits'!J187+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J187+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W187),IF(W187>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB187/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[170,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L188),IF(I188=\"Fixed\",J188,IF(F188=\"USD\",J188+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F188=\"JPY\",J188+$C$14+'GAS FILE'!$C$56,IF(F188=\"EUR\",J188+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J188=\"GBP\",'Input - Monitor Limits'!J188+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J188+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W188),IF(W188>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB188/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L189),IF(I189=\"Fixed\",J189,IF(F189=\"USD\",J189+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F189=\"JPY\",J189+$C$14+'GAS FILE'!$C$56,IF(F189=\"EUR\",J189+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J189=\"GBP\",'Input - Monitor Limits'!J189+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J189+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W189),IF(W189>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB189/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[172,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L190),IF(I190=\"Fixed\",J190,IF(F190=\"USD\",J190+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F190=\"JPY\",J190+$C$14+'GAS FILE'!$C$56,IF(F190=\"EUR\",J190+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J190=\"GBP\",'Input - Monitor Limits'!J190+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J190+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W190),IF(W190>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB190/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[173,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L191),IF(I191=\"Fixed\",J191,IF(F191=\"USD\",J191+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F191=\"JPY\",J191+$C$14+'GAS FILE'!$C$56,IF(F191=\"EUR\",J191+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J191=\"GBP\",'Input - Monitor Limits'!J191+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J191+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W191),IF(W191>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB191/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[174,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L192),IF(I192=\"Fixed\",J192,IF(F192=\"USD\",J192+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F192=\"JPY\",J192+$C$14+'GAS FILE'!$C$56,IF(F192=\"EUR\",J192+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J192=\"GBP\",'Input - Monitor Limits'!J192+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J192+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W192),IF(W192>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB192/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[175,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L193),IF(I193=\"Fixed\",J193,IF(F193=\"USD\",J193+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F193=\"JPY\",J193+$C$14+'GAS FILE'!$C$56,IF(F193=\"EUR\",J193+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J193=\"GBP\",'Input - Monitor Limits'!J193+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J193+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W193),IF(W193>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB193/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[176,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L194),IF(I194=\"Fixed\",J194,IF(F194=\"USD\",J194+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F194=\"JPY\",J194+$C$14+'GAS FILE'!$C$56,IF(F194=\"EUR\",J194+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J194=\"GBP\",'Input - Monitor Limits'!J194+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J194+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W194),IF(W194>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB194/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[177,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L195),IF(I195=\"Fixed\",J195,IF(F195=\"USD\",J195+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F195=\"JPY\",J195+$C$14+'GAS FILE'!$C$56,IF(F195=\"EUR\",J195+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J195=\"GBP\",'Input - Monitor Limits'!J195+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J195+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W195),IF(W195>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB195/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[178,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L196),IF(I196=\"Fixed\",J196,IF(F196=\"USD\",J196+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F196=\"JPY\",J196+$C$14+'GAS FILE'!$C$56,IF(F196=\"EUR\",J196+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J196=\"GBP\",'Input - Monitor Limits'!J196+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J196+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W196),IF(W196>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB196/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[179,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L197),IF(I197=\"Fixed\",J197,IF(F197=\"USD\",J197+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F197=\"JPY\",J197+$C$14+'GAS FILE'!$C$56,IF(F197=\"EUR\",J197+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J197=\"GBP\",'Input - Monitor Limits'!J197+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J197+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W197),IF(W197>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB197/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[180,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L198),IF(I198=\"Fixed\",J198,IF(F198=\"USD\",J198+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F198=\"JPY\",J198+$C$14+'GAS FILE'!$C$56,IF(F198=\"EUR\",J198+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J198=\"GBP\",'Input - Monitor Limits'!J198+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J198+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W198),IF(W198>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB198/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[181,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L199),IF(I199=\"Fixed\",J199,IF(F199=\"USD\",J199+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F199=\"JPY\",J199+$C$14+'GAS FILE'!$C$56,IF(F199=\"EUR\",J199+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J199=\"GBP\",'Input - Monitor Limits'!J199+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J199+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W199),IF(W199>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB199/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[182,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L200),IF(I200=\"Fixed\",J200,IF(F200=\"USD\",J200+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F200=\"JPY\",J200+$C$14+'GAS FILE'!$C$56,IF(F200=\"EUR\",J200+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J200=\"GBP\",'Input - Monitor Limits'!J200+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J200+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W200),IF(W200>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB200/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[183,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L201),IF(I201=\"Fixed\",J201,IF(F201=\"USD\",J201+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F201=\"JPY\",J201+$C$14+'GAS FILE'!$C$56,IF(F201=\"EUR\",J201+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J201=\"GBP\",'Input - Monitor Limits'!J201+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J201+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W201),IF(W201>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB201/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[184,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L202),IF(I202=\"Fixed\",J202,IF(F202=\"USD\",J202+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F202=\"JPY\",J202+$C$14+'GAS FILE'!$C$56,IF(F202=\"EUR\",J202+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J202=\"GBP\",'Input - Monitor Limits'!J202+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J202+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W202),IF(W202>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB202/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[185,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L203),IF(I203=\"Fixed\",J203,IF(F203=\"USD\",J203+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F203=\"JPY\",J203+$C$14+'GAS FILE'!$C$56,IF(F203=\"EUR\",J203+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J203=\"GBP\",'Input - Monitor Limits'!J203+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J203+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W203),IF(W203>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB203/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[186,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L204),IF(I204=\"Fixed\",J204,IF(F204=\"USD\",J204+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F204=\"JPY\",J204+$C$14+'GAS FILE'!$C$56,IF(F204=\"EUR\",J204+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J204=\"GBP\",'Input - Monitor Limits'!J204+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J204+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W204),IF(W204>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB204/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[187,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L205),IF(I205=\"Fixed\",J205,IF(F205=\"USD\",J205+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F205=\"JPY\",J205+$C$14+'GAS FILE'!$C$56,IF(F205=\"EUR\",J205+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J205=\"GBP\",'Input - Monitor Limits'!J205+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J205+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W205),IF(W205>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB205/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L206),IF(I206=\"Fixed\",J206,IF(F206=\"USD\",J206+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F206=\"JPY\",J206+$C$14+'GAS FILE'!$C$56,IF(F206=\"EUR\",J206+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J206=\"GBP\",'Input - Monitor Limits'!J206+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J206+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W206),IF(W206>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB206/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[189,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L207),IF(I207=\"Fixed\",J207,IF(F207=\"USD\",J207+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F207=\"JPY\",J207+$C$14+'GAS FILE'!$C$56,IF(F207=\"EUR\",J207+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J207=\"GBP\",'Input - Monitor Limits'!J207+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J207+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W207),IF(W207>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB207/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[190,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L208),IF(I208=\"Fixed\",J208,IF(F208=\"USD\",J208+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F208=\"JPY\",J208+$C$14+'GAS FILE'!$C$56,IF(F208=\"EUR\",J208+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J208=\"GBP\",'Input - Monitor Limits'!J208+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J208+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W208),IF(W208>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB208/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[191,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L209),IF(I209=\"Fixed\",J209,IF(F209=\"USD\",J209+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F209=\"JPY\",J209+$C$14+'GAS FILE'!$C$56,IF(F209=\"EUR\",J209+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J209=\"GBP\",'Input - Monitor Limits'!J209+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J209+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W209),IF(W209>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB209/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[192,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L210),IF(I210=\"Fixed\",J210,IF(F210=\"USD\",J210+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F210=\"JPY\",J210+$C$14+'GAS FILE'!$C$56,IF(F210=\"EUR\",J210+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J210=\"GBP\",'Input - Monitor Limits'!J210+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J210+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W210),IF(W210>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB210/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[193,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L211),IF(I211=\"Fixed\",J211,IF(F211=\"USD\",J211+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F211=\"JPY\",J211+$C$14+'GAS FILE'!$C$56,IF(F211=\"EUR\",J211+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J211=\"GBP\",'Input - Monitor Limits'!J211+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J211+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W211),IF(W211>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB211/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$f":"AC211*W211","v":{"$error":"#VALUE!"}},null,""]
[194,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L212),IF(I212=\"Fixed\",J212,IF(F212=\"USD\",J212+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F212=\"JPY\",J212+$C$14+'GAS FILE'!$C$56,IF(F212=\"EUR\",J212+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J212=\"GBP\",'Input - Monitor Limits'!J212+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J212+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W212),IF(W212>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB212/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"IF(YEAR(B212)<$C$16,\"\",YEAR(B212))","v":""}]
[195,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L213),IF(I213=\"Fixed\",J213,IF(F213=\"USD\",J213+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F213=\"JPY\",J213+$C$14+'GAS FILE'!$C$56,IF(F213=\"EUR\",J213+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J213=\"GBP\",'Input - Monitor Limits'!J213+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J213+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W213),IF(W213>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB213/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[196,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L214),IF(I214=\"Fixed\",J214,IF(F214=\"USD\",J214+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F214=\"JPY\",J214+$C$14+'GAS FILE'!$C$56,IF(F214=\"EUR\",J214+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J214=\"GBP\",'Input - Monitor Limits'!J214+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J214+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W214),IF(W214>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB214/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[197,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L215),IF(I215=\"Fixed\",J215,IF(F215=\"USD\",J215+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F215=\"JPY\",J215+$C$14+'GAS FILE'!$C$56,IF(F215=\"EUR\",J215+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J215=\"GBP\",'Input - Monitor Limits'!J215+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J215+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W215),IF(W215>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB215/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[198,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L216),IF(I216=\"Fixed\",J216,IF(F216=\"USD\",J216+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F216=\"JPY\",J216+$C$14+'GAS FILE'!$C$56,IF(F216=\"EUR\",J216+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J216=\"GBP\",'Input - Monitor Limits'!J216+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J216+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W216),IF(W216>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB216/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[199,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L217),IF(I217=\"Fixed\",J217,IF(F217=\"USD\",J217+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F217=\"JPY\",J217+$C$14+'GAS FILE'!$C$56,IF(F217=\"EUR\",J217+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J217=\"GBP\",'Input - Monitor Limits'!J217+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J217+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W217),IF(W217>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,{"$f":"IF(ISNUMBER(V217/H217),V217/H217,\"\")","v":""},{"$f":"IF(ISNUMBER(IF(W217<0,AB217,Z217)),IF(W217<0,AB217,Z217),\"\")","v":""},{"$f":"IF(ISNUMBER(L217/H217),L217/H217,\"\")","v":""},{"$f":"AB217/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L218),IF(I218=\"Fixed\",J218,IF(F218=\"USD\",J218+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F218=\"JPY\",J218+$C$14+'GAS FILE'!$C$56,IF(F218=\"EUR\",J218+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J218=\"GBP\",'Input - Monitor Limits'!J218+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J218+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W218),IF(W218>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB218/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[201,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L219),IF(I219=\"Fixed\",J219,IF(F219=\"USD\",J219+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F219=\"JPY\",J219+$C$14+'GAS FILE'!$C$56,IF(F219=\"EUR\",J219+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J219=\"GBP\",'Input - Monitor Limits'!J219+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J219+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W219),IF(W219>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB219/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[202,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L220),IF(I220=\"Fixed\",J220,IF(F220=\"USD\",J220+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F220=\"JPY\",J220+$C$14+'GAS FILE'!$C$56,IF(F220=\"EUR\",J220+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J220=\"GBP\",'Input - Monitor Limits'!J220+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J220+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W220),IF(W220>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB220/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[203,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L221),IF(I221=\"Fixed\",J221,IF(F221=\"USD\",J221+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F221=\"JPY\",J221+$C$14+'GAS FILE'!$C$56,IF(F221=\"EUR\",J221+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J221=\"GBP\",'Input - Monitor Limits'!J221+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J221+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W221),IF(W221>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB221/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[204,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L222),IF(I222=\"Fixed\",J222,IF(F222=\"USD\",J222+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F222=\"JPY\",J222+$C$14+'GAS FILE'!$C$56,IF(F222=\"EUR\",J222+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J222=\"GBP\",'Input - Monitor Limits'!J222+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J222+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W222),IF(W222>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB222/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[205,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L223),IF(I223=\"Fixed\",J223,IF(F223=\"USD\",J223+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F223=\"JPY\",J223+$C$14+'GAS FILE'!$C$56,IF(F223=\"EUR\",J223+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J223=\"GBP\",'Input - Monitor Limits'!J223+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J223+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W223),IF(W223>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB223/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[206,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L224),IF(I224=\"Fixed\",J224,IF(F224=\"USD\",J224+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F224=\"JPY\",J224+$C$14+'GAS FILE'!$C$56,IF(F224=\"EUR\",J224+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J224=\"GBP\",'Input - Monitor Limits'!J224+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J224+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W224),IF(W224>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB224/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[207,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L225),IF(I225=\"Fixed\",J225,IF(F225=\"USD\",J225+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F225=\"JPY\",J225+$C$14+'GAS FILE'!$C$56,IF(F225=\"EUR\",J225+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J225=\"GBP\",'Input - Monitor Limits'!J225+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J225+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W225),IF(W225>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB225/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[208,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L226),IF(I226=\"Fixed\",J226,IF(F226=\"USD\",J226+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F226=\"JPY\",J226+$C$14+'GAS FILE'!$C$56,IF(F226=\"EUR\",J226+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J226=\"GBP\",'Input - Monitor Limits'!J226+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J226+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W226),IF(W226>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB226/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L227),IF(I227=\"Fixed\",J227,IF(F227=\"USD\",J227+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F227=\"JPY\",J227+$C$14+'GAS FILE'!$C$56,IF(F227=\"EUR\",J227+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J227=\"GBP\",'Input - Monitor Limits'!J227+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J227+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W227),IF(W227>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB227/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[210,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L228),IF(I228=\"Fixed\",J228,IF(F228=\"USD\",J228+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F228=\"JPY\",J228+$C$14+'GAS FILE'!$C$56,IF(F228=\"EUR\",J228+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J228=\"GBP\",'Input - Monitor Limits'!J228+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J228+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W228),IF(W228>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB228/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[211,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L229),IF(I229=\"Fixed\",J229,IF(F229=\"USD\",J229+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F229=\"JPY\",J229+$C$14+'GAS FILE'!$C$56,IF(F229=\"EUR\",J229+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J229=\"GBP\",'Input - Monitor Limits'!J229+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J229+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W229),IF(W229>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB229/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[212,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L230),IF(I230=\"Fixed\",J230,IF(F230=\"USD\",J230+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F230=\"JPY\",J230+$C$14+'GAS FILE'!$C$56,IF(F230=\"EUR\",J230+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J230=\"GBP\",'Input - Monitor Limits'!J230+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J230+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W230),IF(W230>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB230/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[213,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L231),IF(I231=\"Fixed\",J231,IF(F231=\"USD\",J231+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F231=\"JPY\",J231+$C$14+'GAS FILE'!$C$56,IF(F231=\"EUR\",J231+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J231=\"GBP\",'Input - Monitor Limits'!J231+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J231+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W231),IF(W231>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB231/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[214,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L232),IF(I232=\"Fixed\",J232,IF(F232=\"USD\",J232+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F232=\"JPY\",J232+$C$14+'GAS FILE'!$C$56,IF(F232=\"EUR\",J232+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J232=\"GBP\",'Input - Monitor Limits'!J232+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J232+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W232),IF(W232>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB232/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[215,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L233),IF(I233=\"Fixed\",J233,IF(F233=\"USD\",J233+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F233=\"JPY\",J233+$C$14+'GAS FILE'!$C$56,IF(F233=\"EUR\",J233+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J233=\"GBP\",'Input - Monitor Limits'!J233+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J233+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W233),IF(W233>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB233/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[216,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L234),IF(I234=\"Fixed\",J234,IF(F234=\"USD\",J234+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F234=\"JPY\",J234+$C$14+'GAS FILE'!$C$56,IF(F234=\"EUR\",J234+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J234=\"GBP\",'Input - Monitor Limits'!J234+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J234+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W234),IF(W234>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB234/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[217,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L235),IF(I235=\"Fixed\",J235,IF(F235=\"USD\",J235+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F235=\"JPY\",J235+$C$14+'GAS FILE'!$C$56,IF(F235=\"EUR\",J235+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J235=\"GBP\",'Input - Monitor Limits'!J235+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J235+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W235),IF(W235>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB235/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[218,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L236),IF(I236=\"Fixed\",J236,IF(F236=\"USD\",J236+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F236=\"JPY\",J236+$C$14+'GAS FILE'!$C$56,IF(F236=\"EUR\",J236+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J236=\"GBP\",'Input - Monitor Limits'!J236+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J236+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W236),IF(W236>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB236/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[219,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L237),IF(I237=\"Fixed\",J237,IF(F237=\"USD\",J237+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F237=\"JPY\",J237+$C$14+'GAS FILE'!$C$56,IF(F237=\"EUR\",J237+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J237=\"GBP\",'Input - Monitor Limits'!J237+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J237+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W237),IF(W237>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB237/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[220,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L238),IF(I238=\"Fixed\",J238,IF(F238=\"USD\",J238+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F238=\"JPY\",J238+$C$14+'GAS FILE'!$C$56,IF(F238=\"EUR\",J238+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J238=\"GBP\",'Input - Monitor Limits'!J238+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J238+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W238),IF(W238>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB238/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[221,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L239),IF(I239=\"Fixed\",J239,IF(F239=\"USD\",J239+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F239=\"JPY\",J239+$C$14+'GAS FILE'!$C$56,IF(F239=\"EUR\",J239+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J239=\"GBP\",'Input - Monitor Limits'!J239+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J239+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W239),IF(W239>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB239/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[222,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L240),IF(I240=\"Fixed\",J240,IF(F240=\"USD\",J240+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F240=\"JPY\",J240+$C$14+'GAS FILE'!$C$56,IF(F240=\"EUR\",J240+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J240=\"GBP\",'Input - Monitor Limits'!J240+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J240+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W240),IF(W240>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB240/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[223,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L241),IF(I241=\"Fixed\",J241,IF(F241=\"USD\",J241+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F241=\"JPY\",J241+$C$14+'GAS FILE'!$C$56,IF(F241=\"EUR\",J241+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J241=\"GBP\",'Input - Monitor Limits'!J241+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J241+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W241),IF(W241>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB241/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[224,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L242),IF(I242=\"Fixed\",J242,IF(F242=\"USD\",J242+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F242=\"JPY\",J242+$C$14+'GAS FILE'!$C$56,IF(F242=\"EUR\",J242+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J242=\"GBP\",'Input - Monitor Limits'!J242+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J242+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W242),IF(W242>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB242/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[225,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L243),IF(I243=\"Fixed\",J243,IF(F243=\"USD\",J243+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F243=\"JPY\",J243+$C$14+'GAS FILE'!