{"text_format":"1","workbook":"xlsx","n_sheets":21,"sheets":["Cover page","Overview","Traditional Mech. Structure","Leasing Mech. Structure","Input Data","Output results","MT Economical Ev.","CDM Economic Ev.","Financial Ev.","Energy Projections","Energy Prices","Batteries","Database","Pollutant Externalities","EF Technologies","EF Energy Matrix","Noise externalities","Countries","Formulas","Aux_Lang","Aux_Tab"],"not_rendered":{"charts":11,"images":6,"macros":1,"external_links":0,"defined_names":46,"comments":5,"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":"Cover page","index":0,"n_rows":19,"n_cols":2,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"ECONOMIC-FINANCIAL ANALYSIS TOOL FOR THE IMPLEMENTATION OF ELECTRIC BUSES"]
[null,"April 2021"]
[null,"Santiago, Chile"]
[]
[]
[null,"Product developed within the framework of the Moving Chile project and the consultancy, \"Development of a Global Tool for the financial and economic evaluation of the implementation of electromobility in public transport systems\", carried out by E2BIZ for the Ministry of Transport and Telecommunications and Deutsche Gesellschaft für Internationale Zusammenarbeit (GIZ)."]
[]
[]
[]
[]
[null,"Authors: Ana María Pereira V., Juan Pablo San Martín M., Jacques Clerc P."]

{"sheet":"Overview","index":1,"n_rows":34,"n_cols":10,"rows_kept":34,"cut":false,"hidden":false,"merged":[[1,1,10,2],[0,1,0,2],[0,5,0,6],[0,9,0,10],[1,5,10,6],[1,9,10,10]]}
[null,"Tool Overview",null,null,null,"How to Use the Tool",null,null,null,"Output results"]
[null,"This tool corresponds to a financial-economic evaluation model that allows contrasting the introduction of buses of different technologies. It allows users to use their own information if they have it or, alternatively, to use default values offered by the same tool. These default factors will depend on the selection of different variables, such as the country of evaluation, or the bus technologies to be evaluated. The details of the sources of information used have been indicated in the document \"Bus Purchase Financial-Economic Analysis Tool User Manual\". The model provides information that can help users make more informed decisions for the transition to electric buses. This information includes financial and economic indicators that consider the evaluation of externalities.\n\nThe tool's spreadsheets and their content are detailed below:",null,null,null,"The variables required for the evaluation are presented on the \"Input Data\" sheet. This information is arranged in six modules: 1) \"General Information\"; 2) \"Parameters for Projection\"; 3) \"Socioeconomic Evaluation Parameters\"; 4) \"Fleet 1\" / \"Fleet 2\"; 5) \"Financial Parameters\" and 6) \"Alternative Mechanism Parameters\". In each one of them, the user must choose the values that they wish to use for the evaluation. Some parameters must be selected through drop-down lists that will appear when positioning on the cells. Other parameters must be entered manually by the user. A more detailed description is presented in the explanatory notes on the same sheet.\n\nThe tool allows contrasting two bus technologies (Fleet 1 and Fleet 2) with different financial parameters for each one. The parameters contained in these modules (Fleet 1, Fleet 2, and Financial Parameters) refer to each technology, while the rest of the modules present common information for both fleets.",null,null,null,"The sheet \"Results Outputs\" presents the results of the evaluation in both fleets. These results are presented through graphs and tables.\n\n1. A first graph indicates the Total Cost of Ownership (TCO) of each fleet, broken down into its different components. Buttons are available to include or exclude externalities.\n2. A second group of graphs includes results regarding other financial and economic indicators. These indicators are calculated for each fleet. Indicators are included for Net Present Value; Payback Period; Internal rate of return; Levelized cost per km traveled; Profit/Loss per km and Profit/Loss per passenger.\n3. A third group of graphs presents the results regarding externalities. The present value of the cost associated with noise and greenhouse gas emissions is included; while the emissions of different pollutants are also included for each fleet throughout the evaluation period."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Spreadsheet","Description"]
[null,"Cover page","Allows you to change the language of the tool, available in Spanish, English and French."]
[null,"Overview","An overview of the tool and the detail of the content of each spreadsheet is presented."]
[null,"Traditional Mech. Structure","The operation of the traditional financing mechanism and the associated information flows are described in detail. The types of parameters used and the relationships between them are described."]
[null,"Leasing Mech. Structure","The operation of the financing leasing mechanism and the associated information flows are described in detail. The types of parameters used and the relationships between them are described."]
[null,"Input Data","Presents the variables required for the evaluation. The user has the possibility to choose different technological, operational and financial parameters, being able to use default values or values input manually. Clarifying notes are included for the information requested."]
[null,"Output results","Presents the results of the evaluation in graphical form and by means of tables. Results of Total Cost of Ownership, Economic Indicators and Costs of Externalities are included."]
[null,"MT Economical Ev.","Presents the economic evaluation of the traditional mechanism. It includes the different costs and revenues associated to the evaluation (Personnel Costs, Fixed Operating Costs, Fuel Costs, Electricity Costs, Maintenance Costs, Battery Costs, Financial Costs, Investment Costs, Income from Ticket Sales, Other Socio-Environmental Revenues and Costs). The calculation of the Total Cost of Ownership and the economic indicators are presented."]
[null,"CDM Economic Ev.","Presents the economic evaluation of the leasing mechanism. It includes the different costs and revenues associated to the evaluation (Personnel Costs, Fixed Operating Costs, Fuel Costs, Electricity Costs, Maintenance Costs, Battery Costs, Financial Costs, Investment Costs, Income from Ticket Sales, Other Socio-Environmental Revenues and Costs). The calculation of the Total Cost of Ownership and the economic indicators are presented, the latter in a differentiated way at the level of Fleet Operator and Provider."]
[null,"Financial Ev.","Presents the financial evaluation of both fleets when external financing (credit) is used."]
[null,"Energy Projections","Presents the price projections of the different energy sources according to percentage growth and values entered by the user."]
[null,"Energy Prices","Prices for diesel, electricity and natural gas are presented for each country according to Global Petrol Prices and OECD-FAO for biodiesel. Average prices by continent, region and zone are also calculated for those countries where no information is available."]
[null,"Batteries","Battery life is calculated for each fleet based on annual degradation, number of cycles, service life, energy performance, battery capacity, and activity level."]
[null,"Database","Possible technologies to select and their respective characteristics are presented."]
[null,"Pollutant Externalities","Presents the emissions of Greenhouse Gases and other gases associated with the energy consumption of both fleets. It also presents the costs associated with Greenhouse Gases based on the cost selected by the user in the Input Data."]
[null,"EF Technologies","Presents the emissions factors used for the available technologies and their respective sources."]
[null,"EF Energy Matrix","Presents the emissions factors of the electricity matrix by country. By default these factors are kept constant over time."]
[null,"Noise externalities","Presents the calculations to estimate the externalities associated with the noise emissions of each fleet."]
[null,"Countries","The list of countries that can be selected in the tool is presented with their respective continent, region and zone in the three languages that can be chosen."]
[null,"Formulas","Presents the different formulas used for the calculation."]
[null,"Aux_Lang","Presents the cells on which the language is modified, with their respective transcripts in Spanish, English and French."]
[null,"Aux_Tab","Presents auxiliary indicators for calculation and language change."]

{"sheet":"Traditional Mech. Structure","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Leasing Mech. Structure","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Input Data","index":4,"n_rows":70,"n_cols":10,"rows_kept":70,"cut":false,"hidden":false,"merged":[[30,6,30,9],[12,1,12,4],[69,2,69,3],[9,2,9,3],[3,2,3,3],[8,2,8,3],[7,2,7,3],[6,2,6,3],[5,2,5,3],[4,2,4,3],[66,2,66,3],[67,2,67,3],[68,2,68,3],[35,2,35,3],[34,2,34,3],[33,2,33,3],[30,1,30,4],[35,7,35,8],[31,7,31,8],[63,7,63,8],[60,7,60,8],[61,2,61,3],[62,2,62,3],[63,2,63,3],[60,2,60,3],[32,2,32,3],[31,2,31,3],[32,7,32,8],[33,7,33,8],[34,7,34,8],[61,7,61,8],[62,7,62,8],[3,6,28,9],[10,2,10,3],[13,2,13,3],[2,6,2,9],[14,2,14,3],[15,2,15,3],[19,1,19,4],[21,1,21,4]]}
[null,"Input Data"]
[]
[null,"General Information",null,null,null,null,"Clarifications"]
[null,"Parameter","Value",null,"Unit",null,"1. The general information data refers to the characteristics of the transport systems in the location that one wishes to evaluate. These data must be input by the user according to local reality.\n\n2. The \"Parameters for Projection\" data refer to the projection of energy prices and the parameters needed to calculate the present value of the evaluation's economic flows. The tool includes default prices for all energy sources by country for 2020. The projection of these prices will be given according to possible growth rates input by the user or alternatively they can be input manually until 2050. In the latter, the \"User Values\" box must be selected, clicking on the link highlighted in yellow and modifying the values.\n\n3. The \"Socioeconomic Evaluation Parameters\" data refer to the social costs of GHG emissions and the Willingness to Pay (WTP) for noise reduction in each bus. The tool presents a default value for the CO2eq and an estimate of the WTP for the country based on reference information from the case of Germany. The WTP estimation uses default values for the speed and duration of an average trip, established at 40 [km/h] and 30 minutes respectively (these values can be modified in the \"Noise Externalities\" spreadsheet according to the reality of the evaluated location).\nAlternatively, the user can use their own values by activating the \"User Values\" box and inputting these values.\nThe values used by the tool are highlighted depending on the selection of \"Default Values\" or \"User Values\".\n\n4. The data of \"Fleet 1\" and \"Fleet 2\" allows selecting the types of technologies to be evaluated (FI, Hybrids or Electric). Depending on the choice of these parameters, the tool will offer different options for bus energy, sizes and emissions standards / battery capacity. The tool, associated to these parameters, offers default values for investment costs, bus performance, and variable operational costs. Alternatively the user can input and use other values by activating the \"User Value\" box.\nThe \"Financial Parameters\" data for each fleet must be input to estimate the financial costs associated with the use of credit. As can be seen, each fleet has its own evaluation parameters.\nThe values used by the tool are highlighted depending on the selection of \"Default Values\" or \"User Values\".\n\n5. Finally, the tool allows evaluating two financing mechanisms (Traditional Mechanism and Leasing Mechanism). When selecting  Leasing Mechanism, the tool requests the input of two additional parameters. A further explanation about this mechanism is detailed on the sheet \"Leasing Mechanism Structure\"."]
[null,"Country",null,null,"-"]
[null,"Activity level",65705,null,"km/year/bus"]
[null,"Fleet size",1,null,"bus"]
[null,"Average passenger flow",94556,null,"pass/year/bus"]
[null,"Average fare",0.7,null,"USD/pass"]
[null,"Average number of drivers",1,null,"drivers/bus"]
[null,"Purchase tax",0,null,"%"]
[]
[null,"Parameters for Projection"]
[null,"Parameter","Value",null,"Unit"]
[null,"Discount rate",0.06,null,"%"]
[null,"Years of evaluation",14,null,"year"]
[null,"Parameter","Value","User Values *","Unit"]
[null,"Annual variation in fuel prices",0.02,null,"/year"]
[null,"Annual Electricity Price Variation",0,null,"/year"]
[null,"* Values must be modified on the \"Energy Projections\" sheet. Click here to change values."]