$C$56,IF(F243=\"EUR\",J243+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J243=\"GBP\",'Input - Monitor Limits'!J243+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J243+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W243),IF(W243>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB243/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[226,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L244),IF(I244=\"Fixed\",J244,IF(F244=\"USD\",J244+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F244=\"JPY\",J244+$C$14+'GAS FILE'!$C$56,IF(F244=\"EUR\",J244+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J244=\"GBP\",'Input - Monitor Limits'!J244+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J244+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W244),IF(W244>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB244/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[227,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L245),IF(I245=\"Fixed\",J245,IF(F245=\"USD\",J245+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F245=\"JPY\",J245+$C$14+'GAS FILE'!$C$56,IF(F245=\"EUR\",J245+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J245=\"GBP\",'Input - Monitor Limits'!J245+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J245+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W245),IF(W245>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB245/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[228,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L246),IF(I246=\"Fixed\",J246,IF(F246=\"USD\",J246+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F246=\"JPY\",J246+$C$14+'GAS FILE'!$C$56,IF(F246=\"EUR\",J246+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J246=\"GBP\",'Input - Monitor Limits'!J246+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J246+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W246),IF(W246>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB246/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[229,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L247),IF(I247=\"Fixed\",J247,IF(F247=\"USD\",J247+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F247=\"JPY\",J247+$C$14+'GAS FILE'!$C$56,IF(F247=\"EUR\",J247+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J247=\"GBP\",'Input - Monitor Limits'!J247+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J247+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W247),IF(W247>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB247/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[230,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L248),IF(I248=\"Fixed\",J248,IF(F248=\"USD\",J248+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F248=\"JPY\",J248+$C$14+'GAS FILE'!$C$56,IF(F248=\"EUR\",J248+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J248=\"GBP\",'Input - Monitor Limits'!J248+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J248+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W248),IF(W248>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB248/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[231,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L249),IF(I249=\"Fixed\",J249,IF(F249=\"USD\",J249+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F249=\"JPY\",J249+$C$14+'GAS FILE'!$C$56,IF(F249=\"EUR\",J249+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J249=\"GBP\",'Input - Monitor Limits'!J249+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J249+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W249),IF(W249>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB249/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[232,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L250),IF(I250=\"Fixed\",J250,IF(F250=\"USD\",J250+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F250=\"JPY\",J250+$C$14+'GAS FILE'!$C$56,IF(F250=\"EUR\",J250+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J250=\"GBP\",'Input - Monitor Limits'!J250+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J250+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W250),IF(W250>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB250/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[233,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L251),IF(I251=\"Fixed\",J251,IF(F251=\"USD\",J251+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F251=\"JPY\",J251+$C$14+'GAS FILE'!$C$56,IF(F251=\"EUR\",J251+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J251=\"GBP\",'Input - Monitor Limits'!J251+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J251+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W251),IF(W251>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB251/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[234,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L252),IF(I252=\"Fixed\",J252,IF(F252=\"USD\",J252+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F252=\"JPY\",J252+$C$14+'GAS FILE'!$C$56,IF(F252=\"EUR\",J252+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J252=\"GBP\",'Input - Monitor Limits'!J252+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J252+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W252),IF(W252>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB252/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[235,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L253),IF(I253=\"Fixed\",J253,IF(F253=\"USD\",J253+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F253=\"JPY\",J253+$C$14+'GAS FILE'!$C$56,IF(F253=\"EUR\",J253+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J253=\"GBP\",'Input - Monitor Limits'!J253+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J253+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W253),IF(W253>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB253/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[236,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L254),IF(I254=\"Fixed\",J254,IF(F254=\"USD\",J254+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F254=\"JPY\",J254+$C$14+'GAS FILE'!$C$56,IF(F254=\"EUR\",J254+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J254=\"GBP\",'Input - Monitor Limits'!J254+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J254+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W254),IF(W254>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB254/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[237,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L255),IF(I255=\"Fixed\",J255,IF(F255=\"USD\",J255+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F255=\"JPY\",J255+$C$14+'GAS FILE'!$C$56,IF(F255=\"EUR\",J255+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J255=\"GBP\",'Input - Monitor Limits'!J255+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J255+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W255),IF(W255>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB255/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[238,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L256),IF(I256=\"Fixed\",J256,IF(F256=\"USD\",J256+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F256=\"JPY\",J256+$C$14+'GAS FILE'!$C$56,IF(F256=\"EUR\",J256+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J256=\"GBP\",'Input - Monitor Limits'!J256+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J256+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W256),IF(W256>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB256/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[239,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L257),IF(I257=\"Fixed\",J257,IF(F257=\"USD\",J257+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F257=\"JPY\",J257+$C$14+'GAS FILE'!$C$56,IF(F257=\"EUR\",J257+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J257=\"GBP\",'Input - Monitor Limits'!J257+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J257+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W257),IF(W257>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB257/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[240,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L258),IF(I258=\"Fixed\",J258,IF(F258=\"USD\",J258+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F258=\"JPY\",J258+$C$14+'GAS FILE'!$C$56,IF(F258=\"EUR\",J258+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J258=\"GBP\",'Input - Monitor Limits'!J258+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J258+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W258),IF(W258>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB258/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[241,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L259),IF(I259=\"Fixed\",J259,IF(F259=\"USD\",J259+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F259=\"JPY\",J259+$C$14+'GAS FILE'!$C$56,IF(F259=\"EUR\",J259+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J259=\"GBP\",'Input - Monitor Limits'!J259+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J259+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W259),IF(W259>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB259/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[242,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L260),IF(I260=\"Fixed\",J260,IF(F260=\"USD\",J260+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F260=\"JPY\",J260+$C$14+'GAS FILE'!$C$56,IF(F260=\"EUR\",J260+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J260=\"GBP\",'Input - Monitor Limits'!J260+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J260+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W260),IF(W260>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB260/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[243,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L261),IF(I261=\"Fixed\",J261,IF(F261=\"USD\",J261+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F261=\"JPY\",J261+$C$14+'GAS FILE'!$C$56,IF(F261=\"EUR\",J261+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J261=\"GBP\",'Input - Monitor Limits'!J261+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J261+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W261),IF(W261>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB261/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[244,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L262),IF(I262=\"Fixed\",J262,IF(F262=\"USD\",J262+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F262=\"JPY\",J262+$C$14+'GAS FILE'!$C$56,IF(F262=\"EUR\",J262+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J262=\"GBP\",'Input - Monitor Limits'!J262+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J262+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W262),IF(W262>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB262/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[245,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L263),IF(I263=\"Fixed\",J263,IF(F263=\"USD\",J263+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F263=\"JPY\",J263+$C$14+'GAS FILE'!$C$56,IF(F263=\"EUR\",J263+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J263=\"GBP\",'Input - Monitor Limits'!J263+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J263+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W263),IF(W263>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB263/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[246,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L264),IF(I264=\"Fixed\",J264,IF(F264=\"USD\",J264+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F264=\"JPY\",J264+$C$14+'GAS FILE'!$C$56,IF(F264=\"EUR\",J264+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J264=\"GBP\",'Input - Monitor Limits'!J264+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J264+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W264),IF(W264>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB264/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[247,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L265),IF(I265=\"Fixed\",J265,IF(F265=\"USD\",J265+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F265=\"JPY\",J265+$C$14+'GAS FILE'!$C$56,IF(F265=\"EUR\",J265+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J265=\"GBP\",'Input - Monitor Limits'!J265+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J265+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W265),IF(W265>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB265/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[248,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L266),IF(I266=\"Fixed\",J266,IF(F266=\"USD\",J266+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F266=\"JPY\",J266+$C$14+'GAS FILE'!$C$56,IF(F266=\"EUR\",J266+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J266=\"GBP\",'Input - Monitor Limits'!J266+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J266+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W266),IF(W266>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB266/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[249,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L267),IF(I267=\"Fixed\",J267,IF(F267=\"USD\",J267+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F267=\"JPY\",J267+$C$14+'GAS FILE'!$C$56,IF(F267=\"EUR\",J267+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J267=\"GBP\",'Input - Monitor Limits'!J267+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J267+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W267),IF(W267>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB267/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L268),IF(I268=\"Fixed\",J268,IF(F268=\"USD\",J268+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F268=\"JPY\",J268+$C$14+'GAS FILE'!$C$56,IF(F268=\"EUR\",J268+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J268=\"GBP\",'Input - Monitor Limits'!J268+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J268+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W268),IF(W268>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB268/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[251,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L269),IF(I269=\"Fixed\",J269,IF(F269=\"USD\",J269+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F269=\"JPY\",J269+$C$14+'GAS FILE'!$C$56,IF(F269=\"EUR\",J269+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J269=\"GBP\",'Input - Monitor Limits'!J269+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J269+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W269),IF(W269>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB269/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[252,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L270),IF(I270=\"Fixed\",J270,IF(F270=\"USD\",J270+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F270=\"JPY\",J270+$C$14+'GAS FILE'!$C$56,IF(F270=\"EUR\",J270+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J270=\"GBP\",'Input - Monitor Limits'!J270+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J270+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W270),IF(W270>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB270/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[253,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L271),IF(I271=\"Fixed\",J271,IF(F271=\"USD\",J271+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F271=\"JPY\",J271+$C$14+'GAS FILE'!$C$56,IF(F271=\"EUR\",J271+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J271=\"GBP\",'Input - Monitor Limits'!J271+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J271+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W271),IF(W271>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB271/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[254,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L272),IF(I272=\"Fixed\",J272,IF(F272=\"USD\",J272+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F272=\"JPY\",J272+$C$14+'GAS FILE'!$C$56,IF(F272=\"EUR\",J272+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J272=\"GBP\",'Input - Monitor Limits'!J272+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J272+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W272),IF(W272>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB272/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[255,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L273),IF(I273=\"Fixed\",J273,IF(F273=\"USD\",J273+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F273=\"JPY\",J273+$C$14+'GAS FILE'!$C$56,IF(F273=\"EUR\",J273+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J273=\"GBP\",'Input - Monitor Limits'!J273+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J273+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W273),IF(W273>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB273/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[256,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L274),IF(I274=\"Fixed\",J274,IF(F274=\"USD\",J274+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F274=\"JPY\",J274+$C$14+'GAS FILE'!$C$56,IF(F274=\"EUR\",J274+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J274=\"GBP\",'Input - Monitor Limits'!J274+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J274+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W274),IF(W274>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB274/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[257,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L275),IF(I275=\"Fixed\",J275,IF(F275=\"USD\",J275+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F275=\"JPY\",J275+$C$14+'GAS FILE'!$C$56,IF(F275=\"EUR\",J275+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J275=\"GBP\",'Input - Monitor Limits'!J275+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J275+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W275),IF(W275>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB275/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$f":"AC275*W275","v":{"$error":"#VALUE!"}},null,""]
[258,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L276),IF(I276=\"Fixed\",J276,IF(F276=\"USD\",J276+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F276=\"JPY\",J276+$C$14+'GAS FILE'!$C$56,IF(F276=\"EUR\",J276+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J276=\"GBP\",'Input - Monitor Limits'!J276+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J276+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W276),IF(W276>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB276/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,{"$f":"IF(YEAR(B276)<$C$16,\"\",YEAR(B276))","v":""}]
[259,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L277),IF(I277=\"Fixed\",J277,IF(F277=\"USD\",J277+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F277=\"JPY\",J277+$C$14+'GAS FILE'!$C$56,IF(F277=\"EUR\",J277+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J277=\"GBP\",'Input - Monitor Limits'!J277+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J277+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W277),IF(W277>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB277/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[260,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L278),IF(I278=\"Fixed\",J278,IF(F278=\"USD\",J278+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F278=\"JPY\",J278+$C$14+'GAS FILE'!$C$56,IF(F278=\"EUR\",J278+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J278=\"GBP\",'Input - Monitor Limits'!J278+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J278+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W278),IF(W278>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB278/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[261,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L279),IF(I279=\"Fixed\",J279,IF(F279=\"USD\",J279+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F279=\"JPY\",J279+$C$14+'GAS FILE'!$C$56,IF(F279=\"EUR\",J279+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J279=\"GBP\",'Input - Monitor Limits'!J279+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J279+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W279),IF(W279>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB279/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[262,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L280),IF(I280=\"Fixed\",J280,IF(F280=\"USD\",J280+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F280=\"JPY\",J280+$C$14+'GAS FILE'!$C$56,IF(F280=\"EUR\",J280+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J280=\"GBP\",'Input - Monitor Limits'!J280+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J280+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W280),IF(W280>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB280/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[263,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L281),IF(I281=\"Fixed\",J281,IF(F281=\"USD\",J281+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F281=\"JPY\",J281+$C$14+'GAS FILE'!$C$56,IF(F281=\"EUR\",J281+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J281=\"GBP\",'Input - Monitor Limits'!J281+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J281+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W281),IF(W281>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,{"$f":"IF(ISNUMBER(V281/H281),V281/H281,\"\")","v":""},{"$f":"IF(ISNUMBER(IF(W281<0,AB281,Z281)),IF(W281<0,AB281,Z281),\"\")","v":""},{"$f":"IF(ISNUMBER(L281/H281),L281/H281,\"\")","v":""},{"$f":"AB281/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[264,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L282),IF(I282=\"Fixed\",J282,IF(F282=\"USD\",J282+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F282=\"JPY\",J282+$C$14+'GAS FILE'!$C$56,IF(F282=\"EUR\",J282+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J282=\"GBP\",'Input - Monitor Limits'!J282+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J282+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W282),IF(W282>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB282/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[265,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L283),IF(I283=\"Fixed\",J283,IF(F283=\"USD\",J283+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F283=\"JPY\",J283+$C$14+'GAS FILE'!$C$56,IF(F283=\"EUR\",J283+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J283=\"GBP\",'Input - Monitor Limits'!J283+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J283+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W283),IF(W283>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB283/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[266,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L284),IF(I284=\"Fixed\",J284,IF(F284=\"USD\",J284+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F284=\"JPY\",J284+$C$14+'GAS FILE'!$C$56,IF(F284=\"EUR\",J284+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J284=\"GBP\",'Input - Monitor Limits'!J284+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J284+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W284),IF(W284>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB284/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[267,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L285),IF(I285=\"Fixed\",J285,IF(F285=\"USD\",J285+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F285=\"JPY\",J285+$C$14+'GAS FILE'!$C$56,IF(F285=\"EUR\",J285+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J285=\"GBP\",'Input - Monitor Limits'!J285+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J285+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W285),IF(W285>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB285/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[268,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L286),IF(I286=\"Fixed\",J286,IF(F286=\"USD\",J286+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F286=\"JPY\",J286+$C$14+'GAS FILE'!$C$56,IF(F286=\"EUR\",J286+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J286=\"GBP\",'Input - Monitor Limits'!J286+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J286+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W286),IF(W286>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB286/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[269,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L287),IF(I287=\"Fixed\",J287,IF(F287=\"USD\",J287+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F287=\"JPY\",J287+$C$14+'GAS FILE'!$C$56,IF(F287=\"EUR\",J287+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J287=\"GBP\",'Input - Monitor Limits'!J287+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J287+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W287),IF(W287>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB287/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[270,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L288),IF(I288=\"Fixed\",J288,IF(F288=\"USD\",J288+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F288=\"JPY\",J288+$C$14+'GAS FILE'!$C$56,IF(F288=\"EUR\",J288+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J288=\"GBP\",'Input - Monitor Limits'!J288+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J288+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W288),IF(W288>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB288/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L289),IF(I289=\"Fixed\",J289,IF(F289=\"USD\",J289+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F289=\"JPY\",J289+$C$14+'GAS FILE'!$C$56,IF(F289=\"EUR\",J289+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J289=\"GBP\",'Input - Monitor Limits'!J289+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J289+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W289),IF(W289>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB289/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[272,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L290),IF(I290=\"Fixed\",J290,IF(F290=\"USD\",J290+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F290=\"JPY\",J290+$C$14+'GAS FILE'!$C$56,IF(F290=\"EUR\",J290+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J290=\"GBP\",'Input - Monitor Limits'!J290+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J290+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W290),IF(W290>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB290/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[273,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L291),IF(I291=\"Fixed\",J291,IF(F291=\"USD\",J291+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F291=\"JPY\",J291+$C$14+'GAS FILE'!$C$56,IF(F291=\"EUR\",J291+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J291=\"GBP\",'Input - Monitor Limits'!J291+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J291+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W291),IF(W291>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB291/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[274,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L292),IF(I292=\"Fixed\",J292,IF(F292=\"USD\",J292+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F292=\"JPY\",J292+$C$14+'GAS FILE'!$C$56,IF(F292=\"EUR\",J292+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J292=\"GBP\",'Input - Monitor Limits'!J292+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J292+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W292),IF(W292>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB292/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L293),IF(I293=\"Fixed\",J293,IF(F293=\"USD\",J293+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F293=\"JPY\",J293+$C$14+'GAS FILE'!$C$56,IF(F293=\"EUR\",J293+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J293=\"GBP\",'Input - Monitor Limits'!J293+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J293+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W293),IF(W293>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB293/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[276,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L294),IF(I294=\"Fixed\",J294,IF(F294=\"USD\",J294+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F294=\"JPY\",J294+$C$14+'GAS FILE'!$C$56,IF(F294=\"EUR\",J294+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J294=\"GBP\",'Input - Monitor Limits'!J294+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J294+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W294),IF(W294>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB294/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[277,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L295),IF(I295=\"Fixed\",J295,IF(F295=\"USD\",J295+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F295=\"JPY\",J295+$C$14+'GAS FILE'!$C$56,IF(F295=\"EUR\",J295+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J295=\"GBP\",'Input - Monitor Limits'!J295+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J295+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W295),IF(W295>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB295/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[278,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L296),IF(I296=\"Fixed\",J296,IF(F296=\"USD\",J296+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F296=\"JPY\",J296+$C$14+'GAS FILE'!$C$56,IF(F296=\"EUR\",J296+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J296=\"GBP\",'Input - Monitor Limits'!J296+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J296+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W296),IF(W296>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB296/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[279,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L297),IF(I297=\"Fixed\",J297,IF(F297=\"USD\",J297+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F297=\"JPY\",J297+$C$14+'GAS FILE'!$C$56,IF(F297=\"EUR\",J297+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J297=\"GBP\",'Input - Monitor Limits'!J297+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J297+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W297),IF(W297>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB297/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[280,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L298),IF(I298=\"Fixed\",J298,IF(F298=\"USD\",J298+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F298=\"JPY\",J298+$C$14+'GAS FILE'!$C$56,IF(F298=\"EUR\",J298+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J298=\"GBP\",'Input - Monitor Limits'!J298+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J298+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W298),IF(W298>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB298/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[281,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L299),IF(I299=\"Fixed\",J299,IF(F299=\"USD\",J299+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F299=\"JPY\",J299+$C$14+'GAS FILE'!$C$56,IF(F299=\"EUR\",J299+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J299=\"GBP\",'Input - Monitor Limits'!J299+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J299+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W299),IF(W299>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB299/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[282,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L300),IF(I300=\"Fixed\",J300,IF(F300=\"USD\",J300+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F300=\"JPY\",J300+$C$14+'GAS FILE'!