[]
[null,"Socioeconomic Evaluation Parameters"]
[null,"Parameter","Default Values","        User Values","Unit"]
[null,"GHG externality"]
[null,"CO2eq Social Cost",{"$f":"+'Pollutant Externalities'!$B$7","v":54.7},33.5,"USD / t CO2eq"]
[null,"Noise externality"]
[null,"Willingness to pay for noise reduction in average journey"]
[null,"Internal Combustion Engine",{"$f":"+'Noise externalities'!$Z$27","v":{"$error":"#VALUE!"}},4,"USD/pass"]
[null,"Electric Bus",{"$f":"+'Noise externalities'!$Z$29","v":{"$error":"#VALUE!"}},2.1,"USD/pass"]
[]
[null,"Fleet 1",null,null,null,null,"Fleet 2"]
[null,"Parameter","Value",null,"Unit",null,"Parameter","Value",null,"Unit"]
[null,"Engine type",null,null,"-",null,"Engine type",null,null,"-"]
[null,"Energy source",null,null,"-",null,"energy source",null,null,"-"]
[null,"Bus size",null,null,"m",null,"Bus size",null,null,"m"]
[null,"Emission Abatement Technology / Battery Capacity",null,null,{"$f":"+IFERROR(IF(Code_ener_1=4,\"kWh\",\"\"),\"\")","v":""},null,"Emission Abatement Technology / Battery Capacity",null,null,{"$f":"+IFERROR(IF(Code_ener_2=4,\"kWh\",\"\"),\"\")","v":""}]
[null,"Parameter","Default Values","        User Value","Unit",null,"Parameter","Default Value","        User Value","Unit"]
[null,"Investment Parameters",null,null,null,null,"Investment Parameters"]
[null,"Price Per Bus",{"$f":"+IFERROR(VLOOKUP(_xlfn.CONCAT(C33,Ener1,Size1,C36),Database!$F$8:$N$47,2,FALSE),\"\")","v":""},190000,"USD/bus",null,"Unit Price",{"$f":"+IFERROR(VLOOKUP(_xlfn.CONCAT(H33,Ener2,Size2,H36),Database!$F$8:$N$47,2,FALSE),\"\")","v":""},330000,"USD/bus"]
[null,"Residual value of the bus",{"$f":"+IF(Code_motor_1=3,5%,10%)","v":{"$error":"#N/A"}},0.05,null,null,"Residual value of the bus",{"$f":"+IF(Code_motor_2=3,5%,10%)","v":{"$error":"#N/A"}}]
[null,"Residual Battery Value (electric vehicles)",0,null,"%",null,"Residual Battery Value (electric vehicles)",0,0.1,"%"]
[null,"Energy Consumption   ",null,null,null,null,"Energy Consumption   "]
[null,"Fuel Consumption",{"$f":"+IFERROR(VLOOKUP(_xlfn.CONCAT(C33,Ener1,Size1,C36),Database!$F$8:$N$47,3,FALSE),\"\")","v":""},70,{"$f":"+IFERROR(VLOOKUP(_xlfn.CONCAT(Motor1,Ener1,Size1,CAPA1),Database!$F$8:$N$47,4,FALSE),\"\")","v":""},null,"Fuel Consumption",{"$f":"+IFERROR(VLOOKUP(_xlfn.CONCAT(H33,Ener2,Size2,H36),Database!$F$8:$N$47,3,FALSE),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(_xlfn.CONCAT(Motor2,Ener2,Size2,CAPA2),Database!$F$8:$N$47,4,FALSE),\"\")","v":""}]
[null,"Electricity Consumption",{"$f":"+IFERROR(VLOOKUP(_xlfn.CONCAT(C33,Ener1,Size1,C36),Database!$F$8:$N$47,5,FALSE),\"\")","v":""},null,{"$f":"+IFERROR(VLOOKUP(_xlfn.CONCAT(Motor1,Ener1,Size1,CAPA1),Database!$F$8:$N$47,6,FALSE),\"\")","v":""},null,"Electricity Consumption",{"$f":"+IFERROR(VLOOKUP(_xlfn.CONCAT(H33,Ener2,Size2,H36),Database!$F$8:$N$47,5,FALSE),\"\")","v":""},1.1000000000000001,{"$f":"+IFERROR(VLOOKUP(_xlfn.CONCAT(Motor2,Ener2,Size2,CAPA2),Database!$F$8:$N$47,6,FALSE),\"\")","v":""}]
[null,"Operating Costs",null,null,null,null,"Operating Costs"]
[null,"Variable Operating Costs",null,null,null,null,"Variable Operating Costs"]
[null,"Lubricant Costs",{"$f":"+IFERROR(VLOOKUP(_xlfn.CONCAT(C33,Ener1,Size1,C36),Database!$F$8:$N$47,7,FALSE),\"\")","v":""},0.02,"USD / km",null,"Lubricant Costs",{"$f":"+IFERROR(VLOOKUP(_xlfn.CONCAT(H33,Ener2,Size2,H36),Database!$F$8:$N$47,7,FALSE),\"\")","v":""},null,"USD / km"]
[null,"Tyre Costs",{"$f":"+IFERROR(VLOOKUP(_xlfn.CONCAT(C33,Ener1,Size1,C36),Database!$F$8:$N$47,8,FALSE),\"\")","v":""},0.04,"USD / km",null,"Tyre Costs",{"$f":"+IFERROR(VLOOKUP(_xlfn.CONCAT(H33,Ener2,Size2,H36),Database!$F$8:$N$47,8,FALSE),\"\")","v":""},null,"USD / km"]
[null,"General Maintenance Costs",{"$f":"+IFERROR(VLOOKUP(_xlfn.CONCAT(C33,Ener1,Size1,C36),Database!$F$8:$N$47,9,FALSE),\"\")","v":""},0.09,"USD / km",null,"General Maintenance Costs",{"$f":"+IFERROR(VLOOKUP(_xlfn.CONCAT(H33,Ener2,Size2,H36),Database!$F$8:$N$47,9,FALSE),\"\")","v":""},null,"USD / km"]
[null,"Fixed Operating Costs",null,null,null,null,"Fixed Operating Costs"]
[null,"Remunerations ",null,600,"USD/month/driver",null,"Remunerations ",null,600,"USD/month/driver"]
[null,"Administrative Costs",null,20,"USD/month/bus",null,"Administrative Costs",null,20,"USD/month/bus"]
[null,"Insurance",null,1000,"USD/year/bus",null,"Insurance",null,1850,"USD/year/bus"]
[null,"Infrastructure Costs",null,null,null,null,"Infrastructure Costs"]
[null,"Total Infrastructure Costs",{"$f":"+C56+C57+C58+C59*FSize","v":{"$error":"#N/A"}},{"$f":"+D56+D57+D58+D59*FSize","v":0},"USD",null,"Total Infrastructure Costs",{"$f":"+H56+H57+H58+H59*FSize","v":{"$error":"#N/A"}},{"$f":"+I56+I57+I58+I59*FSize","v":15000},"USD"]
[null,"Land",0,null,"USD",null,"Land",0,null,"USD"]
[null,"Construction",0,null,"USD",null,"Construction",0,null,"USD"]
[null,"Service Infrastructure",0,null,"USD",null,"Service Infrastructure",0,null,"USD"]
[null,"Charging Infrastructure",{"$f":"+IF(Code_ener_1=4,14000,0)","v":{"$error":"#N/A"}},null,"USD/bus",null,"Charging Infrastructure",{"$f":"+IF(Code_ener_2=4,14000,0)","v":{"$error":"#N/A"}},15000,"USD/bus"]
[null,"Fleet 1 Financial Parameters",null,null,null,null,"Fleet 2 Financial Parameters"]
[null,"Parameter","Value",null,"Unit",null,"Parameter","Value",null,"Unit"]
[null,"Equity (% of total investment financed with own resources) ",0.4,null,"%",null,"Equity (% of total investment financed with own resources) ",0.5,null,"%"]
[null,"Annual Interest Rate",0.09,null,"%",null,"Annual Interest Rate",0.08,null,"%"]
[null,"Loan Period",5,null,"Years",null,"Loan Period",6,null,"Years"]
[]
[null,"Financing Mechanism Parameters"]
[null,"Parameter","Value",null,"Unit"]
[null,"Selection of financing mechanism",null,null,"-"]
[null,"Asset lease payment (only Leasing Mech.)",20000,null,"USD/bus/year"]
[null,"Monthly Personnel Costs (only Leasing Mech.)",1500,null,"USD/month"]

{"sheet":"Output results","index":5,"n_rows":59,"n_cols":12,"rows_kept":59,"cut":false,"hidden":false,"merged":[[2,9,2,11],[19,9,19,11],[29,9,29,11]]}
["TOTAL COST OF OWNERSHIP (TCO)"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"+IF(Code_Mecanismo=1,'MT Economical Ev.'!B97,'CDM Economic Ev.'!B120)","v":"Leasing Mechanism TCO per unit"}]
[null,null,null,null,null,null,null,null,null,"Component",{"$f":"+IF(Code_Mecanismo=1,'MT Economical Ev.'!B98,'CDM Economic Ev.'!B121)","v":" |  |  |  M"},{"$f":"+IF(Code_Mecanismo=1,'MT Economical Ev.'!B99,'CDM Economic Ev.'!B122)","v":" |  |  |  M"}]
[null,null,null,null,null,null,null,null,null,{"$f":"+IF(Code_Mecanismo=1,'MT Economical Ev.'!C97,'CDM Economic Ev.'!C120)","v":"Personnel Costs "},{"$f":"+IF(Code_Mecanismo=1,'MT Economical Ev.'!C98,'CDM Economic Ev.'!C121)","v":234233.59496053716},{"$f":"+IF(Code_Mecanismo=1,'MT Economical Ev.'!C99,'CDM Economic Ev.'!C122)","v":234233.59496053716}]
[null,null,null,null,null,null,null,null,null,{"$f":"+IF(Code_Mecanismo=1,'MT Economical Ev.'!D97,'CDM Economic Ev.'!D120)","v":"Fixed Operating Costs"},{"$f":"+IF(Code_Mecanismo=1,'MT Economical Ev.'!D98,'CDM Economic Ev.'!D121)","v":11525.780069486749},{"$f":"+IF(Code_Mecanismo=1,'MT Economical Ev.'!D99,'CDM Economic Ev.'!D122)","v":11525.780069486749}]
[null,null,null,null,null,null,null,null,null,{"$f":"+IF(Code_Mecanismo=1,'MT Economical Ev.'!E97,'CDM Economic Ev.'!E120)","v":"Fuel costs"},{"$f":"+IF(Code_Mecanismo=1,'MT Economical Ev.'!E98,'CDM Economic Ev.'!E121)","v":{"$error":"#N/A"}},{"$f":"+IF(Code_Mecanismo=1,'MT Economical Ev.'!E99,'CDM Economic Ev.'!E122)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,{"$f":"+IF(Code_Mecanismo=1,'MT Economical Ev.'!F97,'CDM Economic Ev.'!F120)","v":"Electricity Cost"},{"$f":"+IF(Code_Mecanismo=1,'MT Economical Ev.'!F98,'CDM Economic Ev.'!F121)","v":{"$error":"#N/A"}},{"$f":"+IF(Code_Mecanismo=1,'MT Economical Ev.'!F99,'CDM Economic Ev.'!F122)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,{"$f":"+IF(Code_Mecanismo=1,'MT Economical Ev.'!G97,'CDM Economic Ev.'!G120)","v":"Maintenance Costs"},{"$f":"+IF(Code_Mecanismo=1,'MT Economical Ev.'!G98,'CDM Economic Ev.'!G121)","v":91609.037838583885},{"$f":"+IF(Code_Mecanismo=1,'MT Economical Ev.'!G99,'CDM Economic Ev.'!G122)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"+IF(Code_Mecanismo=1,'MT Economical Ev.'!H97,'CDM Economic Ev.'!H120)","v":"Battery Costs"},{"$f":"+IF(Code_Mecanismo=1,'MT Economical Ev.'!H98,'CDM Economic Ev.'!H121)","v":{"$error":"#N/A"}},{"$f":"+IF(Code_Mecanismo=1,'MT Economical Ev.'!H99,'CDM Economic Ev.'!H122)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,{"$f":"+IF(Code_Mecanismo=1,'MT Economical Ev.'!I97,'CDM Economic Ev.'!I120)","v":"Financial Costs"},{"$f":"+IF(Code_Mecanismo=1,'MT Economical Ev.'!I98,'CDM Economic Ev.'!I121)","v":118640.45340256707},{"$f":"+IF(Code_Mecanismo=1,'MT Economical Ev.'!I99,'CDM Economic Ev.'!I122)","v":177084.15858487066}]
[null,null,null,null,null,null,null,null,null,{"$f":"+IF(Code_Mecanismo=1,'MT Economical Ev.'!J97,'CDM Economic Ev.'!J120)","v":"Investment Costs"},{"$f":"+IF(Code_Mecanismo=1,'MT Economical Ev.'!J98,'CDM Economic Ev.'!J121)","v":76000},{"$f":"+IF(Code_Mecanismo=1,'MT Economical Ev.'!J99,'CDM Economic Ev.'!J122)","v":172500}]
[null,null,null,null,null,null,null,null,null,{"$f":"+IF(Code_Mecanismo=1,'MT Economical Ev.'!K97,'CDM Economic Ev.'!K120)","v":"Socio-Environmental Costs"},{"$f":"+IF(Code_Mecanismo=1,'MT Economical Ev.'!K98,'CDM Economic Ev.'!K121)","v":{"$error":"#N/A"}},{"$f":"+IF(Code_Mecanismo=1,'MT Economical Ev.'!K99,'CDM Economic Ev.'!K122)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,{"$f":"+IF(Code_Mecanismo=1,'MT Economical Ev.'!L97,'CDM Economic Ev.'!L120)","v":"Total"},{"$f":"+IF(Code_Mecanismo=1,'MT Economical Ev.'!L98,'CDM Economic Ev.'!L121)","v":{"$error":"#N/A"}},{"$f":"+IF(Code_Mecanismo=1,'MT Economical Ev.'!L99,'CDM Economic Ev.'!L122)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,"Annualized TCO",{"$f":"-PMT('Input Data'!$C$15,Year,'Output results'!K14)","v":{"$error":"#N/A"}},{"$f":"-PMT('Input Data'!$C$15,Year,'Output results'!L14)","v":{"$error":"#N/A"}}]
[]
["NET PRESENT VALUE (NPV), PAYBACK, INTERNAL RATE OF RETURN (IRR)"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"+IF(Code_Mecanismo=1,'MT Economical Ev.'!B1,'CDM Economic Ev.'!B1)","v":"Leasing Mechanism"}]
[null,null,null,null,null,null,null,null,null,{"$f":"+'MT Economical Ev.'!B89","v":"Economic Indicators"},{"$f":"'MT Economical Ev.'!B98","v":" |  |  |  M"},{"$f":"'MT Economical Ev.'!B99","v":" |  |  |  M"}]