$C$56,IF(F300=\"EUR\",J300+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J300=\"GBP\",'Input - Monitor Limits'!J300+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J300+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W300),IF(W300>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB300/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[283,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L301),IF(I301=\"Fixed\",J301,IF(F301=\"USD\",J301+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F301=\"JPY\",J301+$C$14+'GAS FILE'!$C$56,IF(F301=\"EUR\",J301+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J301=\"GBP\",'Input - Monitor Limits'!J301+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J301+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W301),IF(W301>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB301/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[284,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L302),IF(I302=\"Fixed\",J302,IF(F302=\"USD\",J302+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F302=\"JPY\",J302+$C$14+'GAS FILE'!$C$56,IF(F302=\"EUR\",J302+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J302=\"GBP\",'Input - Monitor Limits'!J302+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J302+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W302),IF(W302>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB302/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L303),IF(I303=\"Fixed\",J303,IF(F303=\"USD\",J303+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F303=\"JPY\",J303+$C$14+'GAS FILE'!$C$56,IF(F303=\"EUR\",J303+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J303=\"GBP\",'Input - Monitor Limits'!J303+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J303+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W303),IF(W303>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB303/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[286,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L304),IF(I304=\"Fixed\",J304,IF(F304=\"USD\",J304+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F304=\"JPY\",J304+$C$14+'GAS FILE'!$C$56,IF(F304=\"EUR\",J304+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J304=\"GBP\",'Input - Monitor Limits'!J304+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J304+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W304),IF(W304>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB304/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[287,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L305),IF(I305=\"Fixed\",J305,IF(F305=\"USD\",J305+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F305=\"JPY\",J305+$C$14+'GAS FILE'!$C$56,IF(F305=\"EUR\",J305+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J305=\"GBP\",'Input - Monitor Limits'!J305+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J305+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W305),IF(W305>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB305/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[288,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L306),IF(I306=\"Fixed\",J306,IF(F306=\"USD\",J306+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F306=\"JPY\",J306+$C$14+'GAS FILE'!$C$56,IF(F306=\"EUR\",J306+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J306=\"GBP\",'Input - Monitor Limits'!J306+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J306+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W306),IF(W306>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB306/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[289,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L307),IF(I307=\"Fixed\",J307,IF(F307=\"USD\",J307+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F307=\"JPY\",J307+$C$14+'GAS FILE'!$C$56,IF(F307=\"EUR\",J307+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J307=\"GBP\",'Input - Monitor Limits'!J307+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J307+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W307),IF(W307>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB307/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[290,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L308),IF(I308=\"Fixed\",J308,IF(F308=\"USD\",J308+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F308=\"JPY\",J308+$C$14+'GAS FILE'!$C$56,IF(F308=\"EUR\",J308+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J308=\"GBP\",'Input - Monitor Limits'!J308+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J308+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W308),IF(W308>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB308/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[291,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L309),IF(I309=\"Fixed\",J309,IF(F309=\"USD\",J309+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F309=\"JPY\",J309+$C$14+'GAS FILE'!$C$56,IF(F309=\"EUR\",J309+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J309=\"GBP\",'Input - Monitor Limits'!J309+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J309+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W309),IF(W309>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB309/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[292,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L310),IF(I310=\"Fixed\",J310,IF(F310=\"USD\",J310+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F310=\"JPY\",J310+$C$14+'GAS FILE'!$C$56,IF(F310=\"EUR\",J310+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J310=\"GBP\",'Input - Monitor Limits'!J310+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J310+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W310),IF(W310>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB310/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[293,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L311),IF(I311=\"Fixed\",J311,IF(F311=\"USD\",J311+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F311=\"JPY\",J311+$C$14+'GAS FILE'!$C$56,IF(F311=\"EUR\",J311+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J311=\"GBP\",'Input - Monitor Limits'!J311+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J311+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W311),IF(W311>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB311/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[294,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L312),IF(I312=\"Fixed\",J312,IF(F312=\"USD\",J312+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F312=\"JPY\",J312+$C$14+'GAS FILE'!$C$56,IF(F312=\"EUR\",J312+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J312=\"GBP\",'Input - Monitor Limits'!J312+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J312+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W312),IF(W312>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB312/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[295,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L313),IF(I313=\"Fixed\",J313,IF(F313=\"USD\",J313+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F313=\"JPY\",J313+$C$14+'GAS FILE'!$C$56,IF(F313=\"EUR\",J313+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J313=\"GBP\",'Input - Monitor Limits'!J313+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J313+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W313),IF(W313>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB313/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[296,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L314),IF(I314=\"Fixed\",J314,IF(F314=\"USD\",J314+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F314=\"JPY\",J314+$C$14+'GAS FILE'!$C$56,IF(F314=\"EUR\",J314+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J314=\"GBP\",'Input - Monitor Limits'!J314+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J314+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W314),IF(W314>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB314/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[297,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L315),IF(I315=\"Fixed\",J315,IF(F315=\"USD\",J315+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F315=\"JPY\",J315+$C$14+'GAS FILE'!$C$56,IF(F315=\"EUR\",J315+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J315=\"GBP\",'Input - Monitor Limits'!J315+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J315+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W315),IF(W315>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB315/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[298,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L316),IF(I316=\"Fixed\",J316,IF(F316=\"USD\",J316+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F316=\"JPY\",J316+$C$14+'GAS FILE'!$C$56,IF(F316=\"EUR\",J316+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J316=\"GBP\",'Input - Monitor Limits'!J316+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J316+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W316),IF(W316>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB316/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[299,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L317),IF(I317=\"Fixed\",J317,IF(F317=\"USD\",J317+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F317=\"JPY\",J317+$C$14+'GAS FILE'!$C$56,IF(F317=\"EUR\",J317+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J317=\"GBP\",'Input - Monitor Limits'!J317+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J317+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W317),IF(W317>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB317/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[300,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(L318),IF(I318=\"Fixed\",J318,IF(F318=\"USD\",J318+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$53,'GAS FILE'!$C$54),IF(F318=\"JPY\",J318+$C$14+'GAS FILE'!$C$56,IF(F318=\"EUR\",J318+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$55,'GAS FILE'!$C$59),IF(J318=\"GBP\",'Input - Monitor Limits'!J318+$C$14+IF($C$11=\"LIBOR\",'GAS FILE'!$C$57,'GAS FILE'!$C$58),J318+$C$14+'GAS FILE'!$C$60))))),\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W318),IF(W318>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","","",{"$f":"AB318/SUMIF('Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\")*100","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W319),IF(W319>=$C$13,Lists!$E$2,Lists!$E$4),\"\")","v":""},null,"","",""]

{"sheet":"Input - Monitor Limits UL","index":6,"n_rows":319,"n_cols":29,"rows_kept":319,"cut":false,"hidden":false,"merged":[[16,14,16,15]]}
[]
[null,"INTRODUCTION: ",{"$f":"'Input - Set Limits UL'!C2","v":"This sheet is used for unconventional loans (i.e. loans under Islamic law and other IsDB instruments).\n"}]
[null,null,{"$f":"'Input - Set Limits UL'!C3","v":"The PV of such loans will have to be manually calculated separately. For IsDP loans or other instruments (lease, installment sales or Istisn'a), please use GE-Calculation IsDB Loan "}]
[null,null,{"$f":"'Input - Set Limits UL'!C4","v":"or GE-Calculation-Other IsDB sheets, respectively. The results from these IsDB sheets will have to be hardcoded into the relevant inputs."}]
[null,null,"The Output Table sheet summarizes the results from these loans."]
[]
[]
[]
[]
[null,"INPUTS - PART 1"]
[null,"INTEREST RATE TYPE",{"$f":"'Input - Monitor Limits'!C11","v":"FIRF"}]
[null,"DEBT LIMIT BASIS",{"$f":"'Input - Monitor Limits'!C12","v":"Contracting"}]
[null,"MIN GRANT ELEMENT",{"$f":"'Input - Monitor Limits'!C13","v":0.35}]
[null,"REFERENCE RATE",{"$f":"'Input - Monitor Limits'!C14","v":3.286127628205128E-2}]
[null,"DISCOUNT RATE ",{"$f":"'Input - Monitor Limits'!C15","v":0.05}]
[null,"Period Start/End Date",{"$f":"'Input - Monitor Limits'!C16","v":"2023-01-01"},{"$f":"'Input - Monitor Limits'!D16","v":"2023-12-31"}]
[null,"INPUTS  PART 2",null,null,null,null,null,null,null,null,null,null,null,null,"Management Fees ",null,null,null,null,null,null,"INPUT",null,null,null,"OUTPUT"]
[null,"Effective date (as of)","Creditor Name (Optional)","Use of debt financing","Creditor Type","Currency for rate calculation","Currency of loan denomination","Exchange rate (Currency per USD)","Fixed/\nVariable","Rate (if Fixed) / Spread from loan contract (if Variable)","Repayment Profile              (choose from the 5 profiles in the drop down menu)","Face Value (currency of denonimation)","Grant (as part of financing package)","Upfront Commission\n(in percent)","Percent of the outstanding nominal amount","Nominal Amount (per period)","Effective interest Rate","Maturity\n(years)","Payments\nper annum","Grace\nPeriod\n(years)",null,"Present Value   (currency specific) ","Grant Element \n",{"$f":"CONCATENATE(\"Concessionality (based on \", C13*100,\" % GE)\")","v":"Concessionality (based on 35 % GE)"},null,"Present Value Actual in USD","Present Value in USD for program purposes","Nominal in USD"]
[null,"2018-01-01",null,"Budget Financing","Multilateral",null,"EUR",1,null,null,null,50000000,null,null,null,null,null,null,null,null,null,36968453,0.4,"Concessional",null,{"$f":"IF(ISNUMBER(V19/H19),V19/H19,\"\")","v":36968453},{"$f":"IF(ISNUMBER(IF(W19<0,AB19,Z19)),IF(W19<0,AB19,Z19),\"\")","v":36968453},{"$f":"IF(ISNUMBER(L19/H19),L19/H19,\"\")","v":50000000},{"$f":"IF(YEAR(B19)<$C$16,\"\",YEAR(B19))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(V20/H20),V20/H20,\"\")","v":""},{"$f":"IF(ISNUMBER(IF(W20<0,AB20,Z20)),IF(W20<0,AB20,Z20),\"\")","v":""},{"$f":"IF(ISNUMBER(L20/H20),L20/H20,\"\")","v":""},{"$f":"IF(YEAR(B20)<$C$16,\"\",YEAR(B20))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(V21/H21),V21/H21,\"\")","v":""},{"$f":"IF(ISNUMBER(IF(W21<0,AB21,Z21)),IF(W21<0,AB21,Z21),\"\")","v":""},{"$f":"IF(ISNUMBER(L21/H21),L21/H21,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(YEAR(B84)<$C$16,\"\",YEAR(B84))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(V85/H85),V85/H85,\"\")","v":""},{"$f":"IF(ISNUMBER(IF(W85<0,AB85,Z85)),IF(W85<0,AB85,Z85),\"\")","v":""},{"$f":"IF(ISNUMBER(L85/H85),L85/H85,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(YEAR(B148)<$C$16,\"\",YEAR(B148))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(V149/H149),V149/H149,\"\")","v":""},{"$f":"IF(ISNUMBER(IF(W149<0,AB149,Z149)),IF(W149<0,AB149,Z149),\"\")","v":""},{"$f":"IF(ISNUMBER(L149/H149),L149/H149,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(YEAR(B212)<$C$16,\"\",YEAR(B212))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(V213/H213),V213/H213,\"\")","v":""},{"$f":"IF(ISNUMBER(IF(W213<0,AB213,Z213)),IF(W213<0,AB213,Z213),\"\")","v":""},{"$f":"IF(ISNUMBER(L213/H213),L213/H213,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",{"$f":"IF(YEAR(B276)<$C$16,\"\",YEAR(B276))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(V277/H277),V277/H277,\"\")","v":""},{"$f":"IF(ISNUMBER(IF(W277<0,AB277,Z277)),IF(W277<0,AB277,Z277),\"\")","v":""},{"$f":"IF(ISNUMBER(L277/H277),L277/H277,\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]

{"sheet":"Output - Monitor Limits","index":7,"n_rows":45,"n_cols":10,"rows_kept":45,"cut":false,"hidden":false,"merged":[[6,8,6,9],[6,1,7,1],[5,2,5,3],[5,5,5,6],[37,5,37,6],[6,2,6,3],[6,5,6,6]]}
[null,"Program Base Year",{"$f":"'Input - Monitor Limits'!C16","v":"2023-01-01"},{"$f":"'Input - Monitor Limits'!D16","v":"2023-12-31"},null,"Reference year",{"$f":"YEAR(C1)","v":2023}]
[null,"Debt Limit Basis",{"$f":"'Input - Monitor Limits'!C12","v":"Contracting"}]
[]
[null,"Table 1. Summary Table of Actual External Borrowing Monitor"]
[null,{"$f":"TEXT(C1,\"[$-409]mmmm d, yyyy;@\") & \" to \" &TEXT(D1,\"[$-409]mmmm d, yyyy;@\")","v":"January 1, 2023 to December 31, 2023"}]
[]
[null,"PPG external debt",{"$f":"CONCATENATE(\"Volume of new debt in \",G1)","v":"Volume of new debt in 2023"},null,null,{"$f":"CONCATENATE(\"PV of new debt in \",G1,\" (program purposes) \")","v":"PV of new debt in 2023 (program purposes) "},null,null,{"$f":"CONCATENATE(\"PV of new debt in \",G1,\" (including negative GEs)\")","v":"PV of new debt in 2023 (including negative GEs)"}]
[null,null,"USD million","Percent",null,"USD million","Percent",null,"USD million","Percent"]
[]
[null,"Sources of debt financing",{"$f":"C11+C15","v":0},{"$f":"C10/$C$10*100","v":{"$error":"#DIV/0!"}},null,{"$f":"F11+F15","v":0},{"$f":"F10/$F$10*100","v":{"$error":"#DIV/0!"}},null,{"$f":"I11+I15","v":0},{"$f":"I10/$I$10*100","v":{"$error":"#DIV/0!"}}]
[null,"Concessional debt, of which ",{"$f":"(SUMIFS('Input - Monitor Limits'!AB19:AB318,'Input - Monitor Limits'!AB19:AB318,\"<1E100\",'Input - Monitor Limits'!W19:W318,\">=\"&'Input - Monitor Limits'!$C$13,'Input - Monitor Limits'!B19:B318,\">=\"&$C$1, 'Input - Monitor Limits'!B19:B318,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!AB19:AB318,'Input - Monitor Limits UL'!AB19:AB318,\"<1E100\",'Input - Monitor Limits UL'!W19:W318,\">=\"&'Input - Monitor Limits UL'!$C$13,'Input - Monitor Limits UL'!B19:B318,\">=\"&$C$1, 'Input - Monitor Limits UL'!B19:B318,\"<=\"&$D$1)/1000000)","v":0},{"$f":"C11/$C$10*100","v":{"$error":"#DIV/0!"}},null,{"$f":"(SUMIFS('Input - Monitor Limits'!AA19:AA318,'Input - Monitor Limits'!AA19:AA318,\"<1E100\",'Input - Monitor Limits'!W19:W318,\">=\"&'Input - Monitor Limits'!$C$13,'Input - Monitor Limits'!B19:B318,\">=\"&$C$1, 'Input - Monitor Limits'!B19:B318,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!AA19:AA318,'Input - Monitor Limits UL'!AA19:AA318,\"<1E100\",'Input - Monitor Limits UL'!W19:W318,\">=\"&'Input - Monitor Limits UL'!$C$13,'Input - Monitor Limits UL'!B19:B318,\">=\"&$C$1, 'Input - Monitor Limits UL'!B19:B318,\"<=\"&$D$1)/1000000)","v":0},{"$f":"F11/$F$10*100","v":{"$error":"#DIV/0!"}},null,{"$f":"(SUMIFS('Input - Monitor Limits'!Z19:Z318,'Input - Monitor Limits'!Z19:Z318,\"<1E100\",'Input - Monitor Limits'!W19:W318,\">=\"&'Input - Monitor Limits'!$C$13,'Input - Monitor Limits'!B19:B318,\">=\"&$C$1, 'Input - Monitor Limits'!B19:B318,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!Z19:Z318,'Input - Monitor Limits UL'!Z19:Z318,\"<1E100\",'Input - Monitor Limits UL'!W19:W318,\">=\"&'Input - Monitor Limits UL'!$C$13,'Input - Monitor Limits UL'!B19:B318,\">=\"&$C$1, 'Input - Monitor Limits UL'!B19:B318,\"<=\"&$D$1)/1000000)","v":0},{"$f":"I11/$I$10*100","v":{"$error":"#DIV/0!"}}]
[null,"Multilateral debt",{"$f":"(SUMIFS('Input - Monitor Limits'!AB19:AB301,'Input - Monitor Limits'!AB19:AB301,\"<1E100\",'Input - Monitor Limits'!W19:W301,\">=\"&'Input - Monitor Limits'!$C$13,'Input - Monitor Limits'!E19:E301,Lists!$B$2,'Input - Monitor Limits'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!AB19:AB301,'Input - Monitor Limits UL'!AB19:AB301,\"<1E100\",'Input - Monitor Limits UL'!W19:W301,\">=\"&'Input - Monitor Limits UL'!$C$13,'Input - Monitor Limits UL'!E19:E301,Lists!$B$2,'Input - Monitor Limits UL'!B19:B301,\">=\"&$C$1,'Input - Monitor Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)","v":0},{"$f":"C12/$C$10*100","v":{"$error":"#DIV/0!"}},null,{"$f":"(SUMIFS('Input - Monitor Limits'!AA19:AA301,'Input - Monitor Limits'!AA19:AA301,\"<1E100\",'Input - Monitor Limits'!W19:W301,\">=\"&'Input - Monitor Limits'!$C$13,'Input - Monitor Limits'!E19:E301,Lists!$B$2,'Input - Monitor Limits'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!AA19:AA301,'Input - Monitor Limits UL'!AA19:AA301,\"<1E100\",'Input - Monitor Limits UL'!W19:W301,\">=\"&'Input - Monitor Limits UL'!$C$13,'Input - Monitor Limits UL'!E19:E301,Lists!$B$2,'Input - Monitor Limits UL'!B19:B301,\">=\"&$C$1,'Input - Monitor Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)","v":0},{"$f":"F12/$F$10*100","v":{"$error":"#DIV/0!"}},null,{"$f":"(SUMIFS('Input - Monitor Limits'!Z19:Z301,'Input - Monitor Limits'!Z19:Z301,\"<1E100\",'Input - Monitor Limits'!W19:W301,\">=\"&'Input - Monitor Limits'!$C$13,'Input - Monitor Limits'!E19:E301,Lists!$B$2,'Input - Monitor Limits'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!Z19:Z301,'Input - Monitor Limits UL'!Z19:Z301,\"<1E100\",'Input - Monitor Limits UL'!W19:W301,\">=\"&'Input - Monitor Limits UL'!$C$13,'Input - Monitor Limits UL'!E19:E301,Lists!$B$2,'Input - Monitor Limits UL'!B19:B301,\">=\"&$C$1,'Input - Monitor Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)","v":0},{"$f":"I12/$I$10*100","v":{"$error":"#DIV/0!"}}]
[null,"Bilateral debt",{"$f":"(SUMIFS('Input - Monitor Limits'!AB19:AB301,'Input - Monitor Limits'!AB19:AB301,\"<1E100\",'Input - Monitor Limits'!W19:W301,\">=\"&'Input - Monitor Limits'!$C$13,'Input - Monitor Limits'!E19:E301,Lists!$B$3,'Input - Monitor Limits'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits'!AB19:AB301,'Input - Monitor Limits'!AB19:AB301,\"<1E100\",'Input - Monitor Limits'!W19:W301,\">=\"&'Input - Monitor Limits'!$C$13,'Input - Monitor Limits'!E19:E301,Lists!$B$4,'Input - Monitor Limits'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!AB19:AB301,'Input - Monitor Limits UL'!AB19:AB301,\"<1E100\",'Input - Monitor Limits UL'!W19:W301,\">=\"&'Input - Monitor Limits UL'!$C$13,'Input - Monitor Limits UL'!E19:E301,Lists!$B$3,'Input - Monitor Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!AB19:AB301,'Input - Monitor Limits UL'!AB19:AB301,\"<1E100\",'Input - Monitor Limits UL'!W19:W301,\">=\"&'Input - Monitor Limits UL'!$C$13,'Input - Monitor Limits UL'!E19:E301,Lists!$B$4,'Input - Monitor Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)","v":0},{"$error":"#DIV/0!"},null,{"$f":"(SUMIFS('Input - Monitor Limits'!AA19:AA301,'Input - Monitor Limits'!AA19:AA301,\"<1E100\",'Input - Monitor Limits'!W19:W301,\">=\"&'Input - Monitor Limits'!$C$13,'Input - Monitor Limits'!E19:E301,Lists!$B$3,'Input - Monitor Limits'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits'!AA19:AA301,'Input - Monitor Limits'!AA19:AA301,\"<1E100\",'Input - Monitor Limits'!W19:W301,\">=\"&'Input - Monitor Limits'!$C$13,'Input - Monitor Limits'!E19:E301,Lists!$B$4,'Input - Monitor Limits'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!AA19:AA301,'Input - Monitor Limits UL'!AA19:AA301,\"<1E100\",'Input - Monitor Limits UL'!W19:W301,\">=\"&'Input - Monitor Limits UL'!$C$13,'Input - Monitor Limits UL'!E19:E301,Lists!$B$3,'Input - Monitor Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!AA19:AA301,'Input - Monitor Limits UL'!AA19:AA301,\"<1E100\",'Input - Monitor Limits UL'!W19:W301,\">=\"&'Input - Monitor Limits UL'!$C$13,'Input - Monitor Limits UL'!E19:E301,Lists!$B$4,'Input - Monitor Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)","v":0},{"$error":"#DIV/0!"},null,{"$f":"(SUMIFS('Input - Monitor Limits'!Z19:Z301,'Input - Monitor Limits'!Z19:Z301,\"<1E100\",'Input - Monitor Limits'!W19:W301,\">=\"&'Input - Monitor Limits'!$C$13,'Input - Monitor Limits'!E19:E301,Lists!$B$3,'Input - Monitor Limits'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits'!Z19:Z301,'Input - Monitor Limits'!Z19:Z301,\"<1E100\",'Input - Monitor Limits'!W19:W301,\">=\"&'Input - Monitor Limits'!$C$13,'Input - Monitor Limits'!E19:E301,Lists!$B$4,'Input - Monitor Limits'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!Z19:Z301,'Input - Monitor Limits UL'!Z19:Z301,\"<1E100\",'Input - Monitor Limits UL'!W19:W301,\">=\"&'Input - Monitor Limits UL'!$C$13,'Input - Monitor Limits UL'!E19:E301,Lists!$B$3,'Input - Monitor Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!Z19:Z301,'Input - Monitor Limits UL'!Z19:Z301,\"<1E100\",'Input - Monitor Limits UL'!W19:W301,\">=\"&'Input - Monitor Limits UL'!$C$13,'Input - Monitor Limits UL'!E19:E301,Lists!$B$4,'Input - Monitor Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)","v":0},{"$error":"#DIV/0!"}]
[null,"Other",{"$f":"SUM((SUMIFS('Input - Monitor Limits'!AB19:AB301,'Input - Monitor Limits'!AB19:AB301,\"<1E100\",'Input - Monitor Limits'!W19:W301,\">=\"&'Input - Monitor Limits'!$C$13,'Input - Monitor Limits'!E19:E301,Lists!$B$5,'Input - Monitor Limits'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits'!AB19:AB301,'Input - Monitor Limits'!AB19:AB301,\"<1E100\",'Input - Monitor Limits'!W19:W301,\">=\"&'Input - Monitor Limits'!$C$13,'Input - Monitor Limits'!E19:E301,\"\",'Input - Monitor Limits'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!AB19:AB301,'Input - Monitor Limits UL'!AB19:AB301,\"<1E100\",'Input - Monitor Limits UL'!W19:W301,\">=\"&'Input - Monitor Limits UL'!$C$13,'Input - Monitor Limits UL'!E19:E301,Lists!$B$5,'Input - Monitor Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!AB19:AB301,'Input - Monitor Limits UL'!AB19:AB301,\"<1E100\",'Input - Monitor Limits UL'!W19:W301,\">=\"&'Input - Monitor Limits UL'!$C$13,'Input - Monitor Limits UL'!E19:E301,\"\",'Input - Monitor Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits UL'!B19:B301,\"<=\"&$D$1)/1000000))","v":0},{"$error":"#DIV/0!"},null,{"$f":"SUM((SUMIFS('Input - Monitor Limits'!AA19:AA301,'Input - Monitor Limits'!AA19:AA301,\"<1E100\",'Input - Monitor Limits'!W19:W301,\">=\"&'Input - Monitor Limits'!$C$13,'Input - Monitor Limits'!E19:E301,Lists!$B$5,'Input - Monitor Limits'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits'!AA19:AA301,'Input - Monitor Limits'!AA19:AA301,\"<1E100\",'Input - Monitor Limits'!W19:W301,\">=\"&'Input - Monitor Limits'!$C$13,'Input - Monitor Limits'!E19:E301,\"\",'Input - Monitor Limits'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!AA19:AA301,'Input - Monitor Limits UL'!AA19:AA301,\"<1E100\",'Input - Monitor Limits UL'!W19:W301,\">=\"&'Input - Monitor Limits UL'!$C$13,'Input - Monitor Limits UL'!E19:E301,Lists!$B$5,'Input - Monitor Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!AA19:AA301,'Input - Monitor Limits UL'!AA19:AA301,\"<1E100\",'Input - Monitor Limits UL'!W19:W301,\">=\"&'Input - Monitor Limits UL'!$C$13,'Input - Monitor Limits UL'!E19:E301,\"\",'Input - Monitor Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits UL'!B19:B301,\"<=\"&$D$1)/1000000))","v":0},{"$error":"#DIV/0!"},null,{"$f":"SUM((SUMIFS('Input - Monitor Limits'!Z19:Z301,'Input - Monitor Limits'!Z19:Z301,\"<1E100\",'Input - Monitor Limits'!W19:W301,\">=\"&'Input - Monitor Limits'!$C$13,'Input - Monitor Limits'!E19:E301,Lists!$B$5,'Input - Monitor Limits'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits'!Z19:Z301,'Input - Monitor Limits'!Z19:Z301,\"<1E100\",'Input - Monitor Limits'!W19:W301,\">=\"&'Input - Monitor Limits'!$C$13,'Input - Monitor Limits'!E19:E301,\"\",'Input - Monitor Limits'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!Z19:Z301,'Input - Monitor Limits UL'!Z19:Z301,\"<1E100\",'Input - Monitor Limits UL'!W19:W301,\">=\"&'Input - Monitor Limits UL'!$C$13,'Input - Monitor Limits UL'!E19:E301,Lists!$B$5,'Input - Monitor Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!Z19:Z301,'Input - Monitor Limits UL'!Z19:Z301,\"<1E100\",'Input - Monitor Limits UL'!W19:W301,\">=\"&'Input - Monitor Limits UL'!$C$13,'Input - Monitor Limits UL'!E19:E301,\"\",'Input - Monitor Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits UL'!B19:B301,\"<=\"&$D$1)/1000000))","v":0},{"$error":"#DIV/0!"}]
[null,"Non-concessional debt, of which",{"$f":"C16+C17","v":0},{"$error":"#DIV/0!"},null,{"$f":"F16+F17","v":0},{"$error":"#DIV/0!"},null,{"$f":"I16+I17","v":0},{"$error":"#DIV/0!"}]
[null,"Semi-concessional",{"$f":"(SUMIFS('Input - Monitor Limits'!AB19:AB301,'Input - Monitor Limits'!AB19:AB301,\"<1E100\",'Input - Monitor Limits'!W19:W301,\"<\"&'Input - Monitor Limits'!$C$13,'Input - Monitor Limits'!W19:W301,\">0\",'Input - Monitor Limits'!B19:B301,\">=\"&$C$1,'Input - Monitor Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!AB19:AB301,'Input - Monitor Limits UL'!AB19:AB301,\"<1E100\",'Input - Monitor Limits UL'!W19:W301,\"<\"&'Input - Monitor Limits UL'!$C$13,'Input - Monitor Limits UL'!W19:W301,\">0\",'Input - Monitor Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)","v":0},{"$error":"#DIV/0!"},null,{"$f":"(SUMIFS('Input - Monitor Limits'!AA19:AA301,'Input - Monitor Limits'!AA19:AA301,\"<1E100\",'Input - Monitor Limits'!W19:W301,\"<\"&'Input - Monitor Limits'!$C$13,'Input - Monitor Limits'!W19:W301,\">0\",'Input - Monitor Limits'!B19:B301,\">=\"&$C$1,'Input - Monitor Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!AA19:AA301,'Input - Monitor Limits UL'!AA19:AA301,\"<1E100\",'Input - Monitor Limits UL'!W19:W301,\"<\"&'Input - Monitor Limits UL'!$C$13,'Input - Monitor Limits UL'!W19:W301,\">0\",'Input - Monitor Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)","v":0},{"$f":"F16/$F$10*100","v":{"$error":"#DIV/0!"}},null,{"$f":"(SUMIFS('Input - Monitor Limits'!Z19:Z301,'Input - Monitor Limits'!Z19:Z301,\"<1E100\",'Input - Monitor Limits'!W19:W301,\"<\"&'Input - Monitor Limits'!$C$13,'Input - Monitor Limits'!W19:W301,\">0\",'Input - Monitor Limits'!B19:B301,\">=\"&$C$1,'Input - Monitor Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!Z19:Z301,'Input - Monitor Limits UL'!Z19:Z301,\"<1E100\",'Input - Monitor Limits UL'!W19:W301,\"<\"&'Input - Monitor Limits UL'!$C$13,'Input - Monitor Limits UL'!W19:W301,\">0\",'Input - Monitor Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)","v":0},{"$error":"#DIV/0!"}]
[null,"Commercial terms",{"$f":"(SUMIFS('Input - Monitor Limits'!AB19:AB301,'Input - Monitor Limits'!AB19:AB301,\"<1E100\",'Input - Monitor Limits'!W19:W301,\"<=0\",'Input - Monitor Limits'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!AB19:AB301,'Input - Monitor Limits UL'!AB19:AB301,\"<1E100\",'Input - Monitor Limits UL'!W19:W301,\"<=0\",'Input - Monitor Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)","v":0},{"$error":"#DIV/0!"},null,{"$f":"(SUMIFS('Input - Monitor Limits'!AA19:AA301,'Input - Monitor Limits'!AA19:AA301,\"<1E100\",'Input - Monitor Limits'!W19:W301,\"<=0\",'Input - Monitor Limits'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!AA19:AA301,'Input - Monitor Limits UL'!AA19:AA301,\"<1E100\",'Input - Monitor Limits UL'!W19:W301,\"<=0\",'Input - Monitor Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)","v":0},{"$error":"#DIV/0!"},null,{"$f":"(SUMIFS('Input - Monitor Limits'!Z19:Z301,'Input - Monitor Limits'!Z19:Z301,\"<1E100\",'Input - Monitor Limits'!W19:W301,\"<=0\",'Input - Monitor Limits'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!Z19:Z301,'Input - Monitor Limits UL'!Z19:Z301,\"<1E100\",'Input - Monitor Limits UL'!W19:W301,\"<=0\",'Input - Monitor Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)","v":0},{"$error":"#DIV/0!"}]
[]