[null,null,null,null,null,null,null,null,null,{"$f":"+'MT Economical Ev.'!$B$90","v":"NPV"},{"$f":"+IF(Code_Mecanismo=1,'MT Economical Ev.'!$B$91,'CDM Economic Ev.'!$B$117+'CDM Economic Ev.'!$B$113)","v":{"$error":"#VALUE!"}},{"$f":"+IF(Code_Mecanismo=1,'MT Economical Ev.'!$S$91,'CDM Economic Ev.'!$S$117+'CDM Economic Ev.'!$S$113)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,{"$f":"+'MT Economical Ev.'!$C$90","v":"Payback Period"},{"$f":"+IF(Code_Mecanismo=1,'MT Economical Ev.'!$C$91,'CDM Economic Ev.'!$C$117)","v":""},{"$f":"+IF(Code_Mecanismo=1,'MT Economical Ev.'!$T$91,'CDM Economic Ev.'!$T$117)","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"+'MT Economical Ev.'!$D$90","v":"IRR"},{"$f":"+IF(Code_Mecanismo=1,'MT Economical Ev.'!$D$91,'CDM Economic Ev.'!$D$117)","v":""},{"$f":"+IF(Code_Mecanismo=1,'MT Economical Ev.'!$U$91,'CDM Economic Ev.'!$U$117)","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"+'MT Economical Ev.'!$E$90","v":"Levelized cost per kilometre travelled (USD/km)"},{"$f":"+IF(Code_Mecanismo=1,'MT Economical Ev.'!$E$91,'CDM Economic Ev.'!$E$117)","v":""},{"$f":"+IF(Code_Mecanismo=1,'MT Economical Ev.'!$V$91,'CDM Economic Ev.'!$V$117)","v":""}]
[null,null,null,null,null,null,null,null,null,"Annualized NPV",{"$f":"-PMT('Input Data'!$C$15,Year,'Output results'!K22)","v":{"$error":"#VALUE!"}},{"$f":"-PMT('Input Data'!$C$15,Year,'Output results'!L22)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,"Profit/Loss per km (USD/km)",{"$f":"+K26/(AL*FSize)","v":{"$error":"#VALUE!"}},{"$f":"+L26/(AL*FSize)","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,"Profit/Loss per passenger (USD/passenger)",{"$f":"+K26/(PAX*FSize)","v":{"$error":"#VALUE!"}},{"$f":"+L26/(PAX*FSize)","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,"In the case of the leasing mechanism, the IRR and Return Period indicators are estimated for the fleet provider."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["EXTERNAL PRESENT VALUE AND POLLUTANT EMISSIONS"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"+'Pollutant Externalities'!$E$4","v":"GHG Emissions Costs"},{"$f":"+'MT Economical Ev.'!B98","v":" |  |  |  M"},{"$f":"+'MT Economical Ev.'!B99","v":" |  |  |  M"}]
[null,null,null,null,null,null,null,null,null,{"$f":"+'MT Economical Ev.'!P67","v":"GHG"},{"$f":"+'MT Economical Ev.'!P85","v":{"$error":"#N/A"}},{"$f":"+'MT Economical Ev.'!AG85","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,{"$f":"+'MT Economical Ev.'!Q67","v":"Noise"},{"$f":"+'MT Economical Ev.'!Q85","v":{"$error":"#N/A"}},{"$f":"+'MT Economical Ev.'!AH85","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,{"$f":"+'MT Economical Ev.'!M67","v":"Total"},{"$f":"SUM(K49:K50)","v":{"$error":"#N/A"}},{"$f":"SUM(L49:L50)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,null,null,null,null,null,"Accumulated Emissions",{"$f":"+K48","v":" |  |  |  M"},{"$f":"+L48","v":" |  |  |  M"}]
[null,null,null,null,null,null,null,null,null,"NOx [kg]",{"$f":"+'Pollutant Externalities'!$T$27","v":{"$error":"#N/A"}},{"$f":"+'Pollutant Externalities'!$T$57","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,"NO [kg]",{"$f":"+'Pollutant Externalities'!$U$27","v":{"$error":"#N/A"}},{"$f":"+'Pollutant Externalities'!$U$57","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,"MP [kg]",{"$f":"+'Pollutant Externalities'!$V$27","v":{"$error":"#N/A"}},{"$f":"+'Pollutant Externalities'!$V$57","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,"CO [kg]",{"$f":"+'Pollutant Externalities'!$W$27","v":{"$error":"#N/A"}},{"$f":"+'Pollutant Externalities'!$W$57","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,"THC [kg]",{"$f":"+'Pollutant Externalities'!$X$27","v":{"$error":"#N/A"}},{"$f":"+'Pollutant Externalities'!$X$57","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,"HCNM [kg]",{"$f":"+'Pollutant Externalities'!$Y$27","v":{"$error":"#N/A"}},{"$f":"+'Pollutant Externalities'!$Y$57","v":{"$error":"#N/A"}}]

{"sheet":"MT Economical Ev.","index":6,"n_rows":99,"n_cols":34,"rows_kept":99,"cut":false,"hidden":false,"merged":[[25,1,25,2],[25,18,25,19],[65,18,65,19],[65,32,65,33],[65,15,65,16],[88,18,88,19],[88,1,88,2],[65,1,65,2]]}
[null,"Traditional Mechanism"]
[null,"The economic evaluation of both fleets is presented considering the different costs and revenues and the Traditional Mechanism."]
[]
[null,"Fleet 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fleet 2"]
[null,{"$f":"+_xlfn.CONCAT(Motor1,\" |\",Ener1)","v":" |"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+_xlfn.CONCAT(Motor2,\" |\",Ener2)","v":" |"}]
[null,{"$f":"+_xlfn.CONCAT(Ener1,\" | \", 'Input Data'!C36, \" | \", Size1, \" M\")","v":" |  |  M"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+_xlfn.CONCAT(Ener2,\" | \", CAPA2, \" | \", Size2, \" M\")","v":" |  |  M"}]
[]
[null,null,"Operation & Maintenance Costs",null,null,"Fixed Operating Costs",null,null,"Revenues",null,null,null,null,null,null,null,null,null,null,"Operation & Maintenance Costs",null,null,"Fixed Operating Costs",null,null,"Revenues"]
[null,"Years of evaluation",{"$f":"Year","v":14},"Years","Energy source 1",{"$f":"+Code_ener_1","v":{"$error":"#N/A"}},"-","Passengers",{"$f":"PAX","v":94556},{"$f":"+'Input Data'!E8","v":"pass/year/bus"},null,null,null,null,null,null,null,null,"Years of evaluation",{"$f":"Year","v":14},"Years","Energy source 1",{"$f":"+Code_ener_2","v":{"$error":"#N/A"}},"-","Passengers",{"$f":"PAX","v":94556},{"$f":"+'Input Data'!E8","v":"pass/year/bus"}]
[]
[null,"Activity level",{"$f":"+AL","v":65705},"km/year-bus","Energy source 2",{"$f":"+IF(Code_motor_1=2,4,\"\")","v":{"$error":"#N/A"}},"-","Fare",{"$f":"+TAR","v":0.7},{"$f":"+'Input Data'!E9","v":"USD/pass"},null,null,null,null,null,null,null,null,"Activity level",{"$f":"+AL","v":65705},"km/year-bus","Energy source 2",{"$f":"+IF(Code_motor_2=2,4,\"\")","v":{"$error":"#N/A"}},"-","Fare",{"$f":"+TAR","v":0.7},{"$f":"+'Input Data'!E9","v":"USD/pass"}]
[]
[null,"Fuel consumption",{"$f":"IF($F$9=4,0,IF(Aux_Tab!$E$47=FALSE,'Input Data'!C43,'Input Data'!D43))","v":{"$error":"#N/A"}},{"$f":"+'Input Data'!E43","v":""},{"$f":"+'Input Data'!B51","v":"Remunerations "},{"$f":"+IF(Aux_Tab!$E$47=FALSE,'Input Data'!C51,'Input Data'!D51)","v":600},{"$f":"+'Input Data'!E51","v":"USD/month/driver"},"Vehicle Residual Value",{"$f":"+IF(Aux_Tab!$E$47=FALSE,PreUD1*'Input Data'!C40,PreUU1*'Input Data'!D40)","v":9500},{"$f":"+'Input Data'!E39","v":"USD/bus"},null,null,null,null,null,null,null,null,"Fuel consumption",{"$f":"IF($W$9=4,0,IF(Aux_Tab!$E$48=FALSE,'Input Data'!H43,'Input Data'!I43))","v":{"$error":"#N/A"}},{"$f":"+'Input Data'!J43","v":""},{"$f":"+'Input Data'!G51","v":"Remunerations "},{"$f":"+IF(Aux_Tab!$E$48=FALSE,'Input Data'!H51,'Input Data'!I51)","v":600},{"$f":"+'Input Data'!J51","v":"USD/month/driver"},"Vehicle Residual Value",{"$f":"+IF(Aux_Tab!$E$48=FALSE,PreUD2*'Input Data'!H40,PreUU2*'Input Data'!I40)","v":0},{"$f":"+'Input Data'!J39","v":"USD/bus"}]
[]
[null,"Energy Consumption",{"$f":"IF(Code_motor_1=1,0,IF(Aux_Tab!$E$47=FALSE,'Input Data'!C44,'Input Data'!D44))","v":{"$error":"#N/A"}},{"$f":"+'Input Data'!E44","v":""},{"$f":"+'Input Data'!B52","v":"Administrative Costs"},{"$f":"+IF(Aux_Tab!$E$47=FALSE,'Input Data'!C52,'Input Data'!D52)","v":20},{"$f":"+'Input Data'!E52","v":"USD/month/bus"},"Battery Residual Value",{"$f":"+IF(Aux_Tab!$E$47=FALSE,'Input Data'!C41,'Input Data'!D41)","v":0},null,null,null,null,null,null,null,null,null,"Energy Consumption",{"$f":"IF(Code_motor_2=1,0,IF(Aux_Tab!$E$48=FALSE,'Input Data'!H44,'Input Data'!I44))","v":{"$error":"#N/A"}},{"$f":"+'Input Data'!J44","v":""},{"$f":"+'Input Data'!G52","v":"Administrative Costs"},{"$f":"+IF(Aux_Tab!$E$48=FALSE,'Input Data'!H52,'Input Data'!I52)","v":20},{"$f":"+'Input Data'!J52","v":"USD/month/bus"},"Battery Residual Value",{"$f":"+IF(Aux_Tab!$E$48=FALSE,'Input Data'!I41,'Input Data'!H41)","v":0}]
[]
[null,"Performance Reduction Rate",0,"/year",{"$f":"+'Input Data'!B53","v":"Insurance"},{"$f":"+IF(Aux_Tab!$E$47=FALSE,'Input Data'!C53,'Input Data'!D53)","v":1000},{"$f":"+'Input Data'!E53","v":"USD/year/bus"},null,null,null,null,null,null,null,null,null,null,null,"Performance Reduction Rate",{"$f":"+C17","v":0},"/year",{"$f":"+'Input Data'!G53","v":"Insurance"},{"$f":"+IF(Aux_Tab!$E$48=FALSE,'Input Data'!H53,'Input Data'!I53)","v":1850},{"$f":"+'Input Data'!J53","v":"USD/year/bus"}]
[]
[null,"Tyre Costs",{"$f":"+IF(Aux_Tab!$E$47=FALSE,'Input Data'!C48,'Input Data'!D48)","v":0.04},{"$f":"+'Input Data'!E47","v":"USD / km"},"Battery capacity",{"$f":"+IF(Code_ener_1=4,CAPA1,\"0\")","v":{"$error":"#N/A"}},"kWh",null,null,null,null,null,null,null,null,null,null,null,"Tyre Costs",{"$f":"+IF(Aux_Tab!$E$48=FALSE,'Input Data'!H48,'Input Data'!I48)","v":0},{"$f":"+'Input Data'!J47","v":"USD / km"},"Battery capacity",{"$f":"+IF(Code_ener_2=4,CAPA2,\"0\")","v":{"$error":"#N/A"}},"kWh"]
[]
[null,"Maintenance costs ",{"$f":"+IF(Aux_Tab!$E$47=FALSE,'Input Data'!C49,'Input Data'!D49)","v":0.09},{"$f":"+'Input Data'!E48","v":"USD / km"},"Battery Life",{"$f":"+IF($F$9=4,COUNTIF(Batteries!C18:Q18,\"<1\")+((Batteries!$D$10-(HLOOKUP(COUNTIF(Batteries!C18:Q18,\"<1\"),Batteries!$C$14:$Q$17,4,FALSE)))/(HLOOKUP(COUNTIF(Batteries!C18:Q18,\"<1\")+1,Batteries!$C$14:$Q$17,3,FALSE))),\"\")","v":{"$error":"#N/A"}},"Years",null,null,null,null,null,null,null,null,null,null,null,"Maintenance costs ",{"$f":"+IF(Aux_Tab!$E$48=FALSE,'Input Data'!H49,'Input Data'!I49)","v":0},{"$f":"+'Input Data'!J49","v":"USD / km"},"Battery Life",{"$f":"+IF($W$9=4,COUNTIF(Batteries!$C$24:$Q$24,\"<1\")+((Batteries!$D$10-(HLOOKUP(COUNTIF(Batteries!$C$24:$Q$24,\"<1\"),Batteries!$C$20:$Q$24,4,FALSE)))/(HLOOKUP(COUNTIF(Batteries!$C$24:$Q$24,\"<1\")+1,Batteries!$C$20:$Q$24,3,FALSE))),\"\")","v":{"$error":"#N/A"}},"Years"]
[]
[null,"Lubricant Costs",{"$f":"+IF(Aux_Tab!$E$47=FALSE,'Input Data'!C47,'Input Data'!D47)","v":0.02},{"$f":"+'Input Data'!E49","v":"USD / km"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lubricant Costs",{"$f":"+IF(Aux_Tab!$E$48=FALSE,'Input Data'!H47,'Input Data'!I47)","v":0},{"$f":"+'Input Data'!J47","v":"USD / km"}]
[]
[]
[null,"Fuel and Energy Consumption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel and Energy Consumption"]
[null,"Assessment Period","Year of Assessment",{"$f":"+IF(Code_language=1,_xlfn.CONCAT(\"Consumo Combustibles (\",IF(F9=3,\"Nm3/año\",\"L/año\"),\")\"),\nIF(Code_language=2,_xlfn.CONCAT(\"Fuel Consumption (\",IF(F9=3,\"Nm3/year\",\"L/year\"),\")\"),\nIF(Code_language=3,_xlfn.CONCAT(\"Consommation de Carburant (\",IF(F9=3,\"Nm3/an\",\"L/an\"),\")\"),)))","v":{"$error":"#N/A"}},"Energy Consumption (kWh/year)","Annualized activity level (km)",null,null,null,null,null,null,null,null,null,null,null,null,"Assessment Period","Year of Assessment",{"$f":"IF(Code_language=1,_xlfn.CONCAT(\"Consumo Combustibles (\",IF(W9=3,\"Nm3/año\",\"L/año\"),\")\"),\nIF(Code_language=2,_xlfn.CONCAT(\"Fuel Consumption (\",IF(W9=3,\"Nm3/year\",\"L/year\"),\")\"),\nIF(Code_language=3,_xlfn.CONCAT(\"Consommation de Carburant (\",IF(W9=3,\"Nm3/an\",\"L/an\"),\")\"),)))","v":{"$error":"#N/A"}},"Energy Consumption (kWh/year)","Annualized activity level (km)"]
[null,0,2021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2021]
[null,{"$f":"ROW()-ROW(28:28)","v":1},{"$f":"+IF(B29<>\"\",C28+1,\"\")","v":2022},{"$f":"+IF(B29<>\"\",$C$11*FSize*$C$13*(1+$C$17*B28)/100,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(B29<>\"\",$C$11*FSize*$C$15,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(B29<>\"\",$C$11*FSize/((1+'Input Data'!$C$15)^B29),\"\")","v":61985.849056603773},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()-ROW(28:28)","v":1},{"$f":"+IF(S29<>\"\",T28+1,\"\")","v":2022},{"$f":"+IF(S29<>\"\",$T$11*FSize*$T$13*(1+$T$17*S28)/100,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(S29<>\"\",$T$11*FSize*$T$15,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(S29<>\"\",$T$11*FSize/((1+'Input Data'!$C$15)^S29),\"\")","v":61985.849056603773}]
[null,{"$f":"IF(B29<$C$9,B29+1,\"\")","v":2},2023,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(B30<>\"\",$C$11*FSize/((1+'Input Data'!$C$15)^B30),\"\")","v":58477.216091135626},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S29<$C$9,S29+1,\"\")","v":2},2023,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(S30<>\"\",$T$11*FSize/((1+'Input Data'!$C$15)^S30),\"\")","v":58477.216091135626}]
[null,3,2024,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(B31<>\"\",$C$11*FSize/((1+'Input Data'!$C$15)^B31),\"\")","v":55167.184991637376},null,null,null,null,null,null,null,null,null,null,null,null,3,2024,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(S31<>\"\",$T$11*FSize/((1+'Input Data'!$C$15)^S31),\"\")","v":55167.184991637376}]
[null,4,2025,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(B32<>\"\",$C$11*FSize/((1+'Input Data'!$C$15)^B32),\"\")","v":52044.514143054133},null,null,null,null,null,null,null,null,null,null,null,null,4,2025,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(S32<>\"\",$T$11*FSize/((1+'Input Data'!$C$15)^S32),\"\")","v":52044.514143054133}]
[null,5,2026,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(B33<>\"\",$C$11*FSize/((1+'Input Data'!$C$15)^B33),\"\")","v":49098.598248164271},null,null,null,null,null,null,null,null,null,null,null,null,5,2026,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(S33<>\"\",$T$11*FSize/((1+'Input Data'!$C$15)^S33),\"\")","v":49098.598248164271}]
[null,6,2027,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(B34<>\"\",$C$11*FSize/((1+'Input Data'!$C$15)^B34),\"\")","v":46319.432309588927},null,null,null,null,null,null,null,null,null,null,null,null,6,2027,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(S34<>\"\",$T$11*FSize/((1+'Input Data'!$C$15)^S34),\"\")","v":46319.432309588927}]
[null,7,2028,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(B35<>\"\",$C$11*FSize/((1+'Input Data'!$C$15)^B35),\"\")","v":43697.577650555591},null,null,null,null,null,null,null,null,null,null,null,null,7,2028,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(S35<>\"\",$T$11*FSize/((1+'Input Data'!$C$15)^S35),\"\")","v":43697.577650555591}]
[null,8,2029,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(B36<>\"\",$C$11*FSize/((1+'Input Data'!$C$15)^B36),\"\")","v":41224.129859014713},null,null,null,null,null,null,null,null,null,null,null,null,8,2029,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(S36<>\"\",$T$11*FSize/((1+'Input Data'!$C$15)^S36),\"\")","v":41224.129859014713}]
[null,9,2030,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(B37<>\"\",$C$11*FSize/((1+'Input Data'!$C$15)^B37),\"\")","v":38890.688546240293},null,null,null,null,null,null,null,null,null,null,null,null,9,2030,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(S37<>\"\",$T$11*FSize/((1+'Input Data'!$C$15)^S37),\"\")","v":38890.688546240293}]
[null,{"$f":"IF(B37<$C$9,B37+1,\"\")","v":10},2031,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(B38<>\"\",$C$11*FSize/((1+'Input Data'!$C$15)^B38),\"\")","v":36689.328817207817},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S37<$C$9,S37+1,\"\")","v":10},2031,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(S38<>\"\",$T$11*FSize/((1+'Input Data'!$C$15)^S38),\"\")","v":36689.328817207817}]
[null,11,{"$f":"+IF(B39<>\"\",C38+1,\"\")","v":2032},{"$f":"+IF(B39<>\"\",$C$11*FSize*$C$13*(1+$C$17*B38)/100,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(B39<>\"\",$C$11*FSize*$C$15,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(B39<>\"\",$C$11*FSize/((1+'Input Data'!$C$15)^B39),\"\")","v":34612.574355856428},null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"+IF(S39<>\"\",T38+1,\"\")","v":2032},{"$f":"+IF(S39<>\"\",$T$11*FSize*$T$13*(1+$T$17*S38)/100,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(S39<>\"\",$T$11*FSize*$T$15,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(S39<>\"\",$T$11*FSize/((1+'Input Data'!$C$15)^S39),\"\")","v":34612.574355856428}]
[null,12,{"$f":"+IF(B40<>\"\",C39+1,\"\")","v":2033},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(B40<>\"\",$C$11*FSize/((1+'Input Data'!$C$15)^B40),\"\")","v":32653.372033826818},null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"+IF(S40<>\"\",T39+1,\"\")","v":2033},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(S40<>\"\",$T$11*FSize/((1+'Input Data'!$C$15)^S40),\"\")","v":32653.372033826818}]
[null,13,{"$f":"+IF(B41<>\"\",C40+1,\"\")","v":2034},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(B41<>\"\",$C$11*FSize/((1+'Input Data'!$C$15)^B41),\"\")","v":30805.067956440391},null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"+IF(S41<>\"\",T40+1,\"\")","v":2034},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(S41<>\"\",$T$11*FSize/((1+'Input Data'!$C$15)^S41),\"\")","v":30805.067956440391}]
[null,14,{"$f":"+IF(B42<>\"\",C41+1,\"\")","v":2035},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(B42<>\"\",$C$11*FSize/((1+'Input Data'!$C$15)^B42),\"\")","v":29061.384864566407},null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"+IF(S42<>\"\",T41+1,\"\")","v":2035},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(S42<>\"\",$T$11*FSize/((1+'Input Data'!$C$15)^S42),\"\")","v":29061.384864566407}]
[null,"",{"$f":"+IF(B43<>\"\",C42+1,\"\")","v":""},"","",{"$f":"+IF(B43<>\"\",$C$11*FSize/((1+'Input Data'!$C$15)^B43),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"+IF(S43<>\"\",T42+1,\"\")","v":""},"","",{"$f":"+IF(S43<>\"\",$T$11*FSize/((1+'Input Data'!$C$15)^S43),\"\")","v":""}]
[]
[null,"Cash Flow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow"]
[null,"Assessment Period","Year of Assessment","Personnel Costs ","Fixed Operating Costs","Fuel costs","Electricity Cost","Maintenance Costs","Battery Costs","Financial Costs","Investment Costs","Income from ticket sales","Other Revenues","Socio-Environmental Costs","Annual Flow","Annualized Flows","Cumulative Annualized Flows",null,"Assessment Period","Year of Assessment","Personnel Costs ","Fixed Operating Costs","Fuel costs","Electricity Cost","Maintenance Costs","Battery Costs","Financial Costs","Investment Costs","Income from ticket sales","Other Revenues","Socio-Environmental Costs","Annual Flow","Annualized Flows","Cumulative Annualized Flows"]
[null,{"$f":"+B28","v":0},{"$f":"+C28","v":2021},0,0,0,0,0,0,0,{"$f":"-(IF(Aux_Tab!E47=FALSE,FSize*PreUD1+PrID1,FSize*PreUU1+PrIU1))*(1+VAT)*'Input Data'!C62","v":-76000},0,0,0,{"$f":"IF($B47<>\"\",SUM(D47:M47),\"\")","v":-76000},{"$f":"IF($B47<>\"\",O47/((1+'Input Data'!$C$15)^'MT Economical Ev.'!B47),\"\")","v":-76000},{"$f":"+P47","v":-76000},null,{"$f":"+S28","v":0},{"$f":"+T28","v":2021},0,0,0,0,0,0,0,{"$f":"-+(IF(Aux_Tab!E48=FALSE,FSize*PreUD2+PrID2,FSize*PreUU2+PrIU2))*(1+VAT)*'Input Data'!H62","v":-172500},0,0,0,{"$f":"IF($S47<>\"\",SUM(U47:AD47),\"\")","v":-172500},{"$f":"IF($B47<>\"\",AF47/((1+'Input Data'!$C$15)^'MT Economical Ev.'!S47),\"\")","v":-172500},{"$f":"+AG47","v":-172500}]
[null,{"$f":"+B29","v":1},{"$f":"+C29","v":2022},{"$f":"IF($B48<>\"\",-Drivers*FSize*$F$13*12,\"\")","v":-7200},{"$f":"IF($B48<>\"\",-FSize*$F$15*12-FSize*$F$17,\"\")","v":-1240},{"$f":"IF($B48<>\"\",-D29*HLOOKUP(C48,IF(Code_ener_1=4,Price.E,IF(Code_ener_1=3,Price.NG,IF(Code_ener_1=2,Price.D,Price.BD))),2,FALSE),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B48<>\"\",-E29*HLOOKUP(C48,Price.E,2,FALSE),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B48<>\"\",-FSize*$C$11*($C$21+$C$19+$C$23),\"\")","v":-9855.75},{"$f":"+IF(B48<>\"\",-FSize*IF(Motor1=\"Eléctrico\",IF(B48/ROUND($F$21,0)-INT(B48/ROUND($F$21,0))=0,HLOOKUP(C48,Bat.Price,2,FALSE),0),0)*$F$19,\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B48<>\"\",-SUM('Financial Ev.'!$D$27:$D$38),\"\")","v":-28164.816583293712},null,{"$f":"IF($B48<>\"\",FSize*TAR*PAX,\"\")","v":66189.2},{"$f":"+IF(B48<>\"\",-I48*$I$15+IF(B48=$C$9,$I$13,0),\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(B48<>\"\",-('Pollutant Externalities'!M12+'Noise externalities'!AQ12),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B48<>\"\",SUM(D48:M48),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B48<>\"\",O48/((1+'Input Data'!$C$15)^'MT Economical Ev.'!B48),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B48<>\"\",Q47+P48,\"\")","v":{"$error":"#N/A"}},null,{"$f":"+S29","v":1},{"$f":"+T29","v":2022},{"$f":"IF($S48<>\"\",-Drivers*FSize*$W$13*12,\"\")","v":-7200},{"$f":"IF($S48<>\"\",-FSize*$W$15*12-FSize*$W$17,\"\")","v":-2090},{"$f":"IF($S48<>\"\",-U29*HLOOKUP(T48,IF(Code_ener_2=4,Price.E,IF(Code_ener_2=3,Price.NG,IF(Code_ener_2=2,Price.D,Price.BD))),2,FALSE),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S48<>\"\",-V29*HLOOKUP(T48,Price.E,2,FALSE),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S48<>\"\",-FSize*$T$11*($T$21+$T$19+$T$23),\"\")","v":0},{"$f":"+IF(S48<>\"\",-FSize*IF(Motor2=\"Eléctrico\",IF(S48/ROUND($W$21,0)-INT(S48/ROUND($W$21,0))=0,HLOOKUP(T48,Bat.Price,2,FALSE),0),0)*$W$19,\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S48<>\"\",-SUM('Financial Ev.'!$K$27:$K$38),\"\")","v":-36012.299951084533},null,{"$f":"IF($S48<>\"\",FSize*TAR*PAX,\"\")","v":66189.2},{"$f":"+IF(S48<>\"\",-Z48*$Z$15+IF(S48=$T$9,$Z$13,0),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S48<>\"\",-('Pollutant Externalities'!M42+'Noise externalities'!AQ36),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S48<>\"\",SUM(U48:AD48),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S48<>\"\",AF48/((1+'Input Data'!