[null,"By Creditor Type",{"$f":"SUM(C20:C23)","v":0},{"$f":"C19/$C$19*100","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(F20:F23)","v":0},{"$f":"F19/$F$19*100","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(I20:I23)","v":0},{"$f":"I19/$I$19*100","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"Lists!B2","v":"Multilateral"},{"$f":"(SUMIFS('Input - Monitor Limits'!AB19:AB301,'Input - Monitor Limits'!AB19:AB301,\"<1E100\",'Input - Monitor Limits'!E19:E301,B20,'Input - Monitor Limits'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!AB19:AB301,'Input - Monitor Limits UL'!AB19:AB301,\"<1E100\",'Input - Monitor Limits UL'!E19:E301,B20,'Input - Monitor Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)","v":0},{"$f":"C20/C10*100","v":{"$error":"#DIV/0!"}},null,{"$f":"(SUMIFS('Input - Monitor Limits'!AA19:AA301,'Input - Monitor Limits'!AA19:AA301,\"<1E100\",'Input - Monitor Limits'!E19:E301,B20,'Input - Monitor Limits'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!AA19:AA301,'Input - Monitor Limits UL'!AA19:AA301,\"<1E100\",'Input - Monitor Limits UL'!E19:E301,B20,'Input - Monitor Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)","v":0},{"$f":"F20/$F$10*100","v":{"$error":"#DIV/0!"}},null,{"$f":"(SUMIFS('Input - Monitor Limits'!Z19:Z301,'Input - Monitor Limits'!Z19:Z301,\"<1E100\",'Input - Monitor Limits'!E19:E301,B20,'Input - Monitor Limits'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!Z19:Z301,'Input - Monitor Limits UL'!Z19:Z301,\"<1E100\",'Input - Monitor Limits UL'!E19:E301,B20,'Input - Monitor Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)","v":0},{"$f":"I20/I10*100","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"Lists!B3","v":"Bilateral - Paris Club"},{"$f":"(SUMIFS('Input - Monitor Limits'!AB19:AB301,'Input - Monitor Limits'!AB19:AB301,\"<1E100\",'Input - Monitor Limits'!E19:E301,B21,'Input - Monitor Limits'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!AB19:AB301,'Input - Monitor Limits UL'!AB19:AB301,\"<1E100\",'Input - Monitor Limits UL'!E19:E301,B21,'Input - Monitor Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)","v":0},{"$f":"C21/C10*100","v":{"$error":"#DIV/0!"}},null,{"$f":"(SUMIFS('Input - Monitor Limits'!AA19:AA301,'Input - Monitor Limits'!AA19:AA301,\"<1E100\",'Input - Monitor Limits'!E19:E301,B21,'Input - Monitor Limits'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!AA19:AA301,'Input - Monitor Limits UL'!AA19:AA301,\"<1E100\",'Input - Monitor Limits UL'!E19:E301,B21,'Input - Monitor Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)","v":0},{"$f":"F21/$F$10*100","v":{"$error":"#DIV/0!"}},null,{"$f":"(SUMIFS('Input - Monitor Limits'!Z19:Z301,'Input - Monitor Limits'!Z19:Z301,\"<1E100\",'Input - Monitor Limits'!E19:E301,B21,'Input - Monitor Limits'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!Z19:Z301,'Input - Monitor Limits UL'!Z19:Z301,\"<1E100\",'Input - Monitor Limits UL'!E19:E301,B21,'Input - Monitor Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)","v":0},{"$f":"I21/I10*100","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"Lists!B4","v":"Bilateral - Non-Paris Club"},{"$f":"(SUMIFS('Input - Monitor Limits'!AB19:AB301,'Input - Monitor Limits'!AB19:AB301,\"<1E100\",'Input - Monitor Limits'!E19:E301,B22,'Input - Monitor Limits'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!AB19:AB301,'Input - Monitor Limits UL'!AB19:AB301,\"<1E100\",'Input - Monitor Limits UL'!E19:E301,B22,'Input - Monitor Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)","v":0},{"$f":"C22/C10*100","v":{"$error":"#DIV/0!"}},null,{"$f":"(SUMIFS('Input - Monitor Limits'!AA19:AA301,'Input - Monitor Limits'!AA19:AA301,\"<1E100\",'Input - Monitor Limits'!E19:E301,B22,'Input - Monitor Limits'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!AA19:AA301,'Input - Monitor Limits UL'!AA19:AA301,\"<1E100\",'Input - Monitor Limits UL'!E19:E301,B22,'Input - Monitor Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)","v":0},{"$f":"F22/$F$10*100","v":{"$error":"#DIV/0!"}},null,{"$f":"(SUMIFS('Input - Monitor Limits'!Z19:Z301,'Input - Monitor Limits'!Z19:Z301,\"<1E100\",'Input - Monitor Limits'!E19:E301,B22,'Input - Monitor Limits'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits'!B19:B301,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!Z19:Z301,'Input - Monitor Limits UL'!Z19:Z301,\"<1E100\",'Input - Monitor Limits UL'!E19:E301,B22,'Input - Monitor Limits UL'!B19:B301,\">=\"&$C$1, 'Input - Monitor Limits UL'!B19:B301,\"<=\"&$D$1)/1000000)","v":0},{"$f":"I22/I10*100","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"Lists!B5","v":"Other"},{"$f":"C10-SUM(C20:C22)","v":0},{"$f":"C23/C10*100","v":{"$error":"#DIV/0!"}},null,{"$f":"F10-SUM(F20:F22)","v":0},{"$f":"F23/$F$10*100","v":{"$error":"#DIV/0!"}},null,{"$f":"I10-SUM(I20:I22)","v":0},{"$f":"I23/I10*100","v":{"$error":"#DIV/0!"}}]
[]
[null,"Uses of debt financing",{"$f":"SUM(C26:C29)","v":0},{"$f":"C25/$C$25*100","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(F26:F29)","v":0},{"$f":"F25/$F$25*100","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(I26:I29)","v":0},{"$f":"I25/$I$25*100","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"Lists!F2","v":"Infrastructure"},{"$f":"(SUMIFS('Input - Monitor Limits'!$AB$19:$AB$318,'Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\",'Input - Monitor Limits'!$D$19:$D$318,Lists!$F$2,'Input - Monitor Limits'!$B$19:$B$318,\">=\"&$C$1, 'Input - Monitor Limits'!$B$19:$B$318,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!$AB$19:$AB$318,'Input - Monitor Limits UL'!$AB$19:$AB$318,\"<1E100\",'Input - Monitor Limits UL'!$D$19:$D$318,Lists!$F$2,'Input - Monitor Limits UL'!$B$19:$B$318,\">=\"&$C$1, 'Input - Monitor Limits UL'!$B$19:$B$318,\"<=\"&$D$1)/1000000)","v":0},{"$f":"C26/$C$10*100","v":{"$error":"#DIV/0!"}},null,{"$f":"(SUMIFS('Input - Monitor Limits'!$AA$19:$AA$318,'Input - Monitor Limits'!$AA$19:$AA$318,\"<1E100\",'Input - Monitor Limits'!$D$19:$D$318,Lists!$F$2,'Input - Monitor Limits'!$B$19:$B$318,\">=\"&$C$1, 'Input - Monitor Limits'!$B$19:$B$318,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!$AA$19:$AA$318,'Input - Monitor Limits UL'!$AA$19:$AA$318,\"<1E100\",'Input - Monitor Limits UL'!$D$19:$D$318,Lists!$F$2,'Input - Monitor Limits UL'!$B$19:$B$318,\">=\"&$C$1, 'Input - Monitor Limits UL'!$B$19:$B$318,\"<=\"&$D$1)/1000000)","v":0},{"$f":"F26/$F$10*100","v":{"$error":"#DIV/0!"}},null,{"$f":"(SUMIFS('Input - Monitor Limits'!$Z$19:$Z$318,'Input - Monitor Limits'!$Z$19:$Z$318,\"<1E100\",'Input - Monitor Limits'!$D$19:$D$318,Lists!$F$2,'Input - Monitor Limits'!$B$19:$B$318,\">=\"&$C$1, 'Input - Monitor Limits'!$B$19:$B$318,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!$Z$19:$Z$318,'Input - Monitor Limits UL'!$Z$19:$Z$318,\"<1E100\",'Input - Monitor Limits UL'!$D$19:$D$318,Lists!$F$2,'Input - Monitor Limits UL'!$B$19:$B$318,\">=\"&$C$1, 'Input - Monitor Limits UL'!$B$19:$B$318,\"<=\"&$D$1)/1000000)","v":0},{"$f":"I26/$I$10*100","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"Lists!F3","v":"Social Spending"},{"$f":"(SUMIFS('Input - Monitor Limits'!$AB$19:$AB$318,'Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\",'Input - Monitor Limits'!$D$19:$D$318,Lists!$F$3,'Input - Monitor Limits'!$B$19:$B$318,\">=\"&$C$1, 'Input - Monitor Limits'!$B$19:$B$318,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!$AB$19:$AB$318,'Input - Monitor Limits UL'!$AB$19:$AB$318,\"<1E100\",'Input - Monitor Limits UL'!$D$19:$D$318,Lists!$F$3,'Input - Monitor Limits UL'!$B$19:$B$318,\">=\"&$C$1, 'Input - Monitor Limits UL'!$B$19:$B$318,\"<=\"&$D$1)/1000000)","v":0},{"$f":"C27/$C$10*100","v":{"$error":"#DIV/0!"}},null,{"$f":"(SUMIFS('Input - Monitor Limits'!$AA$19:$AA$318,'Input - Monitor Limits'!$AA$19:$AA$318,\"<1E100\",'Input - Monitor Limits'!$D$19:$D$318,Lists!$F$3,'Input - Monitor Limits'!$B$19:$B$318,\">=\"&$C$1, 'Input - Monitor Limits'!$B$19:$B$318,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!$AA$19:$AA$318,'Input - Monitor Limits UL'!$AA$19:$AA$318,\"<1E100\",'Input - Monitor Limits UL'!$D$19:$D$318,Lists!$F$3,'Input - Monitor Limits UL'!$B$19:$B$318,\">=\"&$C$1, 'Input - Monitor Limits UL'!$B$19:$B$318,\"<=\"&$D$1)/1000000)","v":0},{"$f":"F27/$F$10*100","v":{"$error":"#DIV/0!"}},null,{"$f":"(SUMIFS('Input - Monitor Limits'!$Z$19:$Z$318,'Input - Monitor Limits'!$Z$19:$Z$318,\"<1E100\",'Input - Monitor Limits'!$D$19:$D$318,Lists!$F$3,'Input - Monitor Limits'!$B$19:$B$318,\">=\"&$C$1, 'Input - Monitor Limits'!$B$19:$B$318,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!$Z$19:$Z$318,'Input - Monitor Limits UL'!$Z$19:$Z$318,\"<1E100\",'Input - Monitor Limits UL'!$D$19:$D$318,Lists!$F$3,'Input - Monitor Limits UL'!$B$19:$B$318,\">=\"&$C$1, 'Input - Monitor Limits UL'!$B$19:$B$318,\"<=\"&$D$1)/1000000)","v":0},{"$f":"I27/$I$10*100","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"Lists!F4","v":"Budget Financing"},{"$f":"(SUMIFS('Input - Monitor Limits'!$AB$19:$AB$318,'Input - Monitor Limits'!$AB$19:$AB$318,\"<1E100\",'Input - Monitor Limits'!$D$19:$D$318,Lists!$F$4,'Input - Monitor Limits'!$B$19:$B$318,\">=\"&$C$1, 'Input - Monitor Limits'!$B$19:$B$318,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!$AB$19:$AB$318,'Input - Monitor Limits UL'!$AB$19:$AB$318,\"<1E100\",'Input - Monitor Limits UL'!$D$19:$D$318,Lists!$F$4,'Input - Monitor Limits UL'!$B$19:$B$318,\">=\"&$C$1, 'Input - Monitor Limits UL'!$B$19:$B$318,\"<=\"&$D$1)/1000000)","v":0},{"$error":"#DIV/0!"},null,{"$f":"(SUMIFS('Input - Monitor Limits'!$AA$19:$AA$318,'Input - Monitor Limits'!$AA$19:$AA$318,\"<1E100\",'Input - Monitor Limits'!$D$19:$D$318,Lists!$F$4,'Input - Monitor Limits'!$B$19:$B$318,\">=\"&$C$1, 'Input - Monitor Limits'!$B$19:$B$318,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!$AA$19:$AA$318,'Input - Monitor Limits UL'!$AA$19:$AA$318,\"<1E100\",'Input - Monitor Limits UL'!$D$19:$D$318,Lists!$F$4,'Input - Monitor Limits UL'!$B$19:$B$318,\">=\"&$C$1, 'Input - Monitor Limits UL'!$B$19:$B$318,\"<=\"&$D$1)/1000000)","v":0},{"$f":"F28/$F$10*100","v":{"$error":"#DIV/0!"}},null,{"$f":"(SUMIFS('Input - Monitor Limits'!$Z$19:$Z$318,'Input - Monitor Limits'!$Z$19:$Z$318,\"<1E100\",'Input - Monitor Limits'!$D$19:$D$318,Lists!$F$4,'Input - Monitor Limits'!$B$19:$B$318,\">=\"&$C$1, 'Input - Monitor Limits'!$B$19:$B$318,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!$Z$19:$Z$318,'Input - Monitor Limits UL'!$Z$19:$Z$318,\"<1E100\",'Input - Monitor Limits UL'!$D$19:$D$318,Lists!$F$4,'Input - Monitor Limits UL'!$B$19:$B$318,\">=\"&$C$1, 'Input - Monitor Limits UL'!$B$19:$B$318,\"<=\"&$D$1)/1000000)","v":0},{"$error":"#DIV/0!"}]
[null,{"$f":"Lists!F5","v":"Other"},{"$f":"C10-SUM(C26:C28)","v":0},{"$error":"#DIV/0!"},null,{"$f":"F10-SUM(F26:F28)","v":0},{"$f":"F29/$F$10*100","v":{"$error":"#DIV/0!"}},null,{"$f":"I10-SUM(I26:I28)","v":0},{"$error":"#DIV/0!"}]
[]
[null,"Memo items"]
[null,"Indicative projections"]
[null,"Year 2",{"$f":"(SUMIFS('Input - Monitor Limits'!AB19:AB301,'Input - Monitor Limits'!AB19:AB301,\"<1E100\",'Input - Monitor Limits'!B19:B301,\">\"&$D$1,'Input - Monitor Limits'!B19:B301,\"<=\"&(EDATE($D$1,12)))/1000000)+(SUMIFS('Input - Monitor Limits UL'!AB19:AB301,'Input - Monitor Limits UL'!AB19:AB301,\"<1E100\",'Input - Monitor Limits UL'!B19:B301,\">\"&$D$1,'Input - Monitor Limits UL'!B19:B301,\"<=\"&(EDATE($D$1,12)))/1000000)","v":0},null,null,{"$f":"(SUMIFS('Input - Monitor Limits'!AA19:AA301,'Input - Monitor Limits'!AA19:AA301,\"<1E100\",'Input - Monitor Limits'!B19:B301,\">\"&$D$1,'Input - Monitor Limits'!B19:B301,\"<=\"&(EDATE($D$1,12)))/1000000)+(SUMIFS('Input - Monitor Limits UL'!AA19:AA301,'Input - Monitor Limits UL'!AA19:AA301,\"<1E100\",'Input - Monitor Limits UL'!B19:B301,\">\"&$D$1,'Input - Monitor Limits UL'!B19:B301,\"<=\"&(EDATE($D$1,12)))/1000000)","v":0},null,null,{"$f":"(SUMIFS('Input - Monitor Limits'!Z19:Z301,'Input - Monitor Limits'!Z19:Z301,\"<1E100\",'Input - Monitor Limits'!B19:B301,\">\"&$D$1,'Input - Monitor Limits'!B19:B301,\"<=\"&(EDATE($D$1,12)))/1000000)+(SUMIFS('Input - Monitor Limits UL'!Z19:Z301,'Input - Monitor Limits UL'!Z19:Z301,\"<1E100\",'Input - Monitor Limits UL'!B19:B301,\">\"&$D$1,'Input - Monitor Limits UL'!B19:B301,\"<=\"&(EDATE($D$1,12)))/1000000)","v":0}]
[null,"Year 3",{"$f":"(SUMIFS('Input - Monitor Limits'!AB19:AB301,'Input - Monitor Limits'!AB19:AB301,\"<1E100\",'Input - Monitor Limits'!B19:B301,\">\"&(EDATE($D$1,12)),'Input - Monitor Limits'!B19:B301,\"<=\"&(EDATE($D$1,24)))/1000000)+(SUMIFS('Input - Monitor Limits UL'!AB19:AB301,'Input - Monitor Limits UL'!AB19:AB301,\"<1E100\",'Input - Monitor Limits UL'!B19:B301,\">\"&(EDATE($D$1,12)),'Input - Monitor Limits UL'!B19:B301,\"<=\"&(EDATE($D$1,24)))/1000000)","v":0},null,null,{"$f":"(SUMIFS('Input - Monitor Limits'!AA19:AA301,'Input - Monitor Limits'!AA19:AA301,\"<1E100\",'Input - Monitor Limits'!B19:B301,\">\"&(EDATE($D$1,12)),'Input - Monitor Limits'!B19:B301,\"<=\"&(EDATE($D$1,24)))/1000000)+(SUMIFS('Input - Monitor Limits UL'!AA19:AA301,'Input - Monitor Limits UL'!AA19:AA301,\"<1E100\",'Input - Monitor Limits UL'!B19:B301,\">\"&(EDATE($D$1,12)),'Input - Monitor Limits UL'!B19:B301,\"<=\"&(EDATE($D$1,24)))/1000000)","v":0},null,null,{"$f":"(SUMIFS('Input - Monitor Limits'!Z19:Z301,'Input - Monitor Limits'!Z19:Z301,\"<1E100\",'Input - Monitor Limits'!B19:B301,\">\"&(EDATE($D$1,12)),'Input - Monitor Limits'!B19:B301,\"<=\"&(EDATE($D$1,24)))/1000000)+(SUMIFS('Input - Monitor Limits UL'!Z19:Z301,'Input - Monitor Limits UL'!Z19:Z301,\"<1E100\",'Input - Monitor Limits UL'!B19:B301,\">\"&(EDATE($D$1,12)),'Input - Monitor Limits UL'!B19:B301,\"<=\"&(EDATE($D$1,24)))/1000000)","v":0}]
[]
[null,"Table 2. Type of New External Debt, USD million"]
[null,{"$f":"B5","v":"January 1, 2023 to December 31, 2023"}]
[]
[null,"By the type of interest rate"]
[null,"Fixed Interest Rate  ",{"$f":"(SUMIFS('Input - Monitor Limits'!AB19:AB318,'Input - Monitor Limits'!AB19:AB318,\"<1E100\",'Input - Monitor Limits'!I19:I318,\"Fixed\",'Input - Monitor Limits'!$B$19:$B$318,\">=\"&$C$1, 'Input - Monitor Limits'!$B$19:$B$318,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!AB19:AB318,'Input - Monitor Limits UL'!AB19:AB318,\"<1E100\",'Input - Monitor Limits UL'!I19:I318,\"Fixed\",'Input - Monitor Limits UL'!$B$19:$B$318,\">=\"&$C$1, 'Input - Monitor Limits UL'!$B$19:$B$318,\"<=\"&$D$1)/1000000)","v":0}]
[null,"Variable Interest Rate  ",{"$f":"(SUMIFS('Input - Monitor Limits'!AB19:AB318,'Input - Monitor Limits'!AB19:AB318,\"<1E100\",'Input - Monitor Limits'!I19:I318,\"Variable\",'Input - Monitor Limits'!$B$19:$B$318,\">=\"&$C$1, 'Input - Monitor Limits'!$B$19:$B$318,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!AB19:AB318,'Input - Monitor Limits UL'!AB19:AB318,\"<1E100\",'Input - Monitor Limits UL'!I19:I318,\"Variable\",'Input - Monitor Limits UL'!$B$19:$B$318,\">=\"&$C$1, 'Input - Monitor Limits UL'!$B$19:$B$318,\"<=\"&$D$1)/1000000)","v":0}]
[null,"Unconventional Loans",{"$f":"SUMIFS('Input - Monitor Limits UL'!AB19:AB318,'Input - Monitor Limits UL'!$B$19:$B$318,\">=\"&$C$1,'Input - Monitor Limits UL'!$B$19:$B$318,\"<=\"&$D$1)/1000000","v":0}]
[null,"By currency"]
[null,"USD denominated loans ",{"$f":"(SUMIFS('Input - Monitor Limits'!AB19:AB318,'Input - Monitor Limits'!AB19:AB318,\"<1E100\",'Input - Monitor Limits'!G19:G318,\"USD\",'Input - Monitor Limits'!$B$19:$B$318,\">=\"&$C$1, 'Input - Monitor Limits'!$B$19:$B$318,\"<=\"&$D$1)/1000000)+(SUMIFS('Input - Monitor Limits UL'!AB19:AB318,'Input - Monitor Limits UL'!AB19:AB318,\"<1E100\",'Input - Monitor Limits UL'!G19:G318,\"USD\",'Input - Monitor Limits UL'!$B$19:$B$318,\">=\"&$C$1, 'Input - Monitor Limits UL'!$B$19:$B$318,\"<=\"&$D$1)/1000000)","v":0}]
[null,"Loans denominated in other currency  ",{"$f":"C40+C41+C42-C44","v":0}]

{"sheet":"GE and PV Calculator","index":8,"n_rows":83,"n_cols":9,"rows_kept":83,"cut":false,"hidden":true,"merged":[[7,1,7,8],[8,1,8,8],[10,1,10,4],[10,6,10,8]]}
[]
[null,"For information on the new unified discount rate (5%), please click",null,null,null,null,"here"]
[]
[]
[]
[]
[]
[null,"Calculation of Grant Element"]
[null,"Please enter data in yellow-shaded area.  Use drop-down lists for currency, repayment profile, and type of management fees."]
[]
[null,"Input",null,null,null,null,"Output"]
[]
[null,null,null,null,"Unified discount rate",null,"Discount rate",null,{"$f":"'Input - Set Limits'!C15","v":0.05}]
[null,"Select Repayment Profile ----->",null,null,"Lump Sum Principal"]
[null,"Face Value of Loan",{"$f":"+\"In \"&$E$13","v":"In Unified discount rate"},null,400000000]
[null,"Grant (as part of financing package)",{"$f":"+\"In \"&$E$13","v":"In Unified discount rate"},null,0]
[null,"Upfront commission","In Percent",null,0]
[null,"Select Management fees, below:"]
[null,"Per payment period",{"$f":"IF(B19=\"Per payment period\",\"In \"&$E$13,\"In Percent\")","v":"In Unified discount rate"},null,0]
[null,"Interest rate (per annum)","In Percent",null,7.2554091666666654E-2]
[null,"Maturity","Years",null,10]
[null,"Payments per annum",null,null,10,null,"GRANT ELEMENT",null,{"$f":"IF(E14=\"Equal Principal Payment\",'GE-Calculation Equal-PP'!C20,IF(E14=\"Annuity\",'GE-Calculation Annuity'!C20,IF(E14=\"Lump Sum Principal\",'GE-Calculation Lump-Sum'!C20,IF(E14=\"Lump Sum Principal & Compound Interest\",'GE Calc Lump Sum-P&CompundedI'!C20,IF(E14=\"Lump Sum Principal & Interest\",'GE-Calculation Lump-Sum-P&I'!C20,\"…\")))))","v":-0.16876646028794273}]
[null,"Grace period (in years)","Years",null,10,null,"PRESENT VALUE",null,{"$f":"(E15+E16)*(1-I22)","v":467506584.11517704}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Currency Validation List"]
[null,"Unified discount rate"]
[null,"AUD"]
[null,"CAD"]
[null,"DKK"]
[null,"JPY"]
[null,"KRW"]
[null,"NZD"]
[null,"NOK"]
[null,"SEK"]
[null,"CHF"]
[null,"GBP"]
[null,"USD"]
[null,"EUR"]
[null,"SDR"]
[null,"Other"]
[]
[]
[null,"Repayment Schedule Validation List"]
[]
[null,"Equal Principal Payment"]
[null,"Annuity"]
[null,"Lump Sum Principal"]
[null,"Lump Sum Principal & Interest"]
[null,"Lump Sum Principal & Compound Interest"]
[]
[null,"Management Fee Options List"]
[]
[]
[null,"Per payment period"]
[null,"In percent of outstanding loan"]
[]
[]
[]
[null,null,null,null,null,null,"Discount Rate with Margin",null,{"$f":"IF(E13=\"Unified discount rate\",I13,IF(AND(E21>=0,E21<=14.99),+I13+I80,IF(AND(E21>=14.99,E21<19.99),+I13+I81,IF(AND(E21>=19.99,E21<=29.99),+I13+I82,IF(E21>=29.99,+I13+I83,\"\")))))","v":0.05}]
[null,null,null,null,null,null,"Margins"]
[null,null,null,null,null,null," for maturity <15 years",null,7.4999999999999997E-3]
[null,null,null,null,null,null," for maturity = 15 < 20 years",null,0.01]
[null,null,null,null,null,null," for maturity = 20 < 30 years",null,1.15E-2]
[null,null,null,null,null,null," for maturity ≥ 30 years",null,1.2500000000000001E-2]

{"sheet":"GE-Calculation Equal-PP","index":9,"n_rows":225,"n_cols":11,"rows_kept":225,"cut":false,"hidden":true,"merged":[[0,1,0,2],[0,4,0,10],[21,5,21,10]]}
[null,"Grant Element",null,null,"Payment Schedule"]
[]
[]
[]
[null,"Currency",{"$f":"'GE and PV Calculator'!E13","v":"Unified discount rate"}]
[null,"Face value of loan (in currency units)",{"$f":"'GE and PV Calculator'!E15","v":400000000}]
[null,"Grant (as part of financing package, in currency units)",{"$f":"'GE and PV Calculator'!E16","v":0}]
[null,"Upfront commission (in percent)",{"$f":"'GE and PV Calculator'!E17","v":0}]
[null,"Management fees"]
[null,{"$f":"'GE and PV Calculator'!B19","v":"Per payment period"},{"$f":"'GE and PV Calculator'!E19","v":0}]
[null,"Interest rate (per annum)",{"$f":"'GE and PV Calculator'!E20","v":7.2554091666666654E-2}]
[null,"Maturity (in years)",{"$f":"'GE and PV Calculator'!E21","v":10}]
[null,"Payments per annum",{"$f":"'GE and PV Calculator'!E22","v":10}]
[null,"Grace period (in years)",{"$f":"'GE and PV Calculator'!E23","v":10}]
[null,"CIRR discount rate",{"$f":"'GE and PV Calculator'!I13","v":0.05}]
[]
[]
[]
[]
[null,"Grant element",{"$f":"C34","v":0.44514679325281575}]
[]
[null,"Discount rate per annum + margin =",{"$f":"C15","v":0.05},null,null,"Payment schedule"]
[null,"(for maturity <15 years)",{"$f":"$C$15+B38","v":5.7500000000000002E-2},null,"Remaining payments","Interest rate per period","Payments","Fees","Interest","Principal","Outstanding"]
[null,"(for maturity = 15 <20 years)",{"$f":"$C$15+B39","v":6.0000000000000005E-2},null,null,"fixed or variable","per period"]
[null,"(for maturity = 20 < 30 years)",{"$f":"$C$15+B40","v":6.1499999999999999E-2}]
[null,"(for maturity = 30 years)",{"$f":"$C$15+B41","v":6.25E-2},null,{"$f":"C12*C13","v":100},{"$f":"IF(E26>0,(1+$C$11)^(1/$C$13)-1,\"...\")","v":7.0288679120278363E-3},{"$f":"IF(ISNUMBER(J26-I26+H26),J26-I26+H26,\"...\")","v":2811547.1648111343},{"$f":"IF(E26>0,IF($B$10=\"Per payment period\",$C$10,IF($B$10=\"In percent of outstanding loan\",$C$10/100*K26/$C$13)),\"...\")","v":0},{"$f":"IPMT(F26,1,$E26,C6,0)","v":-2811547.1648111343},{"$f":"IF($E26>0,IF($E26>($E$26-$C$13*$C$14),0,$C$6/($E$26-$C$13*$C$14)),\"...\")","v":0},{"$f":"C$6-J26","v":400000000}]
[null,"Discount rate per period",{"$f":"(1+C22)^(1/C13)-1","v":4.8909381985118294E-3},null,{"$f":"IF(E26-1<0,0,E26-1)","v":99},{"$f":"IF(E27>0,(1+$C$11)^(1/$C$13)-1,\"...\")","v":7.0288679120278363E-3},{"$f":"IF(ISNUMBER(J27-I27+H27),J27-I27+H27,\"...\")","v":2811547.1648111343},{"$f":"IF(E27>0,IF($B$10=\"Per payment period\",$C$10,IF($B$10=\"In percent of outstanding loan\",$C$10/100*AVERAGE(K26:K27)/$C$13)),\"...\")","v":0},{"$f":"IF(ISNUMBER(IPMT(F27,1,$E27,AVERAGE(K26:K27),0)),IPMT(F27,1,$E27,AVERAGE(K26:K27),0),\"...\")","v":-2811547.1648111343},{"$f":"IF($E27>0,IF($E27>($E$26-$C$13*$C$14),0,$C$6/($E$26-$C$13*$C$14)),\"...\")","v":0},{"$f":"IF(ISNUMBER(K26-J27),K26-J27,\"...\")","v":400000000}]
[null,null,null,null,98,7.0288679120278363E-3,2811547.1648111343,{"$f":"IF(E28>0,IF($B$10=\"Per payment period\",$C$10,IF($B$10=\"In percent of outstanding loan\",$C$10/100*AVERAGE(K27:K28)/$C$13)),\"...\")","v":0},{"$f":"IF(ISNUMBER(IPMT(F28,1,$E28,AVERAGE(K27:K28),0)),IPMT(F28,1,$E28,AVERAGE(K27:K28),0),\"...\")","v":-2811547.1648111343},0,{"$f":"IF(ISNUMBER(K27-J28),K27-J28,\"...\")","v":400000000}]
[null,null,null,null,97,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"Upfront commission (in currency units)",{"$f":"C6*C8","v":0},null,96,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,95,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"NPV",{"$f":"NPV($C$27,G26:G225)+C30","v":221941282.6988737},null,94,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,93,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"Grant element",{"$f":"((C6+C7-C32)/(C6+C7))","v":0.44514679325281575},null,92,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,91,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"Memorandum Items",null,null,90,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,{"$f":"IF(ISNUMBER(K35-J36),K35-J36,\"...\")","v":400000000}]
[null,"Margins added to discount rates",null,null,89,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,7.4999999999999997E-3," for maturity <15 years",null,88,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,0.01," for maturity = 15 <20 years",null,87,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,1.15E-2," for maturity = 20 < 30 years",null,86,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,1.2500000000000001E-2," for maturity = 30 years",null,85,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,84,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"R (Interest Rate)",{"$f":"C11","v":7.2554091666666654E-2},null,83,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"A (Payments per Period)",{"$f":"C13","v":10},null,82,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"D = (1+I)1/A - 1 ",{"$f":"((1+C48)^(1/C44)) - 1","v":4.8802068505993113E-4},null,81,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"INT (DAC Grace)",{"$f":"C14","v":10},null,80,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"M (Maturity)",{"$f":"C12","v":10},null,79,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"I (Discount Rate)",{"$f":"C27","v":4.8909381985118294E-3},null,78,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,77,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,76,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"1-(R/A)/D",{"$f":"1-(C43/C44)/C45","v":-13.867011560740851},null,75,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"1/(1+D)A*INT",{"$f":"1/(1+C45)^(C44*C46)","v":0.95238095238095999},null,74,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"1/(1+D)A*M",{"$f":"1/(1+C45)^(C44*C47)","v":0.95238095238095999},null,73,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"( 1/(1+D)A*INT - 1/(1+D)A*M) ",{"$f":"C52-C53","v":0},null,72,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"D*(A*M- A*INT)",{"$f":"C45*(C44*C47-C44*C46)","v":0},null,71,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"( 1/(1+D)A*INT - 1/(1+D)A*M) / D*(A*M-A*INT)",{"$f":"C54/C55","v":{"$error":"#DIV/0!"}},null,70,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"1- ( 1/(1+D)A*INT - 1/(1+D)A*M) / D*(A*M-A*INT)",{"$f":"1-C56","v":{"$error":"#DIV/0!"}},null,69,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"(1-(R/A)/D) * (  1- ( 1/(1+D)A*INT - 1/(1+D)A*M) / D*(A*M-A*INT) )",{"$f":"C51*C57","v":{"$error":"#DIV/0!"}},null,68,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,{"$f":"IF(E58-1<0,0,E58-1)","v":67},7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,66,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"Grant element (formula based calculation, no fees/commissions)",{"$f":"(1-((1+$C$11)^(1/$C$13)-1)/C27)*(1-((1/((1+C27)^(C13*C14)))-(1/((1+C27)^(C13*C12))))/(C27*(C13*C12-C13*C14)))","v":{"$error":"#DIV/0!"}},null,65,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,64,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,63,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,62,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"Currency Validation List",null,null,61,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,60,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"AUD",null,null,59,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"CAD",null,null,58,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"DKK",null,null,57,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"JPY",null,null,56,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"KRW",null,null,55,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"NZD",null,null,54,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"NOK",null,null,53,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"SEK",null,null,52,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"CHF",null,null,51,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"GBP",null,null,50,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"USD",null,null,49,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"EUR",null,null,48,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"SDR",null,null,47,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"Other",null,null,46,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,45,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,44,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,43,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,42,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,41,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,40,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,39,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,38,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,37,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,36,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,{"$f":"IF(E90-1<0,0,E90-1)","v":35},{"$f":"IF(E91>0,(1+$C$11)^(1/$C$13)-1,\"...\")","v":7.0288679120278363E-3},{"$f":"IF(ISNUMBER(J91-I91+H91),J91-I91+H91,\"...\")","v":2811547.1648111343},0,-2811547.1648111343,{"$f":"IF($E91>0,IF($E91>($E$26-$C$13*$C$14),0,$C$6/($E$26-$C$13*$C$14)),\"...\")","v":0},400000000]
[null,null,null,null,34,7.0288679120278363E-3,2811547.1648111343,{"$f":"IF(E92>0,IF($B$10=\"Per payment period\",$C$10,IF($B$10=\"In percent of outstanding loan\",$C$10/100*AVERAGE(K91:K92)/$C$13)),\"...\")","v":0},{"$f":"IF(ISNUMBER(IPMT(F92,1,$E92,AVERAGE(K91:K92),0)),IPMT(F92,1,$E92,AVERAGE(K91:K92),0),\"...\")","v":-2811547.1648111343},0,{"$f":"IF(ISNUMBER(K91-J92),K91-J92,\"...\")","v":400000000}]
[null,null,null,null,33,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,32,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,31,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,30,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,29,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,28,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,27,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,26,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,25,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,24,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,23,7.0288679120278363E-3,2811547.1648111348,0,-2811547.1648111348,0,400000000]
[null,null,null,null,22,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,21,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,20,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,19,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,18,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,17,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,16,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,15,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,14,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,13,7.0288679120278363E-3,2811547.1648111348,0,-2811547.1648111348,0,400000000]
[null,null,null,null,12,7.0288679120278363E-3,2811547.1648111348,0,-2811547.1648111348,0,400000000]
[null,null,null,null,11,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,10,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,9,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,8,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,7,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,6,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,5,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,4,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,3,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,2,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,1,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,{"$f":"IF(E125-1<0,0,E125-1)","v":0},"...",{"$f":"IF(ISNUMBER(J126-I126+H126),J126-I126+H126,\"...\")","v":"..."},"...","...","...",{"$f":"IF(ISNUMBER(K125-J126),K125-J126,\"...\")","v":"..."}]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,{"$f":"IF(E136-1<0,0,E136-1)","v":0},"...",{"$f":"IF(ISNUMBER(J137-I137+H137),J137-I137+H137,\"...\")","v":"..."},"...","...","...",{"$f":"IF(ISNUMBER(K136-J137),K136-J137,\"...\")","v":"..."}]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,{"$f":"IF(E155>0,(1+$C$11)^(1/$C$13)-1,\"...\")","v":"..."},"...","...","...",{"$f":"IF($E155>0,IF($E155>($E$26-$C$13*$C$14),0,$C$6/($E$26-$C$13*$C$14)),\"...\")","v":"..."},"..."]
[null,null,null,null,0,"...","...",{"$f":"IF(E156>0,IF($B$10=\"Per payment period\",$C$10,IF($B$10=\"In percent of outstanding loan\",$C$10/100*AVERAGE(K155:K156)/$C$13)),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(IPMT(F156,1,$E156,AVERAGE(K155:K156),0)),IPMT(F156,1,$E156,AVERAGE(K155:K156),0),\"...\")","v":"..."},"...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,{"$f":"IF(E196-1<0,0,E196-1)","v":0},"...",{"$f":"IF(ISNUMBER(J197-I197+H197),J197-I197+H197,\"...\")","v":"..."},"...","...","...",{"$f":"IF(ISNUMBER(K196-J197),K196-J197,\"...\")","v":"..."}]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,{"$f":"IF(E219>0,(1+$C$11)^(1/$C$13)-1,\"...\")","v":"..."},"...","...","...",{"$f":"IF($E219>0,IF($E219>($E$26-$C$13*$C$14),0,$C$6/($E$26-$C$13*$C$14)),\"...\")","v":"..."},"..."]
[null,null,null,null,0,"...","...",{"$f":"IF(E220>0,IF($B$10=\"Per payment period\",$C$10,IF($B$10=\"In percent of outstanding loan\",$C$10/100*AVERAGE(K219:K220)/$C$13)),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(IPMT(F220,1,$E220,AVERAGE(K219:K220),0)),IPMT(F220,1,$E220,AVERAGE(K219:K220),0),\"...\")","v":"..."},"...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]

{"sheet":"GE-Calculation Lump-Sum","index":10,"n_rows":225,"n_cols":11,"rows_kept":225,"cut":false,"hidden":true,"merged":[[0,1,0,2],[0,4,0,10],[21,5,21,10]]}
[null,"Grant Element",null,null,"Payment Schedule"]
[]
[]
[]
[null,"Currency",{"$f":"'GE and PV Calculator'!E13","v":"Unified discount rate"},null,{"$f":"B5","v":"Currency"},"Unified discount rate"]
[null,"Face value of loan (in currency units)",{"$f":"'GE and PV Calculator'!E15","v":400000000},null,"Face value of loan (in currency units)",400000000]
[null,"Grant (as part of financing package, in currency units)",{"$f":"'GE and PV Calculator'!E16","v":0},null,"Grant (as part of financing package, in currency units)",0]
[null,"Upfront commission (in percent)",{"$f":"'GE and PV Calculator'!E17","v":0},null,"Upfront commission (in currency units)",{"$f":"C8*F6","v":0}]
[null,"Management fees",null,null,{"$f":"B9","v":"Management fees"}]
[null,{"$f":"'GE and PV Calculator'!B19","v":"Per payment period"},{"$f":"'GE and PV Calculator'!E19","v":0},null,{"$f":"B10","v":"Per payment period"},{"$f":"C10","v":0}]
[null,"Interest rate (per annum)",{"$f":"'GE and PV Calculator'!E20","v":7.2554091666666654E-2},null,{"$f":"B11","v":"Interest rate (per annum)"},{"$f":"C11","v":7.2554091666666654E-2}]
[null,"Maturity (in years)",{"$f":"'GE and PV Calculator'!E21","v":10},null,{"$f":"B12","v":"Maturity (in years)"},{"$f":"C12","v":10}]
[null,"Payments per annum",{"$f":"'GE and PV Calculator'!E22","v":10},null,{"$f":"B13","v":"Payments per annum"},{"$f":"C13","v":10}]
[null,"Grace period (in years)","…",null,"Grace period in years (DAC definition)",{"$f":"C28","v":"…"}]
[null,"CIRR discount rate",{"$f":"'GE and PV Calculator'!I13","v":0.05},null,"Total payments",{"$f":"F16-F17+F18","v":681154716.48111343}]
[null,null,null,null,"Total principal",{"$f":"SUM(J26:J225)","v":400000000}]
[null,null,null,null,"Total interest",{"$f":"SUM(I26:I225)","v":-281154716.48111343}]
[null,null,null,null,"Total fees and commission",{"$f":"F8+SUM(H26:H225)","v":0}]
[]
[null,"Grant element",{"$f":"C34","v":-0.16876646028794273}]
[]
[null,"Discount rate per annum + margin =",{"$f":"C15","v":0.05},null,null,"Payment schedule"]
[null,"(for maturity <15 years)",{"$f":"$C$15+B38","v":5.7500000000000002E-2},null,"Remaining payments","Interest rate per period","Payments","Fees","Interest","Principal","Outstanding"]
[null,"(for maturity = 15 <20 years)",{"$f":"$C$15+B39","v":6.0000000000000005E-2},null,null,"fixed or variable","per period"]
[null,"(for maturity = 20 < 30 years)",{"$f":"$C$15+B40","v":6.1499999999999999E-2}]
[null,"(for maturity = 30 years)",{"$f":"$C$15+B41","v":6.25E-2},null,{"$f":"F12*F13","v":100},{"$f":"IF(E26>0,(1+$F$11)^(1/$F$13)-1,\"...\")","v":7.0288679120278363E-3},{"$f":"IF(ISNUMBER(J26-I26+H26),J26-I26+H26,\"...\")","v":2811547.1648111343},{"$f":"IF(E26>0,IF($B$10=\"Per payment period\",$C$10,IF($B$10=\"In percent of outstanding loan\",$C$10/100*K26)),\"...\")","v":0},{"$f":"IPMT(F26,1,$E26,F6,0)","v":-2811547.1648111343},{"$f":"IF($E26>0,IF($E26>($E$26-($E$26-1)),0,$F$6),\"...\")","v":0},{"$f":"F$6-J26","v":400000000}]
[null,"Discount rate per period",{"$f":"(1+C22)^(1/C13)-1","v":4.8909381985118294E-3},null,{"$f":"IF(E26-1<0,0,E26-1)","v":99},{"$f":"IF(E27>0,(1+$F$11)^(1/$F$13)-1,\"...\")","v":7.0288679120278363E-3},2811547.1648111343,{"$f":"IF(E27>0,IF($B$10=\"Per payment period\",$C$10,IF($B$10=\"In percent of outstanding loan\",$C$10/100*K27)),\"...\")","v":0},{"$f":"IF(ISNUMBER(IPMT(F27,1,$E27,K26,0)),IPMT(F27,1,$E27,K26,0),\"...\")","v":-2811547.1648111343},0,{"$f":"IF(ISNUMBER(K26-J27),K26-J27,\"...\")","v":400000000}]
[null,"Grace period in years (DAC definition)","…",null,98,7.0288679120278363E-3,2811547.1648111343,0,{"$f":"IF(ISNUMBER(IPMT(F28,1,$E28,K27,0)),IPMT(F28,1,$E28,K27,0),\"...\")","v":-2811547.1648111343},0,400000000]
[null,null,null,null,97,{"$f":"IF(E29>0,(1+$F$11)^(1/$F$13)-1,\"...\")","v":7.0288679120278363E-3},2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"Upfront commission (in currency units)",{"$f":"C6*C8","v":0},null,96,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,95,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"NPV",{"$f":"NPV($C$27,G26:G225)+C30","v":467506584.11517709},null,94,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,93,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"Grant element",{"$f":"((C6+C7-C32)/(C6+C7))","v":-0.16876646028794273},null,92,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,91,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,{"$f":"IF($E35>0,IF($E35>($E$26-($E$26-1)),0,$F$6),\"...\")","v":0},400000000]
[null,"Memorandum Items",null,null,90,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"Margins added to discount rates",null,null,89,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,7.4999999999999997E-3," for maturity <15 years",null,88,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,0.01," for maturity = 15 <20 years",null,87,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,1.15E-2," for maturity = 20 < 30 years",null,86,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,1.2500000000000001E-2," for maturity = 30 years",null,85,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,84,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,83,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,82,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,81,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,80,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,79,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,78,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,77,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,76,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,75,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,74,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,73,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,72,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,71,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,70,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,69,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,68,7.0288679120278363E-3,{"$f":"IF(ISNUMBER(J58-I58+H58),J58-I58+H58,\"...\")","v":2811547.1648111343},0,-2811547.1648111343,{"$f":"IF($E58>0,IF($E58>($E$26-($E$26-1)),0,$F$6),\"...\")","v":0},400000000]
[null,null,null,null,{"$f":"IF(E58-1<0,0,E58-1)","v":67},7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,{"$f":"IF(ISNUMBER(K58-J59),K58-J59,\"...\")","v":400000000}]
[null,null,null,null,66,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,65,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,64,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,63,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,62,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"Currency Validation List",null,null,61,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,60,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"AUD",null,null,59,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"CAD",null,null,58,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"DKK",null,null,57,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"JPY",null,null,56,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"KRW",null,null,55,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"NZD",null,null,54,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"NOK",null,null,53,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"SEK",null,null,52,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"CHF",null,null,51,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"GBP",null,null,50,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"USD",null,null,49,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"EUR",null,null,48,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"SDR",null,null,47,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"Other",null,null,46,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,45,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,44,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,43,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,42,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,41,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,40,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,39,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,38,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,37,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,36,7.0288679120278363E-3,{"$f":"IF(ISNUMBER(J90-I90+H90),J90-I90+H90,\"...\")","v":2811547.1648111343},0,-2811547.1648111343,{"$f":"IF($E90>0,IF($E90>($E$26-($E$26-1)),0,$F$6),\"...\")","v":0},400000000]
[null,null,null,null,{"$f":"IF(E90-1<0,0,E90-1)","v":35},{"$f":"IF(E91>0,(1+$F$11)^(1/$F$13)-1,\"...\")","v":7.0288679120278363E-3},2811547.1648111343,{"$f":"IF(E91>0,IF($B$10=\"Per payment period\",$C$10,IF($B$10=\"In percent of outstanding loan\",$C$10/100*K91)),\"...\")","v":0},-2811547.1648111343,0,{"$f":"IF(ISNUMBER(K90-J91),K90-J91,\"...\")","v":400000000}]
[null,null,null,null,34,7.0288679120278363E-3,2811547.1648111343,0,{"$f":"IF(ISNUMBER(IPMT(F92,1,$E92,K91,0)),IPMT(F92,1,$E92,K91,0),\"...\")","v":-2811547.1648111343},0,400000000]
[null,null,null,null,33,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,32,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,31,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,30,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,29,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,28,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,27,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,26,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,25,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,24,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,23,7.0288679120278363E-3,2811547.1648111348,0,-2811547.1648111348,0,400000000]
[null,null,null,null,22,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,21,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,20,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,19,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,18,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,17,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,16,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,15,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,14,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,13,7.0288679120278363E-3,2811547.1648111348,0,-2811547.1648111348,0,400000000]
[null,null,null,null,12,7.0288679120278363E-3,2811547.1648111348,0,-2811547.1648111348,0,400000000]
[null,null,null,null,11,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,10,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,9,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,8,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,7,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,6,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,5,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,4,7.0288679120278363E-3,{"$f":"IF(ISNUMBER(J122-I122+H122),J122-I122+H122,\"...\")","v":2811547.1648111343},0,-2811547.1648111343,{"$f":"IF($E122>0,IF($E122>($E$26-($E$26-1)),0,$F$6),\"...\")","v":0},400000000]
[null,null,null,null,{"$f":"IF(E122-1<0,0,E122-1)","v":3},7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,{"$f":"IF(ISNUMBER(K122-J123),K122-J123,\"...\")","v":400000000}]
[null,null,null,null,2,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,1,7.0288679120278363E-3,402811547.16481113,0,-2811547.1648111343,400000000,0]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...",{"$f":"IF(ISNUMBER(J154-I154+H154),J154-I154+H154,\"...\")","v":"..."},"...","...",{"$f":"IF($E154>0,IF($E154>($E$26-($E$26-1)),0,$F$6),\"...\")","v":"..."},"..."]
[null,null,null,null,{"$f":"IF(E154-1<0,0,E154-1)","v":0},{"$f":"IF(E155>0,(1+$F$11)^(1/$F$13)-1,\"...\")","v":"..."},"...",{"$f":"IF(E155>0,IF($B$10=\"Per payment period\",$C$10,IF($B$10=\"In percent of outstanding loan\",$C$10/100*K155)),\"...\")","v":"..."},"...","...",{"$f":"IF(ISNUMBER(K154-J155),K154-J155,\"...\")","v":"..."}]
[null,null,null,null,0,"...","...","...",{"$f":"IF(ISNUMBER(IPMT(F156,1,$E156,K155,0)),IPMT(F156,1,$E156,K155,0),\"...\")","v":"..."},"...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...",{"$f":"IF(ISNUMBER(J186-I186+H186),J186-I186+H186,\"...\")","v":"..."},"...","...",{"$f":"IF($E186>0,IF($E186>($E$26-($E$26-1)),0,$F$6),\"...\")","v":"..."},"..."]
[null,null,null,null,{"$f":"IF(E186-1<0,0,E186-1)","v":0},"...","...","...","...","...",{"$f":"IF(ISNUMBER(K186-J187),K186-J187,\"...\")","v":"..."}]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...",{"$f":"IF(ISNUMBER(J218-I218+H218),J218-I218+H218,\"...\")","v":"..."},"...","...",{"$f":"IF($E218>0,IF($E218>($E$26-($E$26-1)),0,$F$6),\"...\")","v":"..."},"..."]
[null,null,null,null,{"$f":"IF(E218-1<0,0,E218-1)","v":0},{"$f":"IF(E219>0,(1+$F$11)^(1/$F$13)-1,\"...\")","v":"..."},"...",{"$f":"IF(E219>0,IF($B$10=\"Per payment period\",$C$10,IF($B$10=\"In percent of outstanding loan\",$C$10/100*K219)),\"...\")","v":"..."},"...","...",{"$f":"IF(ISNUMBER(K218-J219),K218-J219,\"...\")","v":"..."}]
[null,null,null,null,0,"...","...","...",{"$f":"IF(ISNUMBER(IPMT(F220,1,$E220,K219,0)),IPMT(F220,1,$E220,K219,0),\"...\")","v":"..."},"...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]

{"sheet":"GE-Calculation Annuity","index":11,"n_rows":225,"n_cols":11,"rows_kept":225,"cut":false,"hidden":true,"merged":[[0,1,0,2],[0,4,0,10],[21,5,21,10]]}
[null,"Grant Element",null,null,"Payment Schedule"]
[]
[]
[]
[null,"Currency",{"$f":"'GE and PV Calculator'!E13","v":"Unified discount rate"}]
[null,"Face value of loan (in currency units)",{"$f":"'GE and PV Calculator'!E15","v":400000000}]
[null,"Grant (as part of financing package, in currency units)",{"$f":"'GE and PV Calculator'!E16","v":0}]
[null,"Upfront commission (in percent)",{"$f":"'GE and PV Calculator'!E17","v":0}]
[null,"Management fees"]
[null,{"$f":"'GE and PV Calculator'!B19","v":"Per payment period"},{"$f":"'GE and PV Calculator'!E19","v":0}]
[null,"Interest rate (per annum)",{"$f":"'GE and PV Calculator'!E20","v":7.2554091666666654E-2}]
[null,"Maturity (in years)",{"$f":"'GE and PV Calculator'!E21","v":10}]
[null,"Payments per annum",{"$f":"'GE and PV Calculator'!E22","v":10}]
[null,"Grace period (in years)",{"$f":"'GE and PV Calculator'!E23","v":10}]
[null,"CIRR discount rate",{"$f":"'GE and PV Calculator'!I13","v":0.05}]
[]
[]
[]
[]
[null,"Grant element",{"$f":"C34","v":0.44514679325281575}]
[]
[null,"Discount rate per annum + margin =",{"$f":"C15","v":0.05},null,null,"Payment schedule"]
[null,"(for maturity <15 years)",{"$f":"$C$15+B38","v":5.7500000000000002E-2},null,"Remaining payments","Interest rate per period","Payments","Fees","Interest","Principal","Outstanding"]
[null,"(for maturity = 15 <20 years)",{"$f":"$C$15+B39","v":6.0000000000000005E-2},null,null,"fixed or variable","per period"]
[null,"(for maturity = 20 < 30 years)",{"$f":"$C$15+B40","v":6.1499999999999999E-2}]
[null,"(for maturity = 30 years)",{"$f":"$C$15+B41","v":6.25E-2},null,{"$f":"C12*C13","v":100},{"$f":"IF(E26>0,(1+$C$11)^(1/$C$13)-1,\"...\")","v":7.0288679120278363E-3},{"$f":"IF(ISNUMBER(J26-I26+H26),J26-I26+H26,\"...\")","v":2811547.1648111343},{"$f":"IF(E26>0,IF($B$10=\"Per payment period\",$C$10,IF($B$10=\"In percent of outstanding loan\",$C$10/100*K26)),\"...\")","v":0},{"$f":"IPMT(F26,1,$E26,C6,0)","v":-2811547.1648111343},{"$f":"IF($E26>0,IF($E26>($E$26-$C$13*$C$14),0,($C$28+I26)),\"...\")","v":0},{"$f":"C$6-J26","v":400000000}]
[null,"Discount rate per period",{"$f":"(1+C22)^(1/C13)-1","v":4.8909381985118294E-3},null,{"$f":"IF(E26-1<0,0,E26-1)","v":99},{"$f":"IF(E27>0,(1+$C$11)^(1/$C$13)-1,\"...\")","v":7.0288679120278363E-3},{"$f":"IF(ISNUMBER(J27-I27+H27),J27-I27+H27,\"...\")","v":2811547.1648111343},{"$f":"IF(E27>0,IF($B$10=\"Per payment period\",$C$10,IF($B$10=\"In percent of outstanding loan\",$C$10/100*K27)),\"...\")","v":0},{"$f":"IF(ISNUMBER(IPMT(F27,1,$E27,K26,0)),IPMT(F27,1,$E27,K26,0),\"...\")","v":-2811547.1648111343},0,{"$f":"IF(ISNUMBER(K26-J27),K26-J27,\"...\")","v":400000000}]
[null,"Annuity",{"$f":"PMT(C11/C13,(C12*C13)-(C14*C13),-C6)","v":{"$error":"#NUM!"}},null,{"$f":"IF(E27-1<0,0,E27-1)","v":98},7.0288679120278363E-3,{"$f":"IF(ISNUMBER(J28-I28+H28),J28-I28+H28,\"...\")","v":2811547.1648111343},0,{"$f":"IF(ISNUMBER(IPMT(F28,1,$E28,K27,0)),IPMT(F28,1,$E28,K27,0),\"...\")","v":-2811547.1648111343},0,{"$f":"IF(ISNUMBER(K27-J28),K27-J28,\"...\")","v":400000000}]
[null,null,null,null,97,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"Upfront commission (in currency units)",{"$f":"C6*C8","v":0},null,96,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,{"$f":"IF(ISNUMBER(K29-J30),K29-J30,\"...\")","v":400000000}]
[null,null,null,null,95,7.0288679120278363E-3,2811547.1648111343,0,{"$f":"IF(ISNUMBER(IPMT(F31,1,$E31,K30,0)),IPMT(F31,1,$E31,K30,0),\"...\")","v":-2811547.1648111343},0,{"$f":"IF(ISNUMBER(K30-J31),K30-J31,\"...\")","v":400000000}]
[null,"NPV",{"$f":"NPV($C$27,G26:G225)+C30","v":221941282.6988737},null,94,7.0288679120278363E-3,2811547.1648111343,0,{"$f":"IF(ISNUMBER(IPMT(F32,1,$E32,K31,0)),IPMT(F32,1,$E32,K31,0),\"...\")","v":-2811547.1648111343},0,{"$f":"IF(ISNUMBER(K31-J32),K31-J32,\"...\")","v":400000000}]
[null,null,null,null,93,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"Grant element",{"$f":"((C6+C7-C32)/(C6+C7))","v":0.44514679325281575},null,92,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,91,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,{"$f":"IF($E35>0,IF($E35>($E$26-$C$13*$C$14),0,($C$28+I35)),\"...\")","v":0},400000000]
[null,"Memorandum Items",null,null,90,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"Margins added to discount rates",null,null,89,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,7.4999999999999997E-3," for maturity <15 years",null,88,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,0.01," for maturity = 15 <20 years",null,87,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,1.15E-2," for maturity = 20 < 30 years",null,86,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,1.2500000000000001E-2," for maturity = 30 years",null,85,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,84,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"Interest rate",{"$f":"C11","v":7.2554091666666654E-2},null,83,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"Payments per period",{"$f":"C13","v":10},null,82,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"Grace",{"$f":"C14","v":10},null,81,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"Maturity",{"$f":"C12","v":10},null,80,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"Discount rate per period",{"$f":"C27","v":4.8909381985118294E-3},null,79,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"Discount rate per annum",{"$f":"C22","v":0.05},null,78,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,77,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"Grant element (formula based calculation, no fees/commissions)",{"$f":"1-(C43*((1-(1/((1+C48)^C45)))/(C44*C47)))-(((1+$C$43)^(1/$C$44)-1)*((1/((1+((1+$C$43)^(1/$C$44)-1))^((C46-C45)*C44)-1))+1)*(1/(1+C48)^C45)*((1-(1/(1+C48)^(C46-C45)))/C47))","v":{"$error":"#DIV/0!"}},null,76,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,75,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,74,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,73,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,72,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,71,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,70,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,69,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,68,7.0288679120278363E-3,{"$f":"IF(ISNUMBER(J58-I58+H58),J58-I58+H58,\"...\")","v":2811547.1648111343},0,-2811547.1648111343,0,400000000]
[null,null,null,null,{"$f":"IF(E58-1<0,0,E58-1)","v":67},7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,{"$f":"IF(ISNUMBER(K58-J59),K58-J59,\"...\")","v":400000000}]
[null,null,null,null,66,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,65,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,64,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,63,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,62,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"Currency Validation List",null,null,61,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,60,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"AUD",null,null,59,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"CAD",null,null,58,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"DKK",null,null,57,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"JPY",null,null,56,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"KRW",null,null,55,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"NZD",null,null,54,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"NOK",null,null,53,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"SEK",null,null,52,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"CHF",null,null,51,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"GBP",null,null,50,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"USD",null,null,49,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"EUR",null,null,48,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"SDR",null,null,47,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,"Other",null,null,46,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,45,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,44,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,43,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,42,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,41,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,40,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,39,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,38,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,37,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,36,7.0288679120278363E-3,{"$f":"IF(ISNUMBER(J90-I90+H90),J90-I90+H90,\"...\")","v":2811547.1648111343},0,-2811547.1648111343,0,400000000]
[null,null,null,null,{"$f":"IF(E90-1<0,0,E90-1)","v":35},{"$f":"IF(E91>0,(1+$C$11)^(1/$C$13)-1,\"...\")","v":7.0288679120278363E-3},2811547.1648111343,{"$f":"IF(E91>0,IF($B$10=\"Per payment period\",$C$10,IF($B$10=\"In percent of outstanding loan\",$C$10/100*K91)),\"...\")","v":0},-2811547.1648111343,0,{"$f":"IF(ISNUMBER(K90-J91),K90-J91,\"...\")","v":400000000}]
[null,null,null,null,34,7.0288679120278363E-3,2811547.1648111343,0,{"$f":"IF(ISNUMBER(IPMT(F92,1,$E92,K91,0)),IPMT(F92,1,$E92,K91,0),\"...\")","v":-2811547.1648111343},0,400000000]
[null,null,null,null,33,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,32,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,31,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,30,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,29,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,28,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,27,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,{"$f":"IF($E99>0,IF($E99>($E$26-$C$13*$C$14),0,($C$28+I99)),\"...\")","v":0},400000000]
[null,null,null,null,26,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,25,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,24,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,23,7.0288679120278363E-3,2811547.1648111348,0,-2811547.1648111348,0,400000000]
[null,null,null,null,22,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,21,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,20,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,19,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,18,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,17,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,16,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,15,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,14,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,13,7.0288679120278363E-3,2811547.1648111348,0,-2811547.1648111348,0,400000000]
[null,null,null,null,12,7.0288679120278363E-3,2811547.1648111348,0,-2811547.1648111348,0,400000000]
[null,null,null,null,11,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,10,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,9,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,8,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,7,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,6,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,5,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,4,7.0288679120278363E-3,{"$f":"IF(ISNUMBER(J122-I122+H122),J122-I122+H122,\"...\")","v":2811547.1648111343},0,-2811547.1648111343,0,400000000]
[null,null,null,null,{"$f":"IF(E122-1<0,0,E122-1)","v":3},7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,{"$f":"IF(ISNUMBER(K122-J123),K122-J123,\"...\")","v":400000000}]
[null,null,null,null,2,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,1,7.0288679120278363E-3,2811547.1648111343,0,-2811547.1648111343,0,400000000]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...",{"$f":"IF(ISNUMBER(J154-I154+H154),J154-I154+H154,\"...\")","v":"..."},"...","...","...","..."]
[null,null,null,null,{"$f":"IF(E154-1<0,0,E154-1)","v":0},{"$f":"IF(E155>0,(1+$C$11)^(1/$C$13)-1,\"...\")","v":"..."},"...",{"$f":"IF(E155>0,IF($B$10=\"Per payment period\",$C$10,IF($B$10=\"In percent of outstanding loan\",$C$10/100*K155)),\"...\")","v":"..."},"...","...",{"$f":"IF(ISNUMBER(K154-J155),K154-J155,\"...\")","v":"..."}]
[null,null,null,null,0,"...","...","...",{"$f":"IF(ISNUMBER(IPMT(F156,1,$E156,K155,0)),IPMT(F156,1,$E156,K155,0),\"...\")","v":"..."},"...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...",{"$f":"IF($E163>0,IF($E163>($E$26-$C$13*$C$14),0,($C$28+I163)),\"...\")","v":"..."},"..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...",{"$f":"IF(ISNUMBER(J186-I186+H186),J186-I186+H186,\"...\")","v":"..."},"...","...","...","..."]
[null,null,null,null,{"$f":"IF(E186-1<0,0,E186-1)","v":0},"...","...","...","...","...",{"$f":"IF(ISNUMBER(K186-J187),K186-J187,\"...\")","v":"..."}]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...",{"$f":"IF(ISNUMBER(J218-I218+H218),J218-I218+H218,\"...\")","v":"..."},"...","...","...","..."]