$C$15)^'MT Economical Ev.'!S48),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S48<>\"\",AH47+AG48,\"\")","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(B48<$C$9,B48+1,\"\")","v":2},2023,-7200,-1240,{"$error":"#N/A"},{"$f":"IF($B49<>\"\",-E30*HLOOKUP(C49,Price.E,2,FALSE),\"\")","v":{"$error":"#N/A"}},-9855.75,{"$error":"#N/A"},{"$f":"IF($B49<>\"\",-SUM('Financial Ev.'!$D$39:$D$50),\"\")","v":-28164.816583293712},null,66189.2,{"$f":"+IF(B49<>\"\",-I49*$I$15+IF(B49=$C$9,$I$13,0),\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(B49<>\"\",-('Pollutant Externalities'!M13+'Noise externalities'!AQ13),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B49<>\"\",O49/((1+'Input Data'!$C$15)^'MT Economical Ev.'!B49),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B49<>\"\",Q48+P49,\"\")","v":{"$error":"#N/A"}},null,{"$f":"IF(S48<$C$9,S48+1,\"\")","v":2},2023,-7200,-2090,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$f":"IF($S49<>\"\",-SUM('Financial Ev.'!$K$39:$K$50),\"\")","v":-36012.299951084533},null,{"$f":"IF($S49<>\"\",FSize*TAR*PAX,\"\")","v":66189.2},{"$error":"#N/A"},{"$f":"IF($S49<>\"\",-('Pollutant Externalities'!M43+'Noise externalities'!AQ37),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($S49<>\"\",AF49/((1+'Input Data'!$C$15)^'MT Economical Ev.'!S49),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S49<>\"\",AH48+AG49,\"\")","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(B49<$C$9,B49+1,\"\")","v":3},2024,-7200,-1240,{"$error":"#N/A"},{"$error":"#N/A"},-9855.75,{"$error":"#N/A"},{"$f":"IF($B50<>\"\",-SUM('Financial Ev.'!$D$51:$D$62),\"\")","v":-28164.816583293712},null,66189.2,{"$error":"#N/A"},{"$f":"+IF(B50<>\"\",-('Pollutant Externalities'!M14+'Noise externalities'!AQ14),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B50<>\"\",O50/((1+'Input Data'!$C$15)^'MT Economical Ev.'!B50),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(S49<$C$9,S49+1,\"\")","v":3},2024,-7200,-2090,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$f":"IF($S50<>\"\",-SUM('Financial Ev.'!$K$51:$K$62),\"\")","v":-36012.299951084533},null,66189.2,{"$error":"#N/A"},{"$f":"IF($S50<>\"\",-('Pollutant Externalities'!M44+'Noise externalities'!AQ38),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($S50<>\"\",AF50/((1+'Input Data'!$C$15)^'MT Economical Ev.'!S50),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,4,2025,-7200,-1240,{"$error":"#N/A"},{"$error":"#N/A"},-9855.75,{"$error":"#N/A"},{"$f":"IF($B51<>\"\",-SUM('Financial Ev.'!$D$63:$D$74),\"\")","v":-28164.816583293712},null,66189.2,{"$error":"#N/A"},{"$f":"+IF(B51<>\"\",-('Pollutant Externalities'!M15+'Noise externalities'!AQ15),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B51<>\"\",O51/((1+'Input Data'!$C$15)^'MT Economical Ev.'!B51),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,4,2025,-7200,-2090,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$f":"IF($S51<>\"\",-SUM('Financial Ev.'!$K$63:$K$74),\"\")","v":-36012.299951084533},null,66189.2,{"$error":"#N/A"},{"$f":"IF($S51<>\"\",-('Pollutant Externalities'!M45+'Noise externalities'!AQ39),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($S51<>\"\",AF51/((1+'Input Data'!$C$15)^'MT Economical Ev.'!S51),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,5,2026,-7200,-1240,{"$error":"#N/A"},{"$error":"#N/A"},-9855.75,{"$error":"#N/A"},{"$f":"IF($B52<>\"\",-SUM('Financial Ev.'!$D$75:$D$86),\"\")","v":-28164.816583293712},null,66189.2,{"$error":"#N/A"},{"$f":"+IF(B52<>\"\",-('Pollutant Externalities'!M16+'Noise externalities'!AQ16),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B52<>\"\",O52/((1+'Input Data'!$C$15)^'MT Economical Ev.'!B52),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,5,2026,-7200,-2090,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$f":"IF($S52<>\"\",-SUM('Financial Ev.'!$K$75:$K$86),\"\")","v":-36012.299951084533},null,66189.2,{"$error":"#N/A"},{"$f":"IF($S52<>\"\",-('Pollutant Externalities'!M46+'Noise externalities'!AQ40),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($S52<>\"\",AF52/((1+'Input Data'!$C$15)^'MT Economical Ev.'!S52),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,6,2027,-7200,-1240,{"$error":"#N/A"},{"$error":"#N/A"},-9855.75,{"$error":"#N/A"},{"$f":"IF($B53<>\"\",-SUM('Financial Ev.'!$D$87:$D$98),\"\")","v":0},null,66189.2,{"$error":"#N/A"},{"$f":"+IF(B53<>\"\",-('Pollutant Externalities'!M17+'Noise externalities'!AQ17),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B53<>\"\",O53/((1+'Input Data'!$C$15)^'MT Economical Ev.'!B53),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,6,2027,-7200,-2090,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$f":"IF($S53<>\"\",-SUM('Financial Ev.'!$K$87:$K$98),\"\")","v":-36012.299951084533},null,66189.2,{"$error":"#N/A"},{"$f":"IF($S53<>\"\",-('Pollutant Externalities'!M47+'Noise externalities'!AQ41),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($S53<>\"\",AF53/((1+'Input Data'!$C$15)^'MT Economical Ev.'!S53),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,7,2028,-7200,-1240,{"$error":"#N/A"},{"$error":"#N/A"},-9855.75,{"$error":"#N/A"},{"$f":"IF($B54<>\"\",-SUM('Financial Ev.'!$D$99:$D$110),\"\")","v":0},null,66189.2,{"$error":"#N/A"},{"$f":"+IF(B54<>\"\",-('Pollutant Externalities'!M18+'Noise externalities'!AQ18),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B54<>\"\",O54/((1+'Input Data'!$C$15)^'MT Economical Ev.'!B54),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,7,2028,-7200,-2090,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$f":"IF($S54<>\"\",-SUM('Financial Ev.'!$K$99:$K$110),\"\")","v":0},null,66189.2,{"$error":"#N/A"},{"$f":"IF($S54<>\"\",-('Pollutant Externalities'!M48+'Noise externalities'!AQ42),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($S54<>\"\",AF54/((1+'Input Data'!$C$15)^'MT Economical Ev.'!S54),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,8,2029,-7200,-1240,{"$error":"#N/A"},{"$error":"#N/A"},-9855.75,{"$error":"#N/A"},{"$f":"IF($B55<>\"\",-SUM('Financial Ev.'!$D$111:$D$122),\"\")","v":0},null,66189.2,{"$error":"#N/A"},{"$f":"+IF(B55<>\"\",-('Pollutant Externalities'!M19+'Noise externalities'!AQ19),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B55<>\"\",O55/((1+'Input Data'!$C$15)^'MT Economical Ev.'!B55),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,8,2029,-7200,-2090,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$f":"IF($S55<>\"\",-SUM('Financial Ev.'!$K$111:$K$122),\"\")","v":0},null,66189.2,{"$error":"#N/A"},{"$f":"IF($S55<>\"\",-('Pollutant Externalities'!M49+'Noise externalities'!AQ43),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($S55<>\"\",AF55/((1+'Input Data'!$C$15)^'MT Economical Ev.'!S55),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,9,2030,-7200,-1240,{"$error":"#N/A"},{"$error":"#N/A"},-9855.75,{"$error":"#N/A"},{"$f":"IF($B56<>\"\",-SUM('Financial Ev.'!$D$123:$D$134),\"\")","v":0},null,66189.2,{"$error":"#N/A"},{"$f":"+IF(B56<>\"\",-('Pollutant Externalities'!M20+'Noise externalities'!AQ20),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B56<>\"\",O56/((1+'Input Data'!$C$15)^'MT Economical Ev.'!B56),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,9,2030,-7200,-2090,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$f":"IF($S56<>\"\",-SUM('Financial Ev.'!$K$123:$K$134),\"\")","v":0},null,66189.2,{"$error":"#N/A"},{"$f":"IF($S56<>\"\",-('Pollutant Externalities'!M50+'Noise externalities'!AQ44),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($S56<>\"\",AF56/((1+'Input Data'!$C$15)^'MT Economical Ev.'!S56),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,10,2031,-7200,-1240,{"$error":"#N/A"},{"$error":"#N/A"},-9855.75,{"$error":"#N/A"},{"$f":"IF($B57<>\"\",-SUM('Financial Ev.'!$D$135:$D$146),\"\")","v":0},null,66189.2,{"$error":"#N/A"},{"$f":"+IF(B57<>\"\",-('Pollutant Externalities'!M21+'Noise externalities'!AQ21),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B57<>\"\",O57/((1+'Input Data'!$C$15)^'MT Economical Ev.'!B57),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,10,2031,-7200,-2090,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$f":"IF($S57<>\"\",-SUM('Financial Ev.'!$K$135:$K$146),\"\")","v":0},null,66189.2,{"$error":"#N/A"},{"$f":"IF($S57<>\"\",-('Pollutant Externalities'!M51+'Noise externalities'!AQ45),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($S57<>\"\",AF57/((1+'Input Data'!$C$15)^'MT Economical Ev.'!S57),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,{"$f":"IF(B57<$C$9,B57+1,\"\")","v":11},2032,-7200,-1240,{"$error":"#N/A"},{"$error":"#N/A"},-9855.75,{"$error":"#N/A"},{"$f":"IF($B58<>\"\",-SUM('Financial Ev.'!$D$147:$D$158),\"\")","v":0},null,66189.2,{"$error":"#N/A"},{"$f":"+IF(B58<>\"\",-('Pollutant Externalities'!M22+'Noise externalities'!AQ22),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B58<>\"\",O58/((1+'Input Data'!$C$15)^'MT Economical Ev.'!B58),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(S57<$C$9,S57+1,\"\")","v":11},2032,-7200,-2090,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$f":"IF($S58<>\"\",-SUM('Financial Ev.'!$K$147:$K$158),\"\")","v":0},null,66189.2,{"$error":"#N/A"},{"$f":"IF($S58<>\"\",-('Pollutant Externalities'!M52+'Noise externalities'!AQ46),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($S58<>\"\",AF58/((1+'Input Data'!$C$15)^'MT Economical Ev.'!S58),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,12,2033,-7200,-1240,{"$error":"#N/A"},{"$error":"#N/A"},-9855.75,{"$error":"#N/A"},{"$f":"IF($B59<>\"\",-SUM('Financial Ev.'!$D$159:$D$170),\"\")","v":0},null,66189.2,{"$error":"#N/A"},{"$f":"+IF(B59<>\"\",-('Pollutant Externalities'!M23+'Noise externalities'!AQ23),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B59<>\"\",O59/((1+'Input Data'!$C$15)^'MT Economical Ev.'!B59),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(S58<$C$9,S58+1,\"\")","v":12},2033,-7200,-2090,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$f":"IF($S59<>\"\",-SUM('Financial Ev.'!$K$159:$K$170),\"\")","v":0},null,66189.2,{"$error":"#N/A"},{"$f":"IF($S59<>\"\",-('Pollutant Externalities'!M53+'Noise externalities'!AQ47),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($S59<>\"\",AF59/((1+'Input Data'!$C$15)^'MT Economical Ev.'!S59),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,13,2034,-7200,-1240,{"$error":"#N/A"},{"$error":"#N/A"},-9855.75,{"$error":"#N/A"},{"$f":"IF($B60<>\"\",-SUM('Financial Ev.'