[null,null,null,null,{"$f":"IF(E218-1<0,0,E218-1)","v":0},{"$f":"IF(E219>0,(1+$C$11)^(1/$C$13)-1,\"...\")","v":"..."},"...",{"$f":"IF(E219>0,IF($B$10=\"Per payment period\",$C$10,IF($B$10=\"In percent of outstanding loan\",$C$10/100*K219)),\"...\")","v":"..."},"...","...",{"$f":"IF(ISNUMBER(K218-J219),K218-J219,\"...\")","v":"..."}]
[null,null,null,null,0,"...","...","...",{"$f":"IF(ISNUMBER(IPMT(F220,1,$E220,K219,0)),IPMT(F220,1,$E220,K219,0),\"...\")","v":"..."},"...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]

{"sheet":"GE-Calculation Lump-Sum-P&I","index":12,"n_rows":225,"n_cols":14,"rows_kept":225,"cut":false,"hidden":true,"merged":[[0,1,0,2],[0,4,0,10],[21,5,21,10]]}
[null,"Grant Element",null,null,"Payment Schedule"]
[]
[]
[]
[null,"Currency",{"$f":"'GE and PV Calculator'!E13","v":"Unified discount rate"}]
[null,"Face value of loan (in currency units)",{"$f":"'GE and PV Calculator'!E15","v":400000000}]
[null,"Grant (as part of financing package, in currency units)",{"$f":"'GE and PV Calculator'!E16","v":0}]
[null,"Upfront commission (in percent)",{"$f":"'GE and PV Calculator'!E17","v":0}]
[null,"Management fees"]
[null,{"$f":"'GE and PV Calculator'!B19","v":"Per payment period"},{"$f":"'GE and PV Calculator'!E19","v":0}]
[null,"Interest rate (per annum)",{"$f":"'GE and PV Calculator'!E20","v":7.2554091666666654E-2}]
[null,"Maturity (in years)",{"$f":"'GE and PV Calculator'!E21","v":10}]
[null,"Payments per annum",{"$f":"'GE and PV Calculator'!E22","v":10}]
[null,"Grace period (in years)","…"]
[null,"CIRR discount rate",{"$f":"'GE and PV Calculator'!I13","v":0.05}]
[]
[]
[]
[]
[null,"Grant element",{"$f":"C34","v":-5.9332438268536181E-2}]
[]
[null,"Discount rate per annum + margin =",{"$f":"C15","v":0.05},null,null,"Payment schedule"]
[null,"(for maturity <15 years)",{"$f":"$C$15+B38","v":5.7500000000000002E-2},null,"Remaining payments","Interest rate per period","Payments","Fees","Interest","Principal","Outstanding"]
[null,"(for maturity = 15 <20 years)",{"$f":"$C$15+B39","v":6.0000000000000005E-2},null,null,"fixed or variable","per period"]
[null,"(for maturity = 20 < 30 years)",{"$f":"$C$15+B40","v":6.1499999999999999E-2}]
[null,"(for maturity = 30 years)",{"$f":"$C$15+B41","v":6.25E-2},null,{"$f":"C12*C13","v":100},{"$f":"IF(E26=1,$C$11,0)","v":0},{"$f":"IF(ISNUMBER(J26-I26+H26),J26-I26+H26,\"...\")","v":0},{"$f":"IF(E26>0,IF($B$10=\"Per payment period\",$C$10,IF($B$10=\"In percent of outstanding loan\",$C$10/100*K26)),\"...\")","v":0},{"$f":"IF(ISNUMBER(IPMT(F26,1,$E26,K25,0)),IPMT(F26,1,$E26,K25,0)*$C$12,\"...\")","v":0},{"$f":"IF($E26>0,IF($E26>($E$26-($E$26-1)),0,$C$6),\"...\")","v":0},{"$f":"C$6-J26","v":400000000}]
[null,"Discount rate per period",{"$f":"(1+C22)^(1/C13)-1","v":4.8909381985118294E-3},null,{"$f":"IF(E26-1<0,0,E26-1)","v":99},{"$f":"IF(E27=1,$C$11,0)","v":0},{"$f":"IF(ISNUMBER(J27-I27+H27),J27-I27+H27,\"...\")","v":0},{"$f":"IF(E27>0,IF($B$10=\"Per payment period\",$C$10,IF($B$10=\"In percent of outstanding loan\",$C$10/100*K27)),\"...\")","v":0},{"$f":"IF(ISNUMBER(IPMT(F27,1,$E27,K26,0)),IPMT(F27,1,$E27,K26,0)*$C$12,\"...\")","v":0},{"$f":"IF($E27>0,IF($E27>($E$26-($E$26-1)),0,$C$6),\"...\")","v":0},{"$f":"IF(ISNUMBER(K26-J27),K26-J27,\"...\")","v":400000000}]
[null,"Grace period in years (DAC definition)","…",null,98,0,0,0,0,0,{"$f":"IF(ISNUMBER(K27-J28),K27-J28,\"...\")","v":400000000}]
[null,null,null,null,97,0,0,0,0,0,400000000]
[null,"Upfront commission (in currency units)",{"$f":"C6*C8","v":0},null,96,0,0,0,0,0,400000000]
[null,null,null,null,95,0,0,0,0,0,400000000]
[null,"NPV",{"$f":"NPV($C$27,G26:G225)+C30","v":423732975.30741447},null,94,0,0,0,0,0,400000000]
[null,null,null,null,93,0,0,0,0,0,400000000]
[null,"Grant element",{"$f":"((C6+C7-C32)/(C6+C7))","v":-5.9332438268536181E-2},null,92,0,0,0,0,0,400000000]
[null,null,null,null,91,0,0,0,0,0,400000000]
[null,"Memorandum Items",null,null,90,0,0,0,0,0,400000000]
[null,"Margins added to discount rates",null,null,89,0,0,0,0,0,400000000]
[null,7.4999999999999997E-3," for maturity <15 years",null,88,0,0,0,0,0,400000000]
[null,0.01," for maturity = 15 <20 years",null,87,0,0,0,0,0,400000000]
[null,1.15E-2," for maturity = 20 < 30 years",null,86,0,0,0,0,0,400000000]
[null,1.2500000000000001E-2," for maturity = 30 years",null,85,0,0,0,0,0,400000000]
[null,null,null,null,84,0,0,0,0,0,400000000]
[null,"R (Interest Rate)",{"$f":"C11","v":7.2554091666666654E-2},null,83,0,0,0,0,0,400000000]
[null,"M (Maturity)",{"$f":"C12","v":10},null,82,0,0,0,0,0,400000000]
[null,"I (Discount Rate)",{"$f":"C22","v":0.05},null,81,0,0,0,0,0,400000000,null,{"$f":"J45*F11","v":0},{"$f":"J45*0.02716*F12","v":0}]
[null,null,null,null,80,0,0,0,0,0,400000000]
[null,null,null,null,79,0,0,0,0,0,400000000]
[null,"100 * (1 - (1 + R*M) / (1+I)M)",null,null,78,0,0,0,0,0,400000000]
[null,"Grant element (formula based calculation, no fees/commissions)",{"$f":"((1-(1+C43*C44)/(1+C45)^C44))","v":-5.9332438268537624E-2},null,77,0,0,0,0,0,400000000]
[null,null,null,null,76,0,0,0,0,0,400000000]
[null,null,null,null,75,0,0,0,0,0,400000000]
[null,null,null,null,74,0,0,0,0,0,400000000]
[null,null,null,null,73,0,0,0,0,0,400000000]
[null,null,null,null,72,0,0,0,0,0,400000000]
[null,null,null,null,71,0,0,0,0,0,400000000]
[null,null,null,null,70,0,0,0,0,0,400000000]
[null,null,null,null,69,0,0,0,0,0,400000000]
[null,null,null,null,68,0,{"$f":"IF(ISNUMBER(J58-I58+H58),J58-I58+H58,\"...\")","v":0},0,0,0,400000000]
[null,null,null,null,{"$f":"IF(E58-1<0,0,E58-1)","v":67},0,0,0,0,0,{"$f":"IF(ISNUMBER(K58-J59),K58-J59,\"...\")","v":400000000}]
[null,null,null,null,66,0,0,0,0,0,400000000]
[null,null,null,null,65,0,0,0,0,0,400000000]
[null,null,null,null,64,0,0,0,0,0,400000000]
[null,null,null,null,63,0,0,0,0,0,400000000]
[null,null,null,null,62,0,0,0,0,0,400000000]
[null,"Currency Validation List",null,null,61,0,0,0,0,0,400000000]
[null,null,null,null,60,0,0,0,0,0,400000000]
[null,"AUD",null,null,59,0,0,0,0,0,400000000]
[null,"CAD",null,null,58,0,0,0,0,0,400000000]
[null,"DKK",null,null,57,0,0,0,0,0,400000000]
[null,"JPY",null,null,56,0,0,0,0,0,400000000]
[null,"KRW",null,null,55,0,0,0,0,0,400000000]
[null,"NZD",null,null,54,0,0,0,0,0,400000000]
[null,"NOK",null,null,53,0,0,0,0,0,400000000]
[null,"SEK",null,null,52,0,0,0,0,0,400000000]
[null,"CHF",null,null,51,0,0,0,0,0,400000000]
[null,"GBP",null,null,50,0,0,0,0,0,400000000]
[null,"USD",null,null,49,0,0,0,0,0,400000000]
[null,"EUR",null,null,48,0,0,0,0,0,400000000]
[null,"SDR",null,null,47,0,0,0,0,0,400000000]
[null,"Other",null,null,46,0,0,0,0,0,400000000]
[null,null,null,null,45,0,0,0,0,0,400000000]
[null,null,null,null,44,0,0,0,0,0,400000000]
[null,null,null,null,43,0,0,0,0,0,400000000]
[null,null,null,null,42,0,0,0,0,0,400000000]
[null,null,null,null,41,0,0,0,0,0,400000000]
[null,null,null,null,40,0,0,0,0,0,400000000]
[null,null,null,null,39,0,0,0,0,0,400000000]
[null,null,null,null,38,0,0,0,0,0,400000000]
[null,null,null,null,37,0,0,0,0,0,400000000]
[null,null,null,null,36,0,{"$f":"IF(ISNUMBER(J90-I90+H90),J90-I90+H90,\"...\")","v":0},0,0,0,400000000]
[null,null,null,null,{"$f":"IF(E90-1<0,0,E90-1)","v":35},{"$f":"IF(E91=1,$C$11,0)","v":0},0,{"$f":"IF(E91>0,IF($B$10=\"Per payment period\",$C$10,IF($B$10=\"In percent of outstanding loan\",$C$10/100*K91)),\"...\")","v":0},{"$f":"IF(ISNUMBER(IPMT(F91,1,$E91,K90,0)),IPMT(F91,1,$E91,K90,0)*$C$12,\"...\")","v":0},{"$f":"IF($E91>0,IF($E91>($E$26-($E$26-1)),0,$C$6),\"...\")","v":0},{"$f":"IF(ISNUMBER(K90-J91),K90-J91,\"...\")","v":400000000}]
[null,null,null,null,34,0,0,0,0,0,400000000]
[null,null,null,null,33,0,0,0,0,0,400000000]
[null,null,null,null,32,0,0,0,0,0,400000000]
[null,null,null,null,31,0,0,0,0,0,400000000]
[null,null,null,null,30,0,0,0,0,0,400000000]
[null,null,null,null,29,0,0,0,0,0,400000000]
[null,null,null,null,28,0,0,0,0,0,400000000]
[null,null,null,null,27,0,0,0,0,0,400000000]
[null,null,null,null,26,0,0,0,0,0,400000000]
[null,null,null,null,25,0,0,0,0,0,400000000]
[null,null,null,null,24,0,0,0,0,0,400000000]
[null,null,null,null,23,0,0,0,0,0,400000000]
[null,null,null,null,22,0,0,0,0,0,400000000]
[null,null,null,null,21,0,0,0,0,0,400000000]
[null,null,null,null,20,0,0,0,0,0,400000000]
[null,null,null,null,19,0,0,0,0,0,400000000]
[null,null,null,null,18,0,0,0,0,0,400000000]
[null,null,null,null,17,0,0,0,0,0,400000000]
[null,null,null,null,16,0,0,0,0,0,400000000]
[null,null,null,null,15,0,0,0,0,0,400000000]
[null,null,null,null,14,0,0,0,0,0,400000000]
[null,null,null,null,13,0,0,0,0,0,400000000]
[null,null,null,null,12,0,0,0,0,0,400000000]
[null,null,null,null,11,0,0,0,0,0,400000000]
[null,null,null,null,10,0,0,0,0,0,400000000]
[null,null,null,null,9,0,0,0,0,0,400000000]
[null,null,null,null,8,0,0,0,0,0,400000000]
[null,null,null,null,7,0,0,0,0,0,400000000]
[null,null,null,null,6,0,0,0,0,0,400000000]
[null,null,null,null,5,0,0,0,0,0,400000000]
[null,null,null,null,4,0,{"$f":"IF(ISNUMBER(J122-I122+H122),J122-I122+H122,\"...\")","v":0},0,0,0,400000000]
[null,null,null,null,{"$f":"IF(E122-1<0,0,E122-1)","v":3},0,0,0,0,0,{"$f":"IF(ISNUMBER(K122-J123),K122-J123,\"...\")","v":400000000}]
[null,null,null,null,2,0,0,0,0,0,400000000]
[null,null,null,null,1,7.2554091666666654E-2,690216366.66666663,0,-290216366.66666663,400000000,0]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,{"$f":"IF(ISNUMBER(J154-I154+H154),J154-I154+H154,\"...\")","v":"..."},"...","...","...","..."]
[null,null,null,null,{"$f":"IF(E154-1<0,0,E154-1)","v":0},{"$f":"IF(E155=1,$C$11,0)","v":0},"...",{"$f":"IF(E155>0,IF($B$10=\"Per payment period\",$C$10,IF($B$10=\"In percent of outstanding loan\",$C$10/100*K155)),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(IPMT(F155,1,$E155,K154,0)),IPMT(F155,1,$E155,K154,0)*$C$12,\"...\")","v":"..."},{"$f":"IF($E155>0,IF($E155>($E$26-($E$26-1)),0,$C$6),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(K154-J155),K154-J155,\"...\")","v":"..."}]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,{"$f":"IF(ISNUMBER(J186-I186+H186),J186-I186+H186,\"...\")","v":"..."},"...","...","...","..."]
[null,null,null,null,{"$f":"IF(E186-1<0,0,E186-1)","v":0},0,"...","...","...","...",{"$f":"IF(ISNUMBER(K186-J187),K186-J187,\"...\")","v":"..."}]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,{"$f":"IF(ISNUMBER(J218-I218+H218),J218-I218+H218,\"...\")","v":"..."},"...","...","...","..."]
[null,null,null,null,{"$f":"IF(E218-1<0,0,E218-1)","v":0},{"$f":"IF(E219=1,$C$11,0)","v":0},"...",{"$f":"IF(E219>0,IF($B$10=\"Per payment period\",$C$10,IF($B$10=\"In percent of outstanding loan\",$C$10/100*K219)),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(IPMT(F219,1,$E219,K218,0)),IPMT(F219,1,$E219,K218,0)*$C$12,\"...\")","v":"..."},{"$f":"IF($E219>0,IF($E219>($E$26-($E$26-1)),0,$C$6),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(K218-J219),K218-J219,\"...\")","v":"..."}]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]
[null,null,null,null,0,0,"...","...","...","...","..."]

{"sheet":"GE Calc Lump Sum-P&CompundedI","index":13,"n_rows":225,"n_cols":11,"rows_kept":225,"cut":false,"hidden":true,"merged":[[0,1,0,2],[0,4,0,10],[21,5,21,10]]}
[null,"Grant Element",null,null,"Payment Schedule"]
[]
[]
[]
[null,"Currency",{"$f":"'GE and PV Calculator'!E13","v":"Unified discount rate"}]
[null,"Face value of loan (in currency units)",{"$f":"'GE and PV Calculator'!E15","v":400000000}]
[null,"Grant (as part of financing package, in currency units)",{"$f":"'GE and PV Calculator'!E16","v":0}]
[null,"Upfront commission (in percent)",{"$f":"'GE and PV Calculator'!E17","v":0}]
[null,"Management fees"]
[null,{"$f":"'GE and PV Calculator'!B19","v":"Per payment period"},{"$f":"'GE and PV Calculator'!E19","v":0}]
[null,"Interest rate (per annum)",{"$f":"'GE and PV Calculator'!E20","v":7.2554091666666654E-2}]
[null,"Maturity (in years)",{"$f":"'GE and PV Calculator'!E21","v":10}]
[null,"Payments per annum",{"$f":"'GE and PV Calculator'!E22","v":10}]
[null,"Grace period (in years)","…"]
[null,"CIRR discount rate",{"$f":"'GE and PV Calculator'!I13","v":0.05}]
[]
[]
[]
[]
[null,"Grant element",{"$f":"C34","v":-0.23679878316413105}]
[]
[null,"Discount rate per annum + margin =",{"$f":"C15","v":0.05},null,null,"Payment schedule"]
[null,"(for maturity <15 years)",{"$f":"$C$15+B38","v":5.7500000000000002E-2},null,"Remaining payments","Interest rate per period","Payments","Fees","Interest","Principal","Outstanding"]
[null,"(for maturity = 15 <20 years)",{"$f":"$C$15+B39","v":6.0000000000000005E-2},null,null,"fixed or variable","per period"]
[null,"(for maturity = 20 < 30 years)",{"$f":"$C$15+B40","v":6.1499999999999999E-2}]
[null,"(for maturity = 30 years)",{"$f":"$C$15+B41","v":6.25E-2},null,{"$f":"C12*C13","v":100},{"$f":"IF(E26>0,(1+$C$11)^(1/$C$13)-1,\"...\")","v":7.0288679120278363E-3},{"$f":"IF(E26=1,(J26+H26-I26),IF(ISNUMBER((J26+H26)),(J26+H26), \"…\"))","v":0},{"$f":"IF(E26>0,IF($B$10=\"Per payment period\",$C$10,IF($B$10=\"In percent of outstanding loan\",$C$10/100*K26)),\"...\")","v":0},{"$f":"IF(ISNUMBER(IPMT(F26,1,$E26,C6,0)),IPMT(F26,1,$E26,C6,0),\"...\")","v":-2811547.1648111343},{"$f":"IF($E26>0,IF($E26>($E$26-($E$26-1)),0,$C$6),\"...\")","v":0},{"$f":"C$6-J26","v":400000000}]
[null,"Discount rate per period",{"$f":"(1+C22)^(1/C13)-1","v":4.8909381985118294E-3},null,{"$f":"IF(E26-1<0,0,E26-1)","v":99},{"$f":"IF(E27>0,(1+$C$11)^(1/$C$13)-1,\"...\")","v":7.0288679120278363E-3},{"$f":"IF(E27=1,(J27+H27-I27),IF(ISNUMBER((J27+H27)),(J27+H27), \"…\"))","v":0},{"$f":"IF(E27>0,IF($B$10=\"Per payment period\",$C$10,IF($B$10=\"In percent of outstanding loan\",$C$10/100*K27)),\"...\")","v":0},{"$f":"IF(ISNUMBER(IPMT(F27,1,$E27,(K26-I26),0)+I26),IPMT(F27,1,$E27,(K26-I26),0)+I26,\"...\")","v":-5642856.323272163},{"$f":"IF($E27>0,IF($E27>($E$26-($E$26-1)),0,$C$6),\"...\")","v":0},{"$f":"IF(ISNUMBER(K26-J27),K26-J27,\"...\")","v":400000000}]
[null,"Grace period in years (DAC definition)","…",null,98,7.0288679120278363E-3,0,0,{"$f":"IF(ISNUMBER(IPMT(F28,1,$E28,(K27-I27),0)+I27),IPMT(F28,1,$E28,(K27-I27),0)+I27,\"...\")","v":-8494066.3798261285},0,{"$f":"IF(ISNUMBER(K27-J28),K27-J28,\"...\")","v":400000000}]
[null,null,null,null,97,7.0288679120278363E-3,0,0,{"$f":"IF(ISNUMBER(IPMT(F29,1,$E29,(K28-I28),0)+I28),IPMT(F29,1,$E29,(K28-I28),0)+I28,\"...\")","v":-11365317.215257058},0,400000000]
[null,"Upfront commission (in currency units)",{"$f":"C6*C8","v":0},null,96,7.0288679120278363E-3,0,0,-14256749.693552531,0,400000000]
[null,null,null,null,95,7.0288679120278363E-3,0,0,-17168505.668814491,0,400000000]
[null,"NPV",{"$f":"NPV($C$27,G26:G225)+C30","v":494719513.26565242},null,94,7.0288679120278363E-3,0,0,-20100727.992218625,0,400000000]
[null,null,null,null,93,7.0288679120278363E-3,0,0,-23053560.519022666,0,400000000]
[null,"Grant element",{"$f":"((C6+C7-C32)/(C6+C7))","v":-0.23679878316413105},null,92,7.0288679120278363E-3,0,0,-26027148.115623951,0,400000000]
[null,null,null,null,91,7.0288679120278363E-3,{"$f":"IF(E35=1,(J35+H35-I35),IF(ISNUMBER((J35+H35)),(J35+H35), \"…\"))","v":0},0,-29021636.66666659,0,400000000]
[null,"Memorandum Items",null,null,90,7.0288679120278363E-3,0,0,-32037173.082198586,0,400000000]
[null,"Margins added to discount rates",null,null,89,7.0288679120278363E-3,0,0,-35073905.30487927,0,400000000]
[null,7.4999999999999997E-3," for maturity <15 years",null,88,7.0288679120278363E-3,0,0,-38131982.317237377,0,400000000]
[null,0.01," for maturity = 15 <20 years",null,87,7.0288679120278363E-3,0,0,-41211554.148980156,0,400000000]
[null,1.15E-2," for maturity = 20 < 30 years",null,86,7.0288679120278363E-3,0,0,-44312771.884353854,0,400000000]
[null,1.2500000000000001E-2," for maturity = 30 years",null,85,7.0288679120278363E-3,0,0,-47435787.669555932,0,400000000]
[null,null,null,null,84,7.0288679120278363E-3,0,0,-50580754.720199376,0,400000000]
[null,null,null,null,83,7.0288679120278363E-3,0,0,-53747827.328829467,0,400000000]
[null,null,null,null,82,7.0288679120278363E-3,0,0,-56937160.872493424,0,400000000]
[null,null,null,null,81,7.0288679120278363E-3,0,0,-60148911.820363194,0,400000000]
[null,null,null,null,80,7.0288679120278363E-3,0,0,-63383237.741411872,0,400000000]
[null,null,null,null,79,7.0288679120278363E-3,0,0,-66640297.312144049,0,400000000]
[null,null,null,null,78,7.0288679120278363E-3,0,0,-69920250.324380502,0,400000000]
[null,null,null,null,77,7.0288679120278363E-3,0,0,-73223257.693097621,0,400000000]
[null,null,null,null,76,7.0288679120278363E-3,0,0,-76549481.464321911,0,400000000]
[null,null,null,null,75,7.0288679120278363E-3,0,0,-79899084.823079988,0,400000000]
[null,null,null,null,74,7.0288679120278363E-3,0,0,-83272232.101404458,0,400000000]
[null,null,null,null,73,7.0288679120278363E-3,0,0,-86669088.786396086,0,400000000]
[null,null,null,null,72,7.0288679120278363E-3,0,0,-90089821.528342605,0,400000000]
[null,null,null,null,71,7.0288679120278363E-3,0,0,-93534598.148894623,0,400000000]
[null,null,null,null,70,7.0288679120278363E-3,0,0,-97003587.649298936,0,400000000]
[null,null,null,null,69,7.0288679120278363E-3,0,0,-100496960.21868981,0,400000000]
[null,null,null,null,68,7.0288679120278363E-3,0,0,-104014887.24243844,0,400000000]
[null,null,null,null,67,7.0288679120278363E-3,0,0,-107557541.31056114,0,400000000]
[null,null,null,null,66,7.0288679120278363E-3,0,0,-111125096.22618668,0,400000000]
[null,null,null,null,65,7.0288679120278363E-3,0,0,-114717727.01408306,0,400000000]
[null,null,null,null,64,7.0288679120278363E-3,0,0,-118335609.92924425,0,400000000]
[null,null,null,null,63,7.0288679120278363E-3,0,0,-121978922.46553729,0,400000000]
[null,null,null,null,62,7.0288679120278363E-3,0,0,-125647843.36441018,0,400000000]
[null,"Currency Validation List",null,null,61,7.0288679120278363E-3,0,0,-129342552.62366091,0,400000000]
[null,null,null,null,60,7.0288679120278363E-3,0,0,-133063231.50626826,0,400000000]
[null,"AUD",null,null,59,7.0288679120278363E-3,0,0,-136810062.54928455,0,400000000]
[null,"CAD",null,null,58,7.0288679120278363E-3,0,0,-140583229.57279086,0,400000000]
[null,"DKK",null,null,57,7.0288679120278363E-3,0,0,-144382917.68891543,0,400000000]
[null,"JPY",null,null,56,7.0288679120278363E-3,0,0,-148209313.31091514,0,400000000]
[null,"KRW",null,null,55,7.0288679120278363E-3,0,0,-152062604.16232106,0,400000000]
[null,"NZD",null,null,54,7.0288679120278363E-3,0,0,-155942979.28614813,0,400000000]
[null,"NOK",null,null,53,7.0288679120278363E-3,0,0,-159850629.05416968,0,400000000]
[null,"SEK",null,null,52,7.0288679120278363E-3,0,0,-163785745.17625713,0,400000000]
[null,"CHF",null,null,51,7.0288679120278363E-3,0,0,-167748520.70978522,0,400000000]
[null,"GBP",null,null,50,7.0288679120278363E-3,0,0,-171739150.06910351,0,400000000]
[null,"USD",null,null,49,7.0288679120278363E-3,0,0,-175757829.03507429,0,400000000]
[null,"EUR",null,null,48,7.0288679120278363E-3,0,0,-179804754.76467773,0,400000000]
[null,"SDR",null,null,47,7.0288679120278363E-3,0,0,-183880125.80068433,0,400000000]
[null,"Other",null,null,46,7.0288679120278363E-3,0,0,-187984142.08139554,0,400000000]
[null,null,null,null,45,7.0288679120278363E-3,0,0,-192117004.95045269,0,400000000]
[null,null,null,null,44,7.0288679120278363E-3,0,0,-196278917.16671494,0,400000000]
[null,null,null,null,43,7.0288679120278363E-3,0,0,-200470082.91420677,0,400000000]
[null,null,null,null,42,7.0288679120278363E-3,0,0,-204690707.81213513,0,400000000]
[null,null,null,null,41,7.0288679120278363E-3,0,0,-208940998.92497724,0,400000000]
[null,null,null,null,40,7.0288679120278363E-3,0,0,-213221164.77263919,0,400000000]
[null,null,null,null,39,7.0288679120278363E-3,0,0,-217531415.34068593,0,400000000]
[null,null,null,null,38,7.0288679120278363E-3,0,0,-221871962.09064323,0,400000000]
[null,null,null,null,37,7.0288679120278363E-3,0,0,-226243017.97037193,0,400000000]
[null,null,null,null,36,7.0288679120278363E-3,0,0,-230644797.42451534,0,400000000]
[null,null,null,null,{"$f":"IF(E90-1<0,0,E90-1)","v":35},{"$f":"IF(E91>0,(1+$C$11)^(1/$C$13)-1,\"...\")","v":7.0288679120278363E-3},{"$f":"IF(E91=1,(J91+H91-I91),IF(ISNUMBER((J91+H91)),(J91+H91), \"…\"))","v":0},{"$f":"IF(E91>0,IF($B$10=\"Per payment period\",$C$10,IF($B$10=\"In percent of outstanding loan\",$C$10/100*K91)),\"...\")","v":0},-235077516.40501982,{"$f":"IF($E91>0,IF($E91>($E$26-($E$26-1)),0,$C$6),\"...\")","v":0},400000000]
[null,null,null,null,34,7.0288679120278363E-3,0,0,{"$f":"IF(ISNUMBER(IPMT(F92,1,$E92,(K91-I91),0)+I91),IPMT(F92,1,$E92,(K91-I91),0)+I91,\"...\")","v":-239541392.38172939},0,{"$f":"IF(ISNUMBER(K91-J92),K91-J92,\"...\")","v":400000000}]
[null,null,null,null,33,7.0288679120278363E-3,0,0,-244036644.35305494,0,400000000]
[null,null,null,null,32,7.0288679120278363E-3,0,0,-248563492.85671821,0,400000000]
[null,null,null,null,31,7.0288679120278363E-3,0,0,-253122159.98057151,0,400000000]
[null,null,null,null,30,7.0288679120278363E-3,0,0,-257712869.37349325,0,400000000]
[null,null,null,null,29,7.0288679120278363E-3,0,0,-262335846.25636035,0,400000000]
[null,null,null,null,28,7.0288679120278363E-3,0,0,-266991317.43309748,0,400000000]
[null,null,null,null,27,7.0288679120278363E-3,0,0,-271679511.30180413,0,400000000]
[null,null,null,null,26,7.0288679120278363E-3,0,0,-276400657.86595994,0,400000000]
[null,null,null,null,25,7.0288679120278363E-3,0,0,-281154988.74570853,0,400000000]
[null,null,null,null,24,7.0288679120278363E-3,0,0,-285942737.18922091,0,400000000]
[null,null,null,null,23,7.0288679120278363E-3,0,0,-290764138.08413875,0,400000000]
[null,null,null,null,22,7.0288679120278363E-3,0,0,-295619427.96909791,0,400000000]
[null,null,null,null,21,7.0288679120278363E-3,0,0,-300508845.04533309,0,400000000]
[null,null,null,null,20,7.0288679120278363E-3,0,0,-305432629.18836391,0,400000000]
[null,null,null,null,19,7.0288679120278363E-3,0,0,-310391021.95976341,0,400000000]
[null,null,null,null,18,7.0288679120278363E-3,0,0,-315384266.61900908,0,400000000]
[null,null,null,null,17,7.0288679120278363E-3,0,0,-320412608.13541698,0,400000000]
[null,null,null,null,16,7.0288679120278363E-3,0,0,-325476293.20016032,0,400000000]
[null,null,null,null,15,7.0288679120278363E-3,0,0,-330575570.23837185,0,400000000]
[null,null,null,null,14,7.0288679120278363E-3,0,0,-335710689.42133176,0,400000000]
[null,null,null,null,13,7.0288679120278363E-3,0,0,-340881902.67874122,0,400000000]
[null,null,null,null,12,7.0288679120278363E-3,0,0,-346089463.71108192,0,400000000]
[null,null,null,null,11,7.0288679120278363E-3,0,0,-351333628.0020628,0,400000000]
[null,null,null,null,10,7.0288679120278363E-3,0,0,-356614652.83115393,0,400000000]
[null,null,null,null,9,7.0288679120278363E-3,0,0,-361932797.28620893,0,400000000]
[null,null,null,null,8,7.0288679120278363E-3,0,0,-367288322.27617556,0,400000000]
[null,null,null,null,7,7.0288679120278363E-3,0,0,-372681490.54389626,0,400000000]
[null,null,null,null,6,7.0288679120278363E-3,0,0,-378112566.67899811,0,400000000]
[null,null,null,null,5,7.0288679120278363E-3,0,0,-383581817.13087374,0,400000000]
[null,null,null,null,4,7.0288679120278363E-3,0,0,-389089510.22175342,0,400000000]
[null,null,null,null,3,7.0288679120278363E-3,0,0,-394635916.15986884,0,400000000]
[null,null,null,null,2,7.0288679120278363E-3,0,0,-400221307.05270976,0,400000000]
[null,null,null,null,1,7.0288679120278363E-3,805845956.92037344,0,-405845956.9203735,400000000,0]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,{"$f":"IF(E154-1<0,0,E154-1)","v":0},{"$f":"IF(E155>0,(1+$C$11)^(1/$C$13)-1,\"...\")","v":"..."},{"$f":"IF(E155=1,(J155+H155-I155),IF(ISNUMBER((J155+H155)),(J155+H155), \"…\"))","v":"…"},{"$f":"IF(E155>0,IF($B$10=\"Per payment period\",$C$10,IF($B$10=\"In percent of outstanding loan\",$C$10/100*K155)),\"...\")","v":"..."},"...",{"$f":"IF($E155>0,IF($E155>($E$26-($E$26-1)),0,$C$6),\"...\")","v":"..."},"..."]