!$D$171:$D$182),\"\")","v":0},null,66189.2,{"$error":"#N/A"},{"$f":"+IF(B60<>\"\",-('Pollutant Externalities'!M24+'Noise externalities'!AQ24),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B60<>\"\",O60/((1+'Input Data'!$C$15)^'MT Economical Ev.'!B60),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(S59<$C$9,S59+1,\"\")","v":13},2034,-7200,-2090,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$f":"IF($S60<>\"\",-SUM('Financial Ev.'!$K$171:$K$182),\"\")","v":0},null,66189.2,{"$error":"#N/A"},{"$f":"IF($S60<>\"\",-('Pollutant Externalities'!M54+'Noise externalities'!AQ48),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($S60<>\"\",AF60/((1+'Input Data'!$C$15)^'MT Economical Ev.'!S60),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,14,2035,-7200,-1240,{"$error":"#N/A"},{"$error":"#N/A"},-9855.75,{"$error":"#N/A"},{"$f":"IF($B61<>\"\",-SUM('Financial Ev.'!$D$183:$D$294),\"\")","v":0},null,66189.2,{"$error":"#N/A"},{"$f":"+IF(B61<>\"\",-('Pollutant Externalities'!M25+'Noise externalities'!AQ25),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B61<>\"\",O61/((1+'Input Data'!$C$15)^'MT Economical Ev.'!B61),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,{"$f":"IF(S60<$C$9,S60+1,\"\")","v":14},2035,-7200,-2090,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},{"$f":"IF($S61<>\"\",-SUM('Financial Ev.'!$K$183:$K$294),\"\")","v":0},null,66189.2,{"$error":"#N/A"},{"$f":"IF($S61<>\"\",-('Pollutant Externalities'!M55+'Noise externalities'!AQ49),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($S61<>\"\",AF61/((1+'Input Data'!$C$15)^'MT Economical Ev.'!S61),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,"","","","","","","","",{"$f":"IF($B62<>\"\",-SUM('Financial Ev.'!$D$195:$D$206),\"\")","v":""},null,"","",{"$f":"+IF(B62<>\"\",-('Pollutant Externalities'!M26+'Noise externalities'!AQ26),\"\")","v":""},"",{"$f":"IF($B62<>\"\",O62/((1+'Input Data'!$C$15)^'MT Economical Ev.'!B62),\"\")","v":""},"",null,{"$f":"IF(S61<$C$9,S61+1,\"\")","v":""},"","","","","","","",{"$f":"IF($S62<>\"\",-SUM('Financial Ev.'!$K$195:$K$206),\"\")","v":""},null,"","",{"$f":"IF($S62<>\"\",-('Pollutant Externalities'!M56+'Noise externalities'!AQ50),\"\")","v":""},"",{"$f":"IF($S62<>\"\",AF62/((1+'Input Data'!$C$15)^'MT Economical Ev.'!S62),\"\")","v":""},""]
[]
[null,"Total",null,{"$f":"+SUM(D47:D62)","v":-100800},-17360,{"$error":"#N/A"},{"$error":"#N/A"},-137980.5,{"$error":"#N/A"},-140824.08291646856,-76000,926648.7999999997,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,"Total",null,{"$f":"+SUM(U47:U62)","v":-100800},-29260,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},-216073.79970650721,-172500,926648.7999999997,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,"Total Cost of Ownership (TCO)",null,{"$f":"+$B$6","v":" |  |  M"},null,null,null,null,null,null,null,"",null,null,null,"Externalities",null,"","Total Cost of Ownership (TCO)",null,{"$f":"+S6","v":" |  |  M"},null,null,null,null,null,null,null,"",null,null,null,"Externalities"]
[null,"Assessment Period","Year of Assessment","Personnel Costs ","Fixed Operating Costs","Fuel costs","Electricity Cost","Maintenance Costs","Battery Costs","Financial Costs","Investment Costs","Socio-Environmental Costs","Total",null,null,"GHG","Noise",null,"Assessment Period","Year of Assessment","Personnel Costs ","Fixed Operating Costs","Fuel costs","Electricity Cost","Maintenance Costs","Battery Costs","Financial Costs","Investment Costs","Socio-Environmental Costs","Total",null,null,"GHG","Noise"]
[null,{"$f":"+B47","v":0},{"$f":"+C47","v":2021},{"$f":"-D47","v":0},0,0,0,0,0,0,{"$f":"IF($B68<>\"\",-K47,\"\")","v":76000},0,{"$f":"IF($B68<>\"\",SUM(D68:L68),\"\")","v":76000},null,null,{"$f":"+'Pollutant Externalities'!M11","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ11","v":0},null,{"$f":"+S47","v":0},{"$f":"+T47","v":2021},{"$f":"-U47","v":0},0,0,0,0,0,0,{"$f":"IF($B68<>\"\",-AB47,\"\")","v":172500},0,{"$f":"IF($B68<>\"\",SUM(U68:AC68),\"\")","v":172500},null,null,{"$f":"+'Pollutant Externalities'!M41","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ35","v":0}]
[null,{"$f":"+B48","v":1},{"$f":"+C48","v":2022},{"$f":"IF($B69<>\"\",-D48/((1+'Input Data'!$C$15)^$B69),\"\")","v":6792.4528301886785},{"$f":"IF($B69<>\"\",-E48/((1+'Input Data'!$C$15)^$B69),\"\")","v":1169.8113207547169},{"$f":"IF($B69<>\"\",-F48/((1+'Input Data'!$C$15)^$B69),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B69<>\"\",-G48/((1+'Input Data'!$C$15)^$B69),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B69<>\"\",-H48/((1+'Input Data'!$C$15)^$B69),\"\")","v":9297.8773584905648},{"$f":"IF($B69<>\"\",-I48/((1+'Input Data'!$C$15)^$B69),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B69<>\"\",-J48/((1+'Input Data'!$C$15)^$B69),\"\")","v":26570.581682352557},{"$f":"IF($B69<>\"\",-K48/((1+'Input Data'!$C$15)^$B69),\"\")","v":0},{"$f":"IF($B69<>\"\",-N48/((1+'Input Data'!$C$15)^$B69),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B69<>\"\",SUM(D69:L69),\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"+'Pollutant Externalities'!M12","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ12","v":{"$error":"#N/A"}},null,{"$f":"+S48","v":1},{"$f":"+T48","v":2022},{"$f":"IF($S69<>\"\",-U48/((1+'Input Data'!$C$15)^$S69),\"\")","v":6792.4528301886785},{"$f":"IF($S69<>\"\",-V48/((1+'Input Data'!$C$15)^$S69),\"\")","v":1971.6981132075471},{"$f":"IF($S69<>\"\",-W48/((1+'Input Data'!$C$15)^$S69),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S69<>\"\",-X48/((1+'Input Data'!$C$15)^$S69),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S69<>\"\",-Y48/((1+'Input Data'!$C$15)^$S69),\"\")","v":0},{"$f":"IF($S69<>\"\",-Z48/((1+'Input Data'!$C$15)^$S69),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S69<>\"\",-AA48/((1+'Input Data'!$C$15)^$S69),\"\")","v":33973.867878381636},{"$f":"IF($S69<>\"\",-AB48/((1+'Input Data'!$C$15)^$S69),\"\")","v":0},{"$f":"IF($S69<>\"\",-AE48/((1+'Input Data'!$C$15)^$S69),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B69<>\"\",SUM(U69:AC69),\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"+'Pollutant Externalities'!M42","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ36","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(B69<$C$9,B69+1,\"\")","v":2},{"$f":"+C49","v":2023},{"$f":"IF($B70<>\"\",-D49/((1+'Input Data'!$C$15)^$B70),\"\")","v":6407.9743681025266},{"$f":"IF($B70<>\"\",-E49/((1+'Input Data'!$C$15)^$B70),\"\")","v":1103.5955856176574},{"$f":"IF($B70<>\"\",-F49/((1+'Input Data'!$C$15)^$B70),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B70<>\"\",-G49/((1+'Input Data'!$C$15)^$B70),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B70<>\"\",-H49/((1+'Input Data'!$C$15)^$B70),\"\")","v":8771.582413670345},{"$f":"IF($B70<>\"\",-I49/((1+'Input Data'!$C$15)^$B70),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B70<>\"\",-J49/((1+'Input Data'!$C$15)^$B70),\"\")","v":25066.586492785431},{"$f":"IF($B70<>\"\",-K49/((1+'Input Data'!$C$15)^$B70),\"\")","v":0},{"$f":"IF($B70<>\"\",-N49/((1+'Input Data'!$C$15)^$B70),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M13","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ13","v":{"$error":"#N/A"}},null,{"$f":"IF(S69<$C$9,S69+1,\"\")","v":2},{"$f":"+T49","v":2023},{"$f":"IF($S70<>\"\",-U49/((1+'Input Data'!$C$15)^$S70),\"\")","v":6407.9743681025266},{"$f":"IF($S70<>\"\",-V49/((1+'Input Data'!$C$15)^$S70),\"\")","v":1860.0925596297611},{"$f":"IF($S70<>\"\",-W49/((1+'Input Data'!$C$15)^$S70),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S70<>\"\",-X49/((1+'Input Data'!$C$15)^$S70),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S70<>\"\",-Y49/((1+'Input Data'!$C$15)^$S70),\"\")","v":0},{"$f":"IF($S70<>\"\",-Z49/((1+'Input Data'!$C$15)^$S70),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S70<>\"\",-AA49/((1+'Input Data'!$C$15)^$S70),\"\")","v":32050.818753190219},{"$f":"IF($S70<>\"\",-AB49/((1+'Input Data'!$C$15)^$S70),\"\")","v":0},{"$f":"IF($S70<>\"\",-AE49/((1+'Input Data'!$C$15)^$S70),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M43","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ37","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(B70<$C$9,B70+1,\"\")","v":3},2024,{"$f":"IF($B71<>\"\",-D50/((1+'Input Data'!$C$15)^$B71),\"\")","v":6045.2588378325718},{"$f":"IF($B71<>\"\",-E50/((1+'Input Data'!$C$15)^$B71),\"\")","v":1041.1279109600541},{"$f":"IF($B71<>\"\",-F50/((1+'Input Data'!$C$15)^$B71),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B71<>\"\",-G50/((1+'Input Data'!$C$15)^$B71),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B71<>\"\",-H50/((1+'Input Data'!$C$15)^$B71),\"\")","v":8275.0777487456071},{"$f":"IF($B71<>\"\",-I50/((1+'Input Data'!$C$15)^$B71),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B71<>\"\",-J50/((1+'Input Data'!$C$15)^$B71),\"\")","v":23647.723106401347},{"$f":"IF($B71<>\"\",-K50/((1+'Input Data'!$C$15)^$B71),\"\")","v":0},{"$f":"IF($B71<>\"\",-N50/((1+'Input Data'!$C$15)^$B71),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M14","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ14","v":{"$error":"#N/A"}},null,3,2024,{"$f":"IF($S71<>\"\",-U50/((1+'Input Data'!$C$15)^$S71),\"\")","v":6045.2588378325718},{"$f":"IF($S71<>\"\",-V50/((1+'Input Data'!$C$15)^$S71),\"\")","v":1754.8043015375104},{"$f":"IF($S71<>\"\",-W50/((1+'Input Data'!$C$15)^$S71),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S71<>\"\",-X50/((1+'Input Data'!$C$15)^$S71),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S71<>\"\",-Y50/((1+'Input Data'!$C$15)^$S71),\"\")","v":0},{"$f":"IF($S71<>\"\",-Z50/((1+'Input Data'!$C$15)^$S71),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S71<>\"\",-AA50/((1+'Input Data'!$C$15)^$S71),\"\")","v":30236.621465273787},{"$f":"IF($S71<>\"\",-AB50/((1+'Input Data'!$C$15)^$S71),\"\")","v":0},{"$f":"IF($S71<>\"\",-AE50/((1+'Input Data'!$C$15)^$S71),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M44","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ38","v":{"$error":"#N/A"}}]