[null,null,null,null,0,"...","…","...",{"$f":"IF(ISNUMBER(IPMT(F156,1,$E156,(K155-I155),0)+I155),IPMT(F156,1,$E156,(K155-I155),0)+I155,\"...\")","v":"..."},"...",{"$f":"IF(ISNUMBER(K155-J156),K155-J156,\"...\")","v":"..."}]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,{"$f":"IF(E218-1<0,0,E218-1)","v":0},{"$f":"IF(E219>0,(1+$C$11)^(1/$C$13)-1,\"...\")","v":"..."},{"$f":"IF(E219=1,(J219+H219-I219),IF(ISNUMBER((J219+H219)),(J219+H219), \"…\"))","v":"…"},{"$f":"IF(E219>0,IF($B$10=\"Per payment period\",$C$10,IF($B$10=\"In percent of outstanding loan\",$C$10/100*K219)),\"...\")","v":"..."},"...",{"$f":"IF($E219>0,IF($E219>($E$26-($E$26-1)),0,$C$6),\"...\")","v":"..."},"..."]
[null,null,null,null,0,"...","…","...",{"$f":"IF(ISNUMBER(IPMT(F220,1,$E220,(K219-I219),0)+I219),IPMT(F220,1,$E220,(K219-I219),0)+I219,\"...\")","v":"..."},"...",{"$f":"IF(ISNUMBER(K219-J220),K219-J220,\"...\")","v":"..."}]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]
[null,null,null,null,0,"...","…","...","...","...","..."]

{"sheet":"Lists","index":14,"n_rows":203,"n_cols":12,"rows_kept":203,"cut":false,"hidden":true,"merged":[]}
["Creditor List","Creditor Type","Loan Type","Repayment Profile","Concessionality","Use of debt financing - if known","Debt Limit","Currencies for Rate Calculation","Currencies for Loan Denomination","Years","Repayment Profile","Concessionality"]
["Afghanistan","Multilateral","Fixed","Annuity","Concessional","Infrastructure","Contracting","USD","USD",2014,"Annuity","Concessional"]
["Albania","Bilateral - Paris Club","Variable","Equal Principal Payment","Semi-concessional","Social Spending","Disbursement","EUR","EUR",2015,"Equal Principal Payment","Non-concessional"]
["Algeria","Bilateral - Non-Paris Club",null,"Lump Sum Principal","Non-concessional","Budget Financing",null,"JPY","JPY",2016,"Lump Sum Principal"]
["Angola","Other",null,"Lump Sum Principal & Interest",null,"Other",null,"GBP","GBP",2017,"Lump Sum Principal & Interest"]
["Antigua and Barbuda",null,null,"Lump Sum Principal & Compound Interest",null,null,null,"Other","Other",2018,"Lump Sum Principal & Compound Interest"]
["Argentina",null,null,null,null,null,null,null,"AUD",2019,"Other"]
["Armenia",null,null,null,null,null,null,null,"CAD",2020]
["Azerbaijan",null,null,null,null,null,null,null,"CHF",2021]
["Bahamas, The",null,null,null,null,null,null,null,"CLP",2022]
["Bahrain",null,null,null,null,null,null,null,"CZK",2023]
["Bangladesh",null,null,null,null,null,null,null,"DKK",2024]
["Barbados",null,null,null,null,null,null,null,"HUF",2025]
["Belarus",null,null,null,null,null,null,null,"ILS",2026]
["Belgium",null,null,null,null,null,null,null,"ISK",2027]
["Belize",null,null,null,null,null,null,null,"KRW",2028]
["Benin",null,null,null,null,null,null,null,"LCU",2029]
["Bhutan",null,null,null,null,null,null,null,"MXN",2030]
["Bolivia",null,null,null,null,null,null,null,"NOK"]
["Bosnia and Herzegovina",null,null,null,null,null,null,null,"NZD"]
["Botswana",null,null,null,null,null,null,null,"PLN"]
["Brazil",null,null,null,null,null,null,null,"SEK"]
["Bulgaria",null,null,null,null,null,null,null,"TRY"]
["Burkina Faso"]
["Burundi"]
["Cabo Verde"]
["Cambodia"]
["Cameroon"]
["Central African Republic"]
["Chad"]
["Chile"]
["China"]
["Colombia"]
["Comoros"]
["Congo, Democratic Republic of the"]
["Congo, Republic of"]
["Costa Rica"]
["Côte d'Ivoire"]
["Croatia"]
["Cyprus"]
["Czech Republic"]
["Djibouti"]
["Dominica"]
["Dominican Republic"]
["Eastern Caribbean Currency Union"]
["Ecuador"]
["Egypt"]
["El Salvador"]
["Equatorial Guinea"]
["Eritrea"]
["Estonia"]
["Ethiopia"]
["Fiji"]
["Finland"]
["Gabon"]
["Gambia, The"]
["Georgia"]
["Germany"]
["Ghana"]
["Greece"]
["Grenada"]
["Guatemala"]
["Guinea"]
["Guinea-Bissau"]
["Guyana"]
["Haiti"]
["Honduras"]
["Hong Kong SAR"]
["Hungary"]
["Iceland"]
["India"]
["Indonesia"]
["Iran"]
["Iraq"]
["Ireland"]
["Israel"]
["Italy"]
["Jamaica"]
["Jordan"]
["Kazakhstan"]
["Kenya"]
["Kiribati"]
["Korea"]
["Kuwait"]
["Kyrgyz Republic"]
["Lao P.D.R."]
["Latvia"]
["Lebanon"]
["Lesotho"]
["Liberia"]
["Libya"]
["Lithuania"]
["Macedonia, FYR"]
["Madagascar"]
["Malawi"]
["Malaysia"]
["Maldives"]
["Mali"]
["Malta"]
["Marshall Islands"]
["Mauritania"]
["Mauritius"]
["Mexico"]
["Micronesia"]
["Moldova"]
["Mongolia"]
["Montenegro, Rep. of"]
["Morocco"]
["Mozambique"]
["Myanmar"]
["Namibia"]
["Nepal"]
["Netherlands"]
["Nicaragua"]
["Niger"]
["Nigeria"]
["Norway"]
["Oman"]
["Pakistan"]
["Panama"]
["Papua New Guinea"]
["Paraguay"]
["Peru"]
["Philippines"]
["Poland"]
["Portugal"]
["Qatar"]
["Romania"]
["Russia"]
["Rwanda"]
["Samoa"]
["São Tomé and Príncipe"]
["Saudi Arabia"]
["Senegal"]
["Serbia"]
["Seychelles"]
["Sierra Leone"]
["Slovak Republic"]
["Slovenia"]
["Solomon Islands"]
["South Africa"]
["Spain"]
["Sri Lanka"]
["St. Kitts and Nevis"]
["St. Lucia"]
["St. Vincent and the Grenadines"]
["Sudan"]
["Suriname"]
["Swaziland"]
["Syria"]
["Taiwan Province of China"]
["Tajikistan"]
["Tanzania"]
["Thailand"]
["Togo"]
["Trinidad and Tobago"]
["Tunisia"]
["Turkey"]
["Turkmenistan"]
["Uganda"]
["Ukraine"]
["United Arab Emirates"]
["United States"]
["Uruguay"]
["Uzbekistan"]
["Vanuatu"]
["Venezuela"]
["Vietnam"]
["Yemen"]
["Zambia"]
["Zimbabwe"]
["World Bank Group"]
["African Development Bank (AfDB) Group"]
["International Monetary Fund (IMF)"]
["Inter-American Development Bank (IaDB)"]
["European Union/European Investment Bank (EU/EIB) "]
["Central American Bank for Economic Integration (CABEI)"]
["International Fund for Agricultural Development (IFAD)"]
["Arab Bank for Economic Development in Africa (BADEA)"]
["OPEC Fund for International Development (OFID)"]
["Islamic Development Bank (IsDB)"]
["Arab Fund for Economic and Social Development (AFESD)"]
["Corporación Andina de Fomento (CAF)"]
["West African Development Bank (BOAD)"]
["Caricom Multilateral Clearing Facility (CMCF)"]
["Asian Development Bank (AsDB)"]
["Nordic Development Fund (NDF)"]
["Fund for the Financial Development of the River Plate Basin (FONPLATA)"]
["Caribbean Development Bank (CDB)"]
["Arab Monetary Fund (AMF)"]
["Central Bank of West African States (BCEAO)"]
["Nordic Investment Bank (NIB)"]
["East African Development Bank (EADB) "]
["Shelter Afrique"]
["Banco Interamericano de Ahorro y Préstamo (BIAPE)"]
["Banque des Etats de l'Afrique Centrale (BEAC)"]
["Economic Community of West African States (ECOWAS)"]
["Eastern and Southern African Trade and Development Bank (PTA Bank)"]
["Banque de Développement des Etats de l'Afrique Centrale (BDEAC)"]
["Banque de Dévelopment des Etats des Grands Lacs (BDEGL)"]
["Conseil de L'Entente (FEGECE)"]
["Fondo Centroamericano de Estabilización Monetaria (FOCEM)"]
["Islamic Solidarity Fund for Development (ISFD)"]

{"sheet":"GE-Calculation Custom","index":15,"n_rows":225,"n_cols":11,"rows_kept":225,"cut":false,"hidden":false,"merged":[[0,1,0,2],[0,4,0,10],[21,5,21,10]]}
[null,"Grant Element",null,null,"Payment Schedule"]
[null,null,"INPUT"]
[]
[]
[]
[null,"Face value of loan (in currency units)",50000000]
[null,"Grant (as part of financing package, in currency units)",0]
[null,"Upfront commission (in percent)",0]
[null,"Management fees"]
[null,"Per payment period",0]
[null,"Interest rate (per annum)",0.01]
[null,"Maturity (in years)",10]
[null,"Payments per annum",1]
[null,"Grace period (in years)",5]
[null,"Unified discount rate",0.05]
[]
[]
[]
[]
[]
[]
[null,"Discount rate per annum",0.05,null,null,"Payment schedule"]
[null,null,null,null,"Remaining payments","Interest rate per period","Payments","Fees","Interest","Principal","Outstanding"]
[null,null,null,null,null,"fixed or variable","per period"]
[]
[null,null,null,null,{"$f":"C12*C13","v":10},{"$f":"IF(E26>0,(1+$C$11)^(1/$C$13)-1,\"...\")","v":1.0000000000000009E-2},{"$f":"IF(ISNUMBER(J26-I26+H26),J26-I26+H26,\"...\")","v":500000.00000000047},{"$f":"IF(E26>0,IF($B$10=\"Per payment period\",$C$10,IF($B$10=\"In percent of outstanding loan\",$C$10/100*K26/C13)),\"...\")","v":0},{"$f":"IPMT(F26,1,$E26,C6,0)","v":-500000.00000000047},{"$f":"IF($E26>0,IF($E26>($E$26-$C$13*$C$14),0,$C$6/($E$26-$C$13*$C$14)),\"...\")","v":0},{"$f":"C$6-J26","v":50000000}]
[null,"Discount rate per period",{"$f":"(1+C22)^(1/C13)-1","v":5.0000000000000044E-2},null,{"$f":"IF(E26-1<0,0,E26-1)","v":9},{"$f":"IF(E27>0,(1+$C$11)^(1/$C$13)-1,\"...\")","v":1.0000000000000009E-2},{"$f":"IF(ISNUMBER(J27-I27+H27),J27-I27+H27,\"...\")","v":500000.00000000047},{"$f":"IF(E27>0,IF($B$10=\"Per payment period\",$C$10,IF($B$10=\"In percent of outstanding loan\",$C$10/100*AVERAGE(K26:K27)/$C$13)),\"...\")","v":0},{"$f":"IF(ISNUMBER(IPMT(F27,1,$E27,AVERAGE(K26:K27),0)),IPMT(F27,1,$E27,AVERAGE(K26:K27),0),\"...\")","v":-500000.00000000047},0,{"$f":"IF(ISNUMBER(K26-J27),K26-J27,\"...\")","v":50000000}]
[null,"Grace period in years (DAC definition)",{"$f":"IF(C14>0,C14-1/C13,0)","v":4},null,{"$f":"IF(E27-1<0,0,E27-1)","v":8},1.0000000000000009E-2,{"$f":"IF(ISNUMBER(J28-I28+H28),J28-I28+H28,\"...\")","v":500000.00000000047},{"$f":"IF(E28>0,IF($B$10=\"Per payment period\",$C$10,IF($B$10=\"In percent of outstanding loan\",$C$10/100*AVERAGE(K27:K28)/$C$13)),\"...\")","v":0},{"$f":"IF(ISNUMBER(IPMT(F28,1,$E28,AVERAGE(K27:K28),0)),IPMT(F28,1,$E28,AVERAGE(K27:K28),0),\"...\")","v":-500000.00000000047},0,{"$f":"IF(ISNUMBER(K27-J28),K27-J28,\"...\")","v":50000000}]
[null,null,null,null,7,1.0000000000000009E-2,500000.00000000047,0,-500000.00000000047,0,50000000]
[null,"Upfront commission (in currency units)",{"$f":"C6*C8","v":0},null,6,1.0000000000000009E-2,500000.00000000047,0,-500000.00000000047,0,50000000]
[null,null,null,null,5,1.0000000000000009E-2,10450000,0,-450000.00000000041,10000000,40000000]
[null,"NPV",{"$f":"NPV($C$27,G26:G225)+C30","v":36968453.155504234},null,4,1.0000000000000009E-2,10350000,0,-350000.00000000029,10000000,30000000]
[null,null,null,null,3,1.0000000000000009E-2,10250000,0,-250000.00000000023,10000000,20000000]
[null,"Grant element",{"$f":"((C6+C7-C32)/(C6+C7))","v":0.26063093688991534},null,2,1.0000000000000009E-2,10150000,0,-150000.00000000015,10000000,10000000]
[null,null,null,null,1,1.0000000000000009E-2,10050000,0,-50000.000000000044,10000000,0]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,"Currency Validation List",null,null,0,"...","...","...","...","...","..."]
[null,"Unified discount rate",null,null,0,"...","...","...","...","...","..."]
[null,"AUD",null,null,0,"...","...","...","...","...","..."]
[null,"CAD",null,null,0,"...","...","...","...","...","..."]
[null,"DKK",null,null,0,"...","...","...","...","...","..."]
[null,"JPY",null,null,0,"...","...","...","...","...","..."]
[null,"KRW",null,null,0,"...","...","...","...","...","..."]
[null,"NZD",null,null,0,"...","...","...","...","...","..."]
[null,"NOK",null,null,0,"...","...","...","...","...","..."]
[null,"SEK",null,null,0,"...","...","...","...","...","..."]
[null,"CHF",null,null,0,"...","...","...","...","...","..."]
[null,"GBP",null,null,0,"...","...","...","...","...","..."]
[null,"USD",null,null,0,"...","...","...","...","...","..."]
[null,"EUR",null,null,0,"...","...","...","...","...","..."]
[null,"SDR",null,null,0,"...","...","...","...","...","..."]
[null,"Other",null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,"Per payment period",null,null,0,"...","...","...","...","...","..."]
[null,"In percent of outstanding loan",null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...",{"$f":"IF($E90>0,IF($E90>($E$26-$C$13*$C$14),0,$C$6/($E$26-$C$13*$C$14)),\"...\")","v":"..."},"..."]
[null,null,null,null,0,{"$f":"IF(E91>0,(1+$C$11)^(1/$C$13)-1,\"...\")","v":"..."},"...","...","...","...","..."]
[null,null,null,null,{"$f":"IF(E91-1<0,0,E91-1)","v":0},"...",{"$f":"IF(ISNUMBER(J92-I92+H92),J92-I92+H92,\"...\")","v":"..."},{"$f":"IF(E92>0,IF($B$10=\"Per payment period\",$C$10,IF($B$10=\"In percent of outstanding loan\",$C$10/100*AVERAGE(K91:K92)/$C$13)),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(IPMT(F92,1,$E92,AVERAGE(K91:K92),0)),IPMT(F92,1,$E92,AVERAGE(K91:K92),0),\"...\")","v":"..."},"...",{"$f":"IF(ISNUMBER(K91-J92),K91-J92,\"...\")","v":"..."}]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...",{"$f":"IF($E154>0,IF($E154>($E$26-$C$13*$C$14),0,$C$6/($E$26-$C$13*$C$14)),\"...\")","v":"..."},"..."]
[null,null,null,null,0,{"$f":"IF(E155>0,(1+$C$11)^(1/$C$13)-1,\"...\")","v":"..."},"...","...","...","...","..."]
[null,null,null,null,{"$f":"IF(E155-1<0,0,E155-1)","v":0},"...",{"$f":"IF(ISNUMBER(J156-I156+H156),J156-I156+H156,\"...\")","v":"..."},{"$f":"IF(E156>0,IF($B$10=\"Per payment period\",$C$10,IF($B$10=\"In percent of outstanding loan\",$C$10/100*AVERAGE(K155:K156)/$C$13)),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(IPMT(F156,1,$E156,AVERAGE(K155:K156),0)),IPMT(F156,1,$E156,AVERAGE(K155:K156),0),\"...\")","v":"..."},"...",{"$f":"IF(ISNUMBER(K155-J156),K155-J156,\"...\")","v":"..."}]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...",{"$f":"IF($E218>0,IF($E218>($E$26-$C$13*$C$14),0,$C$6/($E$26-$C$13*$C$14)),\"...\")","v":"..."},"..."]
[null,null,null,null,0,{"$f":"IF(E219>0,(1+$C$11)^(1/$C$13)-1,\"...\")","v":"..."},"...","...","...","...","..."]
[null,null,null,null,{"$f":"IF(E219-1<0,0,E219-1)","v":0},"...",{"$f":"IF(ISNUMBER(J220-I220+H220),J220-I220+H220,\"...\")","v":"..."},{"$f":"IF(E220>0,IF($B$10=\"Per payment period\",$C$10,IF($B$10=\"In percent of outstanding loan\",$C$10/100*AVERAGE(K219:K220)/$C$13)),\"...\")","v":"..."},{"$f":"IF(ISNUMBER(IPMT(F220,1,$E220,AVERAGE(K219:K220),0)),IPMT(F220,1,$E220,AVERAGE(K219:K220),0),\"...\")","v":"..."},"...",{"$f":"IF(ISNUMBER(K219-J220),K219-J220,\"...\")","v":"..."}]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]
[null,null,null,null,0,"...","...","...","...","...","..."]

{"sheet":"GE-Calculation IsDB Loan","index":16,"n_rows":225,"n_cols":10,"rows_kept":225,"cut":false,"hidden":false,"merged":[[0,1,0,2],[0,5,0,9],[20,6,20,9],[21,4,23,4],[21,5,23,5],[21,6,23,6],[21,7,23,7],[21,8,23,8],[21,9,23,9]]}
[null,"Grant Element",null,null,null,"Payment Schedule"]
[null,null,"INPUT"]
[]
[]
[]
[null,"Face value of loan (in currency units)",1000000,null,null,{"$f":"B6","v":"Face value of loan (in currency units)"},1000000]
[null,"Expense Coefficient (in percent)",1.26E-2,null,null,"Expense Coefficient (in percent)",1.26E-2]
[null,"Implementation period (in years)",7.4958904109589044,null,null,{"$f":"B9","v":"Maturity (in years)"},{"$f":"C9","v":25}]
[null,"Maturity (in years)",25,null,null,{"$f":"B10","v":"Payments per annum"},{"$f":"C10","v":2}]
[null,"Payments per annum",2,null,null,"Grace period in years",{"$f":"C11","v":7}]
[null,"Grace period (in years)",7,null,null,"Total payments",{"$f":"G15+G16","v":1094448.2191780815}]
[null,"Service fee payments phase I ",4,0.04]
[null,"Service fee payments phase II",11,0.4]
[null,"Service fee payments phase III",{"$f":"5*C10","v":10},{"$f":"1-D13-D12","v":0.55999999999999994}]
[null,"Service fee (in currency units)",{"$f":"C6*C7*C8","v":94448.219178082189},null,null,"Total principal",{"$f":"SUM(I26:I225)","v":999999.9999999993}]
[null,"Unified discount rate",0.05,null,null,"Total service fee",{"$f":"SUM(H26:H225)","v":94448.219178082159}]
[]
[]
[]
[]
[null,null,null,null,null,null,"Payment schedule"]
[null,"Discount rate per annum",0.05,null,"Period","Remaining payments","Payments\nper period","Service\nfee","Principal","Outstanding"]
[]
[]
[]
[null,null,null,null,1,{"$f":"G8*G9","v":50},{"$f":"IF(ISNUMBER(I26+H26),I26+H26,\"...\")","v":944.48219178082195},{"$f":"IF((F$26-F27)<=C$12,$D$12*$C$15/C$12,IF((F$26-F27)<=(C$13+C$12),$D$13*$C$15/C$13,IF((F$26-F27)<=(C$12+C$13+C$14),$D$14*$C$15/C$14,0)))","v":944.48219178082195},{"$f":"IF($F26>0,IF($F26>($F$26-$G$9*$G$10),0,$G$6/($F$26-$G$9*$G$10)),\"...\")","v":0},{"$f":"G$6-I26","v":1000000}]
[null,"Discount rate per period",{"$f":"(1+C22)^(1/C10)-1","v":2.4695076595959931E-2},null,{"$f":"E26+1","v":2},{"$f":"IF(F26-1<0,0,F26-1)","v":49},{"$f":"IF(ISNUMBER(I27+H27),I27+H27,\"...\")","v":944.48219178082195},{"$f":"IF((F$26-F28)<=C$12,$D$12*$C$15/C$12,IF((F$26-F28)<=(C$13+C$12),$D$13*$C$15/C$13,IF((F$26-F28)<=(C$12+C$13+C$14),$D$14*$C$15/C$14,0)))","v":944.48219178082195},0,{"$f":"IF(ISNUMBER(J26-I27),J26-I27,\"...\")","v":1000000}]
[null,null,null,null,{"$f":"E27+1","v":3},48,944.48219178082195,{"$f":"IF((F$26-F29)<=C$12,$D$12*$C$15/C$12,IF((F$26-F29)<=(C$13+C$12),$D$13*$C$15/C$13,IF((F$26-F29)<=(C$12+C$13+C$14),$D$14*$C$15/C$14,0)))","v":944.48219178082195},0,1000000]
[null,null,null,null,4,47,944.48219178082195,944.48219178082195,0,1000000]
[null,null,null,null,5,46,3434.4806973848072,3434.4806973848072,0,1000000]
[null,null,null,null,6,45,3434.4806973848072,3434.4806973848072,0,1000000]
[null,"NPV",{"$f":"NPV($C$27,G26:G225)","v":532631.09539832501},null,7,44,3434.4806973848072,3434.4806973848072,0,1000000]
[null,null,null,null,8,43,3434.4806973848072,3434.4806973848072,0,1000000]
[null,"Grant element",{"$f":"((C6-C32)/(C6))","v":0.46736890460167502},null,9,42,3434.4806973848072,3434.4806973848072,0,1000000]
[null,null,null,null,10,41,3434.4806973848072,3434.4806973848072,0,1000000]
[null,null,null,null,11,40,3434.4806973848072,3434.4806973848072,0,1000000]
[null,null,null,null,12,39,3434.4806973848072,3434.4806973848072,0,1000000]
[null,null,null,null,13,38,3434.4806973848072,3434.4806973848072,0,1000000]
[null,null,null,null,14,37,3434.4806973848072,3434.4806973848072,0,1000000]
[null,null,null,null,15,36,31212.258475162584,3434.4806973848072,{"$f":"IF($F40>0,IF($F40>($F$26-$G$9*$G$10),0,$G$6/($F$26-$G$9*$G$10)),\"...\")","v":27777.777777777777},972222.22222222225]
[null,null,null,null,16,35,33066.878051750376,5289.1002739726018,27777.777777777777,944444.4444444445]
[null,null,null,null,17,34,33066.878051750376,5289.1002739726018,27777.777777777777,916666.66666666674]
[null,null,null,null,18,33,33066.878051750376,5289.1002739726018,27777.777777777777,888888.88888888899]
[null,null,null,null,19,32,33066.878051750376,5289.1002739726018,27777.777777777777,861111.11111111124]
[null,null,null,null,20,31,33066.878051750376,5289.1002739726018,27777.777777777777,833333.33333333349]
[null,null,null,null,21,30,33066.878051750376,5289.1002739726018,27777.777777777777,805555.55555555574]
[null,null,null,null,22,29,33066.878051750376,5289.1002739726018,27777.777777777777,777777.77777777798]
[null,null,null,null,23,28,33066.878051750376,5289.1002739726018,27777.777777777777,750000.00000000023]
[null,null,null,null,24,27,33066.878051750376,5289.1002739726018,27777.777777777777,722222.22222222248]
[null,null,null,null,25,26,33066.878051750376,5289.1002739726018,27777.777777777777,694444.44444444473]
[null,null,null,null,26,25,27777.777777777777,0,27777.777777777777,666666.66666666698]
[null,null,null,null,27,24,27777.777777777777,0,27777.777777777777,638888.88888888923]
[null,null,null,null,28,23,27777.777777777777,0,27777.777777777777,611111.11111111147]
[null,null,null,null,29,22,27777.777777777777,0,27777.777777777777,583333.33333333372]
[null,null,null,null,30,21,27777.777777777777,0,27777.777777777777,555555.55555555597]
[null,null,null,null,31,20,27777.777777777777,0,27777.777777777777,527777.77777777822]
[null,null,null,null,32,19,27777.777777777777,0,27777.777777777777,500000.00000000047]
[null,null,null,null,33,18,27777.777777777777,0,27777.777777777777,472222.22222222271]
[null,null,null,null,34,17,27777.777777777777,0,27777.777777777777,444444.44444444496]
[null,null,null,null,35,16,27777.777777777777,0,27777.777777777777,416666.66666666721]
[null,null,null,null,36,15,27777.777777777777,0,27777.777777777777,388888.88888888946]
[null,null,null,null,37,14,27777.777777777777,0,27777.777777777777,361111.11111111171]
[null,null,null,null,38,13,27777.777777777777,0,27777.777777777777,333333.33333333395]
[null,null,null,null,39,12,27777.777777777777,0,27777.777777777777,305555.5555555562]
[null,null,null,null,40,11,27777.777777777777,0,27777.777777777777,277777.77777777845]
[null,null,null,null,41,10,27777.777777777777,0,27777.777777777777,250000.00000000067]
[null,null,null,null,42,9,27777.777777777777,0,27777.777777777777,222222.22222222289]
[null,null,null,null,43,8,27777.777777777777,0,27777.777777777777,194444.44444444511]
[null,null,null,null,44,7,27777.777777777777,0,27777.777777777777,166666.66666666733]
[null,null,null,null,45,6,27777.777777777777,0,27777.777777777777,138888.88888888955]
[null,null,null,null,46,5,27777.777777777777,0,27777.777777777777,111111.11111111176]
[null,null,null,null,47,4,27777.777777777777,0,27777.777777777777,83333.333333333983]
[null,null,null,null,48,3,27777.777777777777,0,27777.777777777777,55555.555555556202]
[null,null,null,null,49,2,27777.777777777777,0,27777.777777777777,27777.777777778425]
[null,null,null,null,50,1,27777.777777777777,0,27777.777777777777,6.4756022766232491E-10]
[null,null,null,null,51,0,"...",0,"...","..."]