[null,4,2025,{"$f":"IF($B72<>\"\",-D51/((1+'Input Data'!$C$15)^$B72),\"\")","v":5703.0743753137467},{"$f":"IF($B72<>\"\",-E51/((1+'Input Data'!$C$15)^$B72),\"\")","v":982.19614241514535},{"$f":"IF($B72<>\"\",-F51/((1+'Input Data'!$C$15)^$B72),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B72<>\"\",-G51/((1+'Input Data'!$C$15)^$B72),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B72<>\"\",-H51/((1+'Input Data'!$C$15)^$B72),\"\")","v":7806.6771214581195},{"$f":"IF($B72<>\"\",-I51/((1+'Input Data'!$C$15)^$B72),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B72<>\"\",-J51/((1+'Input Data'!$C$15)^$B72),\"\")","v":22309.172741888062},{"$f":"IF($B72<>\"\",-K51/((1+'Input Data'!$C$15)^$B72),\"\")","v":0},{"$f":"IF($B72<>\"\",-N51/((1+'Input Data'!$C$15)^$B72),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M15","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ15","v":{"$error":"#N/A"}},null,4,2025,{"$f":"IF($S72<>\"\",-U51/((1+'Input Data'!$C$15)^$S72),\"\")","v":5703.0743753137467},{"$f":"IF($S72<>\"\",-V51/((1+'Input Data'!$C$15)^$S72),\"\")","v":1655.4757561674626},{"$f":"IF($S72<>\"\",-W51/((1+'Input Data'!$C$15)^$S72),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S72<>\"\",-X51/((1+'Input Data'!$C$15)^$S72),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S72<>\"\",-Y51/((1+'Input Data'!$C$15)^$S72),\"\")","v":0},{"$f":"IF($S72<>\"\",-Z51/((1+'Input Data'!$C$15)^$S72),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S72<>\"\",-AA51/((1+'Input Data'!$C$15)^$S72),\"\")","v":28525.11458988093},{"$f":"IF($S72<>\"\",-AB51/((1+'Input Data'!$C$15)^$S72),\"\")","v":0},{"$f":"IF($S72<>\"\",-AE51/((1+'Input Data'!$C$15)^$S72),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M45","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ39","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(B72<$C$9,B72+1,\"\")","v":5},2026,{"$f":"IF($B73<>\"\",-D52/((1+'Input Data'!$C$15)^$B73),\"\")","v":5380.2588446356094},{"$f":"IF($B73<>\"\",-E52/((1+'Input Data'!$C$15)^$B73),\"\")","v":926.60013435391056},{"$f":"IF($B73<>\"\",-F52/((1+'Input Data'!$C$15)^$B73),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B73<>\"\",-G52/((1+'Input Data'!$C$15)^$B73),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B73<>\"\",-H52/((1+'Input Data'!$C$15)^$B73),\"\")","v":7364.7897372246398},{"$f":"IF($B73<>\"\",-I52/((1+'Input Data'!$C$15)^$B73),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B73<>\"\",-J52/((1+'Input Data'!$C$15)^$B73),\"\")","v":21046.389379139677},{"$f":"IF($B73<>\"\",-K52/((1+'Input Data'!$C$15)^$B73),\"\")","v":0},{"$f":"IF($B73<>\"\",-N52/((1+'Input Data'!$C$15)^$B73),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M16","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ16","v":{"$error":"#N/A"}},null,5,2026,{"$f":"IF($S73<>\"\",-U52/((1+'Input Data'!$C$15)^$S73),\"\")","v":5380.2588446356094},{"$f":"IF($S73<>\"\",-V52/((1+'Input Data'!$C$15)^$S73),\"\")","v":1561.7695812900588},{"$f":"IF($S73<>\"\",-W52/((1+'Input Data'!$C$15)^$S73),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S73<>\"\",-X52/((1+'Input Data'!$C$15)^$S73),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S73<>\"\",-Y52/((1+'Input Data'!$C$15)^$S73),\"\")","v":0},{"$f":"IF($S73<>\"\",-Z52/((1+'Input Data'!$C$15)^$S73),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S73<>\"\",-AA52/((1+'Input Data'!$C$15)^$S73),\"\")","v":26910.485462151817},{"$f":"IF($S73<>\"\",-AB52/((1+'Input Data'!$C$15)^$S73),\"\")","v":0},{"$f":"IF($S73<>\"\",-AE52/((1+'Input Data'!$C$15)^$S73),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M46","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ40","v":{"$error":"#N/A"}}]
[null,6,2027,{"$f":"IF($B74<>\"\",-D53/((1+'Input Data'!$C$15)^$B74),\"\")","v":5075.7158911656688},{"$f":"IF($B74<>\"\",-E53/((1+'Input Data'!$C$15)^$B74),\"\")","v":874.15107014519856},{"$f":"IF($B74<>\"\",-F53/((1+'Input Data'!$C$15)^$B74),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B74<>\"\",-G53/((1+'Input Data'!$C$15)^$B74),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B74<>\"\",-H53/((1+'Input Data'!$C$15)^$B74),\"\")","v":6947.9148464383397},{"$f":"IF($B74<>\"\",-I53/((1+'Input Data'!$C$15)^$B74),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B74<>\"\",-J53/((1+'Input Data'!$C$15)^$B74),\"\")","v":0},{"$f":"IF($B74<>\"\",-K53/((1+'Input Data'!$C$15)^$B74),\"\")","v":0},{"$f":"IF($B74<>\"\",-N53/((1+'Input Data'!$C$15)^$B74),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M17","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ17","v":{"$error":"#N/A"}},null,6,2027,{"$f":"IF($S74<>\"\",-U53/((1+'Input Data'!$C$15)^$S74),\"\")","v":5075.7158911656688},{"$f":"IF($S74<>\"\",-V53/((1+'Input Data'!$C$15)^$S74),\"\")","v":1473.3675295189234},{"$f":"IF($S74<>\"\",-W53/((1+'Input Data'!$C$15)^$S74),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S74<>\"\",-X53/((1+'Input Data'!$C$15)^$S74),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S74<>\"\",-Y53/((1+'Input Data'!$C$15)^$S74),\"\")","v":0},{"$f":"IF($S74<>\"\",-Z53/((1+'Input Data'!$C$15)^$S74),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S74<>\"\",-AA53/((1+'Input Data'!$C$15)^$S74),\"\")","v":25387.250435992279},{"$f":"IF($S74<>\"\",-AB53/((1+'Input Data'!$C$15)^$S74),\"\")","v":0},{"$f":"IF($S74<>\"\",-AE53/((1+'Input Data'!$C$15)^$S74),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M47","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ41","v":{"$error":"#N/A"}}]
[null,7,2028,{"$f":"IF($B75<>\"\",-D54/((1+'Input Data'!$C$15)^$B75),\"\")","v":4788.4112180808197},{"$f":"IF($B75<>\"\",-E54/((1+'Input Data'!$C$15)^$B75),\"\")","v":824.67082089169662},{"$f":"IF($B75<>\"\",-F54/((1+'Input Data'!$C$15)^$B75),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B75<>\"\",-G54/((1+'Input Data'!$C$15)^$B75),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B75<>\"\",-H54/((1+'Input Data'!$C$15)^$B75),\"\")","v":6554.6366475833383},{"$f":"IF($B75<>\"\",-I54/((1+'Input Data'!$C$15)^$B75),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B75<>\"\",-J54/((1+'Input Data'!$C$15)^$B75),\"\")","v":0},{"$f":"IF($B75<>\"\",-K54/((1+'Input Data'!$C$15)^$B75),\"\")","v":0},{"$f":"IF($B75<>\"\",-N54/((1+'Input Data'!$C$15)^$B75),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M18","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ18","v":{"$error":"#N/A"}},null,7,2028,{"$f":"IF($S75<>\"\",-U54/((1+'Input Data'!$C$15)^$S75),\"\")","v":4788.4112180808197},{"$f":"IF($S75<>\"\",-V54/((1+'Input Data'!$C$15)^$S75),\"\")","v":1389.9693674706823},{"$f":"IF($S75<>\"\",-W54/((1+'Input Data'!$C$15)^$S75),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S75<>\"\",-X54/((1+'Input Data'!$C$15)^$S75),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S75<>\"\",-Y54/((1+'Input Data'!$C$15)^$S75),\"\")","v":0},{"$f":"IF($S75<>\"\",-Z54/((1+'Input Data'!$C$15)^$S75),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S75<>\"\",-AA54/((1+'Input Data'!$C$15)^$S75),\"\")","v":0},{"$f":"IF($S75<>\"\",-AB54/((1+'Input Data'!$C$15)^$S75),\"\")","v":0},{"$f":"IF($S75<>\"\",-AE54/((1+'Input Data'!$C$15)^$S75),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M48","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ42","v":{"$error":"#N/A"}}]
[null,8,2029,{"$f":"IF($B76<>\"\",-D55/((1+'Input Data'!$C$15)^$B76),\"\")","v":4517.3690736611507},{"$f":"IF($B76<>\"\",-E55/((1+'Input Data'!$C$15)^$B76),\"\")","v":777.99134046386484},{"$f":"IF($B76<>\"\",-F55/((1+'Input Data'!$C$15)^$B76),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B76<>\"\",-G55/((1+'Input Data'!$C$15)^$B76),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B76<>\"\",-H55/((1+'Input Data'!$C$15)^$B76),\"\")","v":6183.6194788522062},{"$f":"IF($B76<>\"\",-I55/((1+'Input Data'!$C$15)^$B76),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B76<>\"\",-J55/((1+'Input Data'!$C$15)^$B76),\"\")","v":0},{"$f":"IF($B76<>\"\",-K55/((1+'Input Data'!$C$15)^$B76),\"\")","v":0},{"$f":"IF($B76<>\"\",-N55/((1+'Input Data'!$C$15)^$B76),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M19","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ19","v":{"$error":"#N/A"}},null,8,2029,{"$f":"IF($S76<>\"\",-U55/((1+'Input Data'!$C$15)^$S76),\"\")","v":4517.3690736611507},{"$f":"IF($S76<>\"\",-V55/((1+'Input Data'!$C$15)^$S76),\"\")","v":1311.2918561044173},{"$f":"IF($S76<>\"\",-W55/((1+'Input Data'!$C$15)^$S76),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S76<>\"\",-X55/((1+'Input Data'!$C$15)^$S76),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S76<>\"\",-Y55/((1+'Input Data'!$C$15)^$S76),\"\")","v":0},{"$f":"IF($S76<>\"\",-Z55/((1+'Input Data'!$C$15)^$S76),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S76<>\"\",-AA55/((1+'Input Data'!$C$15)^$S76),\"\")","v":0},{"$f":"IF($S76<>\"\",-AB55/((1+'Input Data'!$C$15)^$S76),\"\")","v":0},{"$f":"IF($S76<>\"\",-AE55/((1+'Input Data'!$C$15)^$S76),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M49","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ43","v":{"$error":"#N/A"}}]
[null,9,{"$f":"+C56","v":2030},{"$f":"IF($B77<>\"\",-D56/((1+'Input Data'!$C$15)^$B77),\"\")","v":4261.6689374161797},{"$f":"IF($B77<>\"\",-E56/((1+'Input Data'!$C$15)^$B77),\"\")","v":733.95409477723103},{"$f":"IF($B77<>\"\",-F56/((1+'Input Data'!$C$15)^$B77),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B77<>\"\",-G56/((1+'Input Data'!$C$15)^$B77),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B77<>\"\",-H56/((1+'Input Data'!$C$15)^$B77),\"\")","v":5833.6032819360444},{"$f":"IF($B77<>\"\",-I56/((1+'Input Data'!$C$15)^$B77),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B77<>\"\",-J56/((1+'Input Data'!$C$15)^$B77),\"\")","v":0},{"$f":"IF($B77<>\"\",-K56/((1+'Input Data'!$C$15)^$B77),\"\")","v":0},{"$f":"IF($B77<>\"\",-N56/((1+'Input Data'!$C$15)^$B77),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M20","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ20","v":{"$error":"#N/A"}},null,9,{"$f":"+T56","v":2030},{"$f":"IF($S77<>\"\",-U56/((1+'Input Data'!$C$15)^$S77),\"\")","v":4261.6689374161797},{"$f":"IF($S77<>\"\",-V56/((1+'Input Data'!$C$15)^$S77),\"\")","v":1237.0677887777522},{"$f":"IF($S77<>\"\",-W56/((1+'Input Data'!$C$15)^$S77),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S77<>\"\",-X56/((1+'Input Data'!$C$15)^$S77),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S77<>\"\",-Y56/((1+'Input Data'!$C$15)^$S77),\"\")","v":0},{"$f":"IF($S77<>\"\",-Z56/((1+'Input Data'!$C$15)^$S77),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S77<>\"\",-AA56/((1+'Input Data'!$C$15)^$S77),\"\")","v":0},{"$f":"IF($S77<>\"\",-AB56/((1+'Input Data'!$C$15)^$S77),\"\")","v":0},{"$f":"IF($S77<>\"\",-AE56/((1+'Input Data'!$C$15)^$S77),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M50","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ44","v":{"$error":"#N/A"}}]