[null,null,null,null,52,0,"...",0,"...","..."]
[null,null,null,null,53,0,"...",0,"...","..."]
[null,null,null,null,54,0,"...",0,"...","..."]
[null,null,null,null,55,0,"...",0,"...","..."]
[null,null,null,null,56,0,"...",0,"...","..."]
[null,null,null,null,57,0,"...",0,"...","..."]
[null,null,null,null,58,0,"...",0,"...","..."]
[null,null,null,null,59,0,"...",0,"...","..."]
[null,null,null,null,60,0,"...",0,"...","..."]
[null,null,null,null,61,0,"...",0,"...","..."]
[null,null,null,null,62,0,"...",0,"...","..."]
[null,null,null,null,63,0,"...",0,"...","..."]
[null,null,null,null,64,0,"...",0,"...","..."]
[null,null,null,null,65,0,"...",0,{"$f":"IF($F90>0,IF($F90>($F$26-$G$9*$G$10),0,$G$6/($F$26-$G$9*$G$10)),\"...\")","v":"..."},"..."]
[null,null,null,null,66,{"$f":"IF(F90-1<0,0,F90-1)","v":0},{"$f":"IF(ISNUMBER(I91+H91),I91+H91,\"...\")","v":"..."},0,"...",{"$f":"IF(ISNUMBER(J90-I91),J90-I91,\"...\")","v":"..."}]
[null,null,null,null,{"$f":"E91+1","v":67},0,"...",{"$f":"IF((F$26-F93)<=C$12,$D$12*$C$15/C$12,IF((F$26-F93)<=(C$13+C$12),$D$13*$C$15/C$13,IF((F$26-F93)<=(C$12+C$13+C$14),$D$14*$C$15/C$14,0)))","v":0},"...","..."]
[null,null,null,null,68,0,"...",0,"...","..."]
[null,null,null,null,69,0,"...",0,"...","..."]
[null,null,null,null,70,0,"...",0,"...","..."]
[null,null,null,null,71,0,"...",0,"...","..."]
[null,null,null,null,72,0,"...",0,"...","..."]
[null,null,null,null,73,0,"...",0,"...","..."]
[null,null,null,null,74,0,"...",0,"...","..."]
[null,null,null,null,75,0,"...",0,"...","..."]
[null,null,null,null,76,0,"...",0,"...","..."]
[null,null,null,null,77,0,"...",0,"...","..."]
[null,null,null,null,78,0,"...",0,"...","..."]
[null,null,null,null,79,0,"...",0,"...","..."]
[null,null,null,null,80,0,"...",0,"...","..."]
[null,null,null,null,81,0,"...",0,"...","..."]
[null,null,null,null,82,0,"...",0,"...","..."]
[null,null,null,null,83,0,"...",0,"...","..."]
[null,null,null,null,84,0,"...",0,"...","..."]
[null,null,null,null,85,0,"...",0,"...","..."]
[null,null,null,null,86,0,"...",0,"...","..."]
[null,null,null,null,87,0,"...",0,"...","..."]
[null,null,null,null,88,0,"...",0,"...","..."]
[null,null,null,null,89,0,"...",0,"...","..."]
[null,null,null,null,90,0,"...",0,"...","..."]
[null,null,null,null,91,0,"...",0,"...","..."]
[null,null,null,null,92,0,"...",0,"...","..."]
[null,null,null,null,93,0,"...",0,"...","..."]
[null,null,null,null,94,0,"...",0,"...","..."]
[null,null,null,null,95,0,"...",0,"...","..."]
[null,null,null,null,96,0,"...",0,"...","..."]
[null,null,null,null,97,0,"...",0,"...","..."]
[null,null,null,null,98,0,"...",0,"...","..."]
[null,null,null,null,99,0,"...",0,"...","..."]
[null,null,null,null,100,0,"...",0,"...","..."]
[null,null,null,null,101,0,"...",0,"...","..."]
[null,null,null,null,102,0,"...",0,"...","..."]
[null,null,null,null,103,0,"...",0,"...","..."]
[null,null,null,null,104,0,"...",0,"...","..."]
[null,null,null,null,105,0,"...",0,"...","..."]
[null,null,null,null,106,0,"...",0,"...","..."]
[null,null,null,null,107,0,"...",0,"...","..."]
[null,null,null,null,108,0,"...",0,"...","..."]
[null,null,null,null,109,0,"...",0,"...","..."]
[null,null,null,null,110,0,"...",0,"...","..."]
[null,null,null,null,111,0,"...",0,"...","..."]
[null,null,null,null,112,0,"...",0,"...","..."]
[null,null,null,null,113,0,"...",0,"...","..."]
[null,null,null,null,114,0,"...",0,"...","..."]
[null,null,null,null,115,0,"...",0,"...","..."]
[null,null,null,null,116,0,"...",0,"...","..."]
[null,null,null,null,117,0,"...",0,"...","..."]
[null,null,null,null,118,0,"...",0,"...","..."]
[null,null,null,null,119,0,"...",0,"...","..."]
[null,null,null,null,120,0,"...",0,"...","..."]
[null,null,null,null,121,0,"...",0,"...","..."]
[null,null,null,null,122,0,"...",0,"...","..."]
[null,null,null,null,123,0,"...",0,"...","..."]
[null,null,null,null,124,0,"...",0,"...","..."]
[null,null,null,null,125,0,"...",0,"...","..."]
[null,null,null,null,126,0,"...",0,"...","..."]
[null,null,null,null,127,0,"...",0,"...","..."]
[null,null,null,null,128,0,"...",0,"...","..."]
[null,null,null,null,129,0,"...",0,{"$f":"IF($F154>0,IF($F154>($F$26-$G$9*$G$10),0,$G$6/($F$26-$G$9*$G$10)),\"...\")","v":"..."},"..."]
[null,null,null,null,130,{"$f":"IF(F154-1<0,0,F154-1)","v":0},{"$f":"IF(ISNUMBER(I155+H155),I155+H155,\"...\")","v":"..."},0,"...",{"$f":"IF(ISNUMBER(J154-I155),J154-I155,\"...\")","v":"..."}]
[null,null,null,null,{"$f":"E155+1","v":131},0,"...",{"$f":"IF((F$26-F157)<=C$12,$D$12*$C$15/C$12,IF((F$26-F157)<=(C$13+C$12),$D$13*$C$15/C$13,IF((F$26-F157)<=(C$12+C$13+C$14),$D$14*$C$15/C$14,0)))","v":0},"...","..."]
[null,null,null,null,132,0,"...",0,"...","..."]
[null,null,null,null,133,0,"...",0,"...","..."]
[null,null,null,null,134,0,"...",0,"...","..."]
[null,null,null,null,135,0,"...",0,"...","..."]
[null,null,null,null,136,0,"...",0,"...","..."]
[null,null,null,null,137,0,"...",0,"...","..."]
[null,null,null,null,138,0,"...",0,"...","..."]
[null,null,null,null,139,0,"...",0,"...","..."]
[null,null,null,null,140,0,"...",0,"...","..."]
[null,null,null,null,141,0,"...",0,"...","..."]
[null,null,null,null,142,0,"...",0,"...","..."]
[null,null,null,null,143,0,"...",0,"...","..."]
[null,null,null,null,144,0,"...",0,"...","..."]
[null,null,null,null,145,0,"...",0,"...","..."]
[null,null,null,null,146,0,"...",0,"...","..."]
[null,null,null,null,147,0,"...",0,"...","..."]
[null,null,null,null,148,0,"...",0,"...","..."]
[null,null,null,null,149,0,"...",0,"...","..."]
[null,null,null,null,150,0,"...",0,"...","..."]
[null,null,null,null,151,0,"...",0,"...","..."]
[null,null,null,null,152,0,"...",0,"...","..."]
[null,null,null,null,153,0,"...",0,"...","..."]
[null,null,null,null,154,0,"...",0,"...","..."]
[null,null,null,null,155,0,"...",0,"...","..."]
[null,null,null,null,156,0,"...",0,"...","..."]
[null,null,null,null,157,0,"...",0,"...","..."]
[null,null,null,null,158,0,"...",0,"...","..."]
[null,null,null,null,159,0,"...",0,"...","..."]
[null,null,null,null,160,0,"...",0,"...","..."]
[null,null,null,null,161,0,"...",0,"...","..."]
[null,null,null,null,162,0,"...",0,"...","..."]
[null,null,null,null,163,0,"...",0,"...","..."]
[null,null,null,null,164,0,"...",0,"...","..."]
[null,null,null,null,165,0,"...",0,"...","..."]
[null,null,null,null,166,0,"...",0,"...","..."]
[null,null,null,null,167,0,"...",0,"...","..."]
[null,null,null,null,168,0,"...",0,"...","..."]
[null,null,null,null,169,0,"...",0,"...","..."]
[null,null,null,null,170,0,"...",0,"...","..."]
[null,null,null,null,171,0,"...",0,"...","..."]
[null,null,null,null,172,0,"...",0,"...","..."]
[null,null,null,null,173,0,"...",0,"...","..."]
[null,null,null,null,174,0,"...",0,"...","..."]
[null,null,null,null,175,0,"...",0,"...","..."]
[null,null,null,null,176,0,"...",0,"...","..."]
[null,null,null,null,177,0,"...",0,"...","..."]
[null,null,null,null,178,0,"...",0,"...","..."]
[null,null,null,null,179,0,"...",0,"...","..."]
[null,null,null,null,180,0,"...",0,"...","..."]
[null,null,null,null,181,0,"...",0,"...","..."]
[null,null,null,null,182,0,"...",0,"...","..."]
[null,null,null,null,183,0,"...",0,"...","..."]
[null,null,null,null,184,0,"...",0,"...","..."]
[null,null,null,null,185,0,"...",0,"...","..."]
[null,null,null,null,186,0,"...",0,"...","..."]
[null,null,null,null,187,0,"...",0,"...","..."]
[null,null,null,null,188,0,"...",0,"...","..."]
[null,null,null,null,189,0,"...",0,"...","..."]
[null,null,null,null,190,0,"...",0,"...","..."]
[null,null,null,null,191,0,"...",0,"...","..."]
[null,null,null,null,192,0,"...",0,"...","..."]
[null,null,null,null,193,0,"...",0,{"$f":"IF($F218>0,IF($F218>($F$26-$G$9*$G$10),0,$G$6/($F$26-$G$9*$G$10)),\"...\")","v":"..."},"..."]
[null,null,null,null,194,{"$f":"IF(F218-1<0,0,F218-1)","v":0},{"$f":"IF(ISNUMBER(I219+H219),I219+H219,\"...\")","v":"..."},0,"...",{"$f":"IF(ISNUMBER(J218-I219),J218-I219,\"...\")","v":"..."}]
[null,null,null,null,{"$f":"E219+1","v":195},0,"...",{"$f":"IF((F$26-F221)<=C$12,$D$12*$C$15/C$12,IF((F$26-F221)<=(C$13+C$12),$D$13*$C$15/C$13,IF((F$26-F221)<=(C$12+C$13+C$14),$D$14*$C$15/C$14,0)))","v":0},"...","..."]
[null,null,null,null,196,0,"...",0,"...","..."]
[null,null,null,null,197,0,"...",0,"...","..."]
[null,null,null,null,198,0,"...",0,"...","..."]
[null,null,null,null,199,0,"...",0,"...","..."]
[null,null,null,null,200,0,"...",0,"...","..."]

{"sheet":"GE-Calculation-Other IsDB","index":17,"n_rows":225,"n_cols":7,"rows_kept":225,"cut":false,"hidden":false,"merged":[[0,1,0,2],[0,5,0,7],[20,4,23,4],[20,5,23,5],[20,6,23,6]]}
[null,"Grant Element",null,null,null,"Payment Schedule"]
[]
[]
[]
[]
[null,"Face value (in currency units)",19043027,null,null,{"$f":"B6","v":"Face value (in currency units)"},19043027]
[null,"Value of loan after grace",{"$f":"C6*((1+C9)^(C12))","v":22107728.947255578},null,null,"Value of loan after grace",22107728.947255578]
[null,"Installments per period after grace",{"$f":"PMT(((1+C9)^(1/C11)-1),(C10*C11)-(C12*C11),-C7)","v":1238604.6551254403},null,null,{"$f":"B8","v":"Installments per period after grace"}]
[null,"Interest rate (per annum)",5.0999999999999997E-2,null,null,{"$f":"B9","v":"Interest rate (per annum)"},{"$f":"C9","v":5.0999999999999997E-2}]
[null,"Maturity (in years)",15,null,null,{"$f":"B10","v":"Maturity (in years)"},{"$f":"C10","v":15}]
[null,"Payments per annum",2,null,null,{"$f":"B11","v":"Payments per annum"},{"$f":"C11","v":2}]
[null,"Grace period (in years)",3,null,null,"Grace period in years",{"$f":"C12","v":3}]
[null,"Unified Discount Rate",0.05,null,null,"Total payments",{"$f":"SUM(G26:G225)","v":29726511.723010559}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Payment Schedule"]
[null,null,null,null,"Period","Remaining payments","Payments\nper period"]
[null,"Discount rate per annum",0.05]
[]
[]
[]
[null,null,null,null,1,{"$f":"G10*G11","v":30},{"$f":"IF($F26>0,IF($F26>($F$26-$G$11*$G$12),0,$C$8),\"...\")","v":0}]
[null,"Discount rate per period",{"$f":"(1+C22)^(1/C11)-1","v":2.4695076595959931E-2},null,{"$f":"E26+1","v":2},{"$f":"IF(F26-1<0,0,F26-1)","v":29},0]
[null,null,null,null,{"$f":"E27+1","v":3},28,0]
[null,null,null,null,4,27,0]
[null,null,null,null,5,26,0]
[null,null,null,null,6,25,0]
[null,"NPV",{"$f":"NPV($C$27,G26:G225)","v":19200720.1144148},null,7,24,1238604.6551254403]
[null,null,null,null,8,23,1238604.6551254403]
[null,"Grant element",{"$f":"(C6-C32)/C6","v":-8.2808848832068536E-3},null,9,22,1238604.6551254403]
[null,null,null,null,10,21,1238604.6551254403]
[null,null,null,null,11,20,1238604.6551254403]
[null,null,null,null,12,19,1238604.6551254403]
[null,null,null,null,13,18,1238604.6551254403]
[null,null,null,null,14,17,1238604.6551254403]
[null,null,null,null,15,16,1238604.6551254403]
[null,null,null,null,16,15,1238604.6551254403]
[null,null,null,null,17,14,1238604.6551254403]
[null,null,null,null,18,13,1238604.6551254403]
[null,null,null,null,19,12,1238604.6551254403]
[null,null,null,null,20,11,1238604.6551254403]
[null,null,null,null,21,10,1238604.6551254403]
[null,null,null,null,22,9,1238604.6551254403]
[null,null,null,null,23,8,1238604.6551254403]
[null,null,null,null,24,7,1238604.6551254403]
[null,null,null,null,25,6,1238604.6551254403]
[null,null,null,null,26,5,1238604.6551254403]
[null,null,null,null,27,4,1238604.6551254403]
[null,null,null,null,28,3,1238604.6551254403]
[null,null,null,null,29,2,1238604.6551254403]
[null,null,null,null,30,1,1238604.6551254403]
[null,null,null,null,31,0,"..."]
[null,null,null,null,32,0,"..."]
[null,null,null,null,33,0,"..."]
[null,null,null,null,34,0,"..."]
[null,null,null,null,35,0,"..."]
[null,null,null,null,36,0,"..."]
[null,null,null,null,37,0,"..."]
[null,null,null,null,38,0,"..."]
[null,null,null,null,39,0,"..."]
[null,null,null,null,40,0,"..."]
[null,null,null,null,41,0,"..."]
[null,null,null,null,42,0,"..."]
[null,null,null,null,43,0,"..."]
[null,null,null,null,44,0,"..."]
[null,null,null,null,45,0,"..."]
[null,null,null,null,46,0,"..."]
[null,null,null,null,47,0,"..."]
[null,null,null,null,48,0,"..."]
[null,null,null,null,49,0,"..."]
[null,null,null,null,50,0,"..."]
[null,null,null,null,51,0,"..."]
[null,null,null,null,52,0,"..."]
[null,null,null,null,53,0,"..."]
[null,null,null,null,54,0,"..."]
[null,null,null,null,55,0,"..."]
[null,null,null,null,56,0,"..."]
[null,null,null,null,57,0,"..."]
[null,null,null,null,58,0,"..."]
[null,null,null,null,59,0,"..."]
[null,null,null,null,60,0,"..."]
[null,null,null,null,61,0,"..."]
[null,null,null,null,62,0,"..."]
[null,null,null,null,63,0,"..."]
[null,null,null,null,64,0,"..."]
[null,null,null,null,65,0,{"$f":"IF($F90>0,IF($F90>($F$26-$G$11*$G$12),0,$C$8),\"...\")","v":"..."}]
[null,null,null,null,66,{"$f":"IF(F90-1<0,0,F90-1)","v":0},"..."]
[null,null,null,null,{"$f":"E91+1","v":67},0,"..."]
[null,null,null,null,68,0,"..."]
[null,null,null,null,69,0,"..."]
[null,null,null,null,70,0,"..."]
[null,null,null,null,71,0,"..."]
[null,null,null,null,72,0,"..."]
[null,null,null,null,73,0,"..."]
[null,null,null,null,74,0,"..."]
[null,null,null,null,75,0,"..."]
[null,null,null,null,76,0,"..."]
[null,null,null,null,77,0,"..."]
[null,null,null,null,78,0,"..."]
[null,null,null,null,79,0,"..."]
[null,null,null,null,80,0,"..."]
[null,null,null,null,81,0,"..."]
[null,null,null,null,82,0,"..."]
[null,null,null,null,83,0,"..."]
[null,null,null,null,84,0,"..."]
[null,null,null,null,85,0,"..."]
[null,null,null,null,86,0,"..."]
[null,null,null,null,87,0,"..."]
[null,null,null,null,88,0,"..."]
[null,null,null,null,89,0,"..."]
[null,null,null,null,90,0,"..."]
[null,null,null,null,91,0,"..."]
[null,null,null,null,92,0,"..."]
[null,null,null,null,93,0,"..."]
[null,null,null,null,94,0,"..."]
[null,null,null,null,95,0,"..."]
[null,null,null,null,96,0,"..."]
[null,null,null,null,97,0,"..."]
[null,null,null,null,98,0,"..."]
[null,null,null,null,99,0,"..."]
[null,null,null,null,100,0,"..."]
[null,null,null,null,101,0,"..."]
[null,null,null,null,102,0,"..."]
[null,null,null,null,103,0,"..."]
[null,null,null,null,104,0,"..."]
[null,null,null,null,105,0,"..."]
[null,null,null,null,106,0,"..."]
[null,null,null,null,107,0,"..."]
[null,null,null,null,108,0,"..."]
[null,null,null,null,109,0,"..."]
[null,null,null,null,110,0,"..."]
[null,null,null,null,111,0,"..."]
[null,null,null,null,112,0,"..."]
[null,null,null,null,113,0,"..."]
[null,null,null,null,114,0,"..."]
[null,null,null,null,115,0,"..."]
[null,null,null,null,116,0,"..."]
[null,null,null,null,117,0,"..."]
[null,null,null,null,118,0,"..."]
[null,null,null,null,119,0,"..."]
[null,null,null,null,120,0,"..."]
[null,null,null,null,121,0,"..."]
[null,null,null,null,122,0,"..."]
[null,null,null,null,123,0,"..."]
[null,null,null,null,124,0,"..."]
[null,null,null,null,125,0,"..."]
[null,null,null,null,126,0,"..."]
[null,null,null,null,127,0,"..."]
[null,null,null,null,128,0,"..."]
[null,null,null,null,129,0,{"$f":"IF($F154>0,IF($F154>($F$26-$G$11*$G$12),0,$C$8),\"...\")","v":"..."}]
[null,null,null,null,130,{"$f":"IF(F154-1<0,0,F154-1)","v":0},"..."]
[null,null,null,null,{"$f":"E155+1","v":131},0,"..."]
[null,null,null,null,132,0,"..."]
[null,null,null,null,133,0,"..."]
[null,null,null,null,134,0,"..."]
[null,null,null,null,135,0,"..."]
[null,null,null,null,136,0,"..."]
[null,null,null,null,137,0,"..."]
[null,null,null,null,138,0,"..."]
[null,null,null,null,139,0,"..."]
[null,null,null,null,140,0,"..."]
[null,null,null,null,141,0,"..."]
[null,null,null,null,142,0,"..."]
[null,null,null,null,143,0,"..."]
[null,null,null,null,144,0,"..."]
[null,null,null,null,145,0,"..."]
[null,null,null,null,146,0,"..."]
[null,null,null,null,147,0,"..."]
[null,null,null,null,148,0,"..."]
[null,null,null,null,149,0,"..."]
[null,null,null,null,150,0,"..."]
[null,null,null,null,151,0,"..."]
[null,null,null,null,152,0,"..."]
[null,null,null,null,153,0,"..."]
[null,null,null,null,154,0,"..."]
[null,null,null,null,155,0,"..."]
[null,null,null,null,156,0,"..."]
[null,null,null,null,157,0,"..."]
[null,null,null,null,158,0,"..."]
[null,null,null,null,159,0,"..."]
[null,null,null,null,160,0,"..."]
[null,null,null,null,161,0,"..."]
[null,null,null,null,162,0,"..."]
[null,null,null,null,163,0,"..."]
[null,null,null,null,164,0,"..."]
[null,null,null,null,165,0,"..."]
[null,null,null,null,166,0,"..."]
[null,null,null,null,167,0,"..."]
[null,null,null,null,168,0,"..."]
[null,null,null,null,169,0,"..."]
[null,null,null,null,170,0,"..."]
[null,null,null,null,171,0,"..."]
[null,null,null,null,172,0,"..."]
[null,null,null,null,173,0,"..."]
[null,null,null,null,174,0,"..."]
[null,null,null,null,175,0,"..."]
[null,null,null,null,176,0,"..."]
[null,null,null,null,177,0,"..."]
[null,null,null,null,178,0,"..."]
[null,null,null,null,179,0,"..."]
[null,null,null,null,180,0,"..."]
[null,null,null,null,181,0,"..."]
[null,null,null,null,182,0,"..."]
[null,null,null,null,183,0,"..."]
[null,null,null,null,184,0,"..."]
[null,null,null,null,185,0,"..."]
[null,null,null,null,186,0,"..."]
[null,null,null,null,187,0,"..."]
[null,null,null,null,188,0,"..."]
[null,null,null,null,189,0,"..."]
[null,null,null,null,190,0,"..."]
[null,null,null,null,191,0,"..."]
[null,null,null,null,192,0,"..."]
[null,null,null,null,193,0,{"$f":"IF($F218>0,IF($F218>($F$26-$G$11*$G$12),0,$C$8),\"...\")","v":"..."}]
[null,null,null,null,194,{"$f":"IF(F218-1<0,0,F218-1)","v":0},"..."]
[null,null,null,null,{"$f":"E219+1","v":195},0,"..."]
[null,null,null,null,196,0,"..."]
[null,null,null,null,197,0,"..."]
[null,null,null,null,198,0,"..."]
[null,null,null,null,199,0,"..."]
[null,null,null,null,200,0,"..."]