[null,10,2031,{"$f":"IF($B78<>\"\",-D57/((1+'Input Data'!$C$15)^$B78),\"\")","v":4020.4423937888487},{"$f":"IF($B78<>\"\",-E57/((1+'Input Data'!$C$15)^$B78),\"\")","v":692.40952337474619},{"$f":"IF($B78<>\"\",-F57/((1+'Input Data'!$C$15)^$B78),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B78<>\"\",-G57/((1+'Input Data'!$C$15)^$B78),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B78<>\"\",-H57/((1+'Input Data'!$C$15)^$B78),\"\")","v":5503.3993225811728},{"$f":"IF($B78<>\"\",-I57/((1+'Input Data'!$C$15)^$B78),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B78<>\"\",-J57/((1+'Input Data'!$C$15)^$B78),\"\")","v":0},{"$f":"IF($B78<>\"\",-K57/((1+'Input Data'!$C$15)^$B78),\"\")","v":0},{"$f":"IF($B78<>\"\",-N57/((1+'Input Data'!$C$15)^$B78),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M21","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ21","v":{"$error":"#N/A"}},null,10,2031,{"$f":"IF($S78<>\"\",-U57/((1+'Input Data'!$C$15)^$S78),\"\")","v":4020.4423937888487},{"$f":"IF($S78<>\"\",-V57/((1+'Input Data'!$C$15)^$S78),\"\")","v":1167.0450837525964},{"$f":"IF($S78<>\"\",-W57/((1+'Input Data'!$C$15)^$S78),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S78<>\"\",-X57/((1+'Input Data'!$C$15)^$S78),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S78<>\"\",-Y57/((1+'Input Data'!$C$15)^$S78),\"\")","v":0},{"$f":"IF($S78<>\"\",-Z57/((1+'Input Data'!$C$15)^$S78),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S78<>\"\",-AA57/((1+'Input Data'!$C$15)^$S78),\"\")","v":0},{"$f":"IF($S78<>\"\",-AB57/((1+'Input Data'!$C$15)^$S78),\"\")","v":0},{"$f":"IF($S78<>\"\",-AE57/((1+'Input Data'!$C$15)^$S78),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M51","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ45","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(B78<$C$9,B78+1,\"\")","v":11},2032,{"$f":"IF($B79<>\"\",-D58/((1+'Input Data'!$C$15)^$B79),\"\")","v":3792.8701828196681},{"$f":"IF($B79<>\"\",-E58/((1+'Input Data'!$C$15)^$B79),\"\")","v":653.21653148560949},{"$f":"IF($B79<>\"\",-F58/((1+'Input Data'!$C$15)^$B79),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B79<>\"\",-G58/((1+'Input Data'!$C$15)^$B79),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B79<>\"\",-H58/((1+'Input Data'!$C$15)^$B79),\"\")","v":5191.8861533784639},{"$f":"IF($B79<>\"\",-I58/((1+'Input Data'!$C$15)^$B79),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B79<>\"\",-J58/((1+'Input Data'!$C$15)^$B79),\"\")","v":0},{"$f":"IF($B79<>\"\",-K58/((1+'Input Data'!$C$15)^$B79),\"\")","v":0},{"$f":"IF($B79<>\"\",-N58/((1+'Input Data'!$C$15)^$B79),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M22","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ22","v":{"$error":"#N/A"}},null,11,2032,{"$f":"IF($S79<>\"\",-U58/((1+'Input Data'!$C$15)^$S79),\"\")","v":3792.8701828196681},{"$f":"IF($S79<>\"\",-V58/((1+'Input Data'!$C$15)^$S79),\"\")","v":1100.9859280684871},{"$f":"IF($S79<>\"\",-W58/((1+'Input Data'!$C$15)^$S79),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S79<>\"\",-X58/((1+'Input Data'!$C$15)^$S79),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S79<>\"\",-Y58/((1+'Input Data'!$C$15)^$S79),\"\")","v":0},{"$f":"IF($S79<>\"\",-Z58/((1+'Input Data'!$C$15)^$S79),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S79<>\"\",-AA58/((1+'Input Data'!$C$15)^$S79),\"\")","v":0},{"$f":"IF($S79<>\"\",-AB58/((1+'Input Data'!$C$15)^$S79),\"\")","v":0},{"$f":"IF($S79<>\"\",-AE58/((1+'Input Data'!$C$15)^$S79),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M52","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ46","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(B79<$C$9,B79+1,\"\")","v":12},2033,{"$f":"IF($B80<>\"\",-D59/((1+'Input Data'!$C$15)^$B80),\"\")","v":3578.1794177544034},{"$f":"IF($B80<>\"\",-E59/((1+'Input Data'!$C$15)^$B80),\"\")","v":616.24201083548064},{"$f":"IF($B80<>\"\",-F59/((1+'Input Data'!$C$15)^$B80),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B80<>\"\",-G59/((1+'Input Data'!$C$15)^$B80),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B80<>\"\",-H59/((1+'Input Data'!$C$15)^$B80),\"\")","v":4898.0058050740226},{"$f":"IF($B80<>\"\",-I59/((1+'Input Data'!$C$15)^$B80),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B80<>\"\",-J59/((1+'Input Data'!$C$15)^$B80),\"\")","v":0},{"$f":"IF($B80<>\"\",-K59/((1+'Input Data'!$C$15)^$B80),\"\")","v":0},{"$f":"IF($B80<>\"\",-N59/((1+'Input Data'!$C$15)^$B80),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M23","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ23","v":{"$error":"#N/A"}},null,12,2033,{"$f":"IF($S80<>\"\",-U59/((1+'Input Data'!$C$15)^$S80),\"\")","v":3578.1794177544034},{"$f":"IF($S80<>\"\",-V59/((1+'Input Data'!$C$15)^$S80),\"\")","v":1038.6659698759311},{"$f":"IF($S80<>\"\",-W59/((1+'Input Data'!$C$15)^$S80),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S80<>\"\",-X59/((1+'Input Data'!$C$15)^$S80),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S80<>\"\",-Y59/((1+'Input Data'!$C$15)^$S80),\"\")","v":0},{"$f":"IF($S80<>\"\",-Z59/((1+'Input Data'!$C$15)^$S80),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S80<>\"\",-AA59/((1+'Input Data'!$C$15)^$S80),\"\")","v":0},{"$f":"IF($S80<>\"\",-AB59/((1+'Input Data'!$C$15)^$S80),\"\")","v":0},{"$f":"IF($S80<>\"\",-AE59/((1+'Input Data'!$C$15)^$S80),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M53","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ47","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(B80<$C$9,B80+1,\"\")","v":13},2034,{"$f":"IF($B81<>\"\",-D60/((1+'Input Data'!$C$15)^$B81),\"\")","v":3375.6409601456635},{"$f":"IF($B81<>\"\",-E60/((1+'Input Data'!$C$15)^$B81),\"\")","v":581.36038758064205},{"$f":"IF($B81<>\"\",-F60/((1+'Input Data'!$C$15)^$B81),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B81<>\"\",-G60/((1+'Input Data'!$C$15)^$B81),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B81<>\"\",-H60/((1+'Input Data'!$C$15)^$B81),\"\")","v":4620.7601934660588},{"$f":"IF($B81<>\"\",-I60/((1+'Input Data'!$C$15)^$B81),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B81<>\"\",-J60/((1+'Input Data'!$C$15)^$B81),\"\")","v":0},{"$f":"IF($B81<>\"\",-K60/((1+'Input Data'!$C$15)^$B81),\"\")","v":0},{"$f":"IF($B81<>\"\",-N60/((1+'Input Data'!$C$15)^$B81),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M24","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ24","v":{"$error":"#N/A"}},null,13,2034,{"$f":"IF($S81<>\"\",-U60/((1+'Input Data'!$C$15)^$S81),\"\")","v":3375.6409601456635},{"$f":"IF($S81<>\"\",-V60/((1+'Input Data'!$C$15)^$S81),\"\")","v":979.87355648672735},{"$f":"IF($S81<>\"\",-W60/((1+'Input Data'!$C$15)^$S81),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S81<>\"\",-X60/((1+'Input Data'!$C$15)^$S81),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S81<>\"\",-Y60/((1+'Input Data'!$C$15)^$S81),\"\")","v":0},{"$f":"IF($S81<>\"\",-Z60/((1+'Input Data'!$C$15)^$S81),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S81<>\"\",-AA60/((1+'Input Data'!$C$15)^$S81),\"\")","v":0},{"$f":"IF($S81<>\"\",-AB60/((1+'Input Data'!$C$15)^$S81),\"\")","v":0},{"$f":"IF($S81<>\"\",-AE60/((1+'Input Data'!$C$15)^$S81),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M54","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ48","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(B81<$C$9,B81+1,\"\")","v":14},2035,{"$f":"IF($B82<>\"\",-D61/((1+'Input Data'!$C$15)^$B82),\"\")","v":3184.5669435336449},{"$f":"IF($B82<>\"\",-E61/((1+'Input Data'!$C$15)^$B82),\"\")","v":548.45319583079436},{"$f":"IF($B82<>\"\",-F61/((1+'Input Data'!$C$15)^$B82),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B82<>\"\",-G61/((1+'Input Data'!$C$15)^$B82),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B82<>\"\",-H61/((1+'Input Data'!$C$15)^$B82),\"\")","v":4359.2077296849611},{"$f":"IF($B82<>\"\",-I61/((1+'Input Data'!$C$15)^$B82),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B82<>\"\",-J61/((1+'Input Data'!$C$15)^$B82),\"\")","v":0},{"$f":"IF($B82<>\"\",-K61/((1+'Input Data'!$C$15)^$B82),\"\")","v":0},{"$f":"IF($B82<>\"\",-N61/((1+'Input Data'!$C$15)^$B82),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M25","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ25","v":{"$error":"#N/A"}},null,14,2035,{"$f":"IF($S82<>\"\",-U61/((1+'Input Data'!$C$15)^$S82),\"\")","v":3184.5669435336449},{"$f":"IF($S82<>\"\",-V61/((1+'Input Data'!$C$15)^$S82),\"\")","v":924.40901555351638},{"$f":"IF($S82<>\"\",-W61/((1+'Input Data'!$C$15)^$S82),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S82<>\"\",-X61/((1+'Input Data'!$C$15)^$S82),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S82<>\"\",-Y61/((1+'Input Data'!$C$15)^$S82),\"\")","v":0},{"$f":"IF($S82<>\"\",-Z61/((1+'Input Data'!$C$15)^$S82),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S82<>\"\",-AA61/((1+'Input Data'!$C$15)^$S82),\"\")","v":0},{"$f":"IF($S82<>\"\",-AB61/((1+'Input Data'!$C$15)^$S82),\"\")","v":0},{"$f":"IF($S82<>\"\",-AE61/((1+'Input Data'!$C$15)^$S82),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M55","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ49","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(B82<$C$9,B82+1,\"\")","v":""},"",{"$f":"IF($B83<>\"\",-D62/((1+'Input Data'!$C$15)^$B83),\"\")","v":""},{"$f":"IF($B83<>\"\",-E62/((1+'Input Data'!$C$15)^$B83),\"\")","v":""},{"$f":"IF($B83<>\"\",-F62/((1+'Input Data'!$C$15)^$B83),\"\")","v":""},{"$f":"IF($B83<>\"\",-G62/((1+'Input Data'!$C$15)^$B83),\"\")","v":""},{"$f":"IF($B83<>\"\",-H62/((1+'Input Data'!$C$15)^$B83),\"\")","v":""},{"$f":"IF($B83<>\"\",-I62/((1+'Input Data'!$C$15)^$B83),\"\")","v":""},{"$f":"IF($B83<>\"\",-J62/((1+'Input Data'!$C$15)^$B83),\"\")","v":""},{"$f":"IF($B83<>\"\",-K62/((1+'Input Data'!$C$15)^$B83),\"\")","v":""},{"$f":"IF($B83<>\"\",-N62/((1+'Input Data'!$C$15)^$B83),\"\")","v":""},"",null,null,{"$f":"+'Pollutant Externalities'!M26","v":""},{"$f":"+'Noise externalities'!AQ26","v":""},null,"","",{"$f":"IF($S83<>\"\",-U62/((1+'Input Data'!$C$15)^$S83),\"\")","v":""},{"$f":"IF($S83<>\"\",-V62/((1+'Input Data'!$C$15)^$S83),\"\")","v":""},{"$f":"IF($S83<>\"\",-W62/((1+'Input Data'!$C$15)^$S83),\"\")","v":""},{"$f":"IF($S83<>\"\",-X62/((1+'Input Data'!$C$15)^$S83),\"\")","v":""},{"$f":"IF($S83<>\"\",-Y62/((1+'Input Data'!$C$15)^$S83),\"\")","v":""},{"$f":"IF($S83<>\"\",-Z62/((1+'Input Data'!$C$15)^$S83),\"\")","v":""},{"$f":"IF($S83<>\"\",-AA62/((1+'Input Data'!$C$15)^$S83),\"\")","v":""},{"$f":"IF($S83<>\"\",-AB62/((1+'Input Data'!$C$15)^$S83),\"\")","v":""},{"$f":"IF($S83<>\"\",-AE62/((1+'Input Data'!$C$15)^$S83),\"\")","v":""},"",null,null,{"$f":"+'Pollutant Externalities'!M56","v":""},{"$f":"+'Noise externalities'!AQ50","v":""}]
[]
[null,"Total",null,{"$f":"+SUM(D68:D83)","v":66923.884274439188},11525.780069486749,{"$error":"#N/A"},{"$error":"#N/A"},91609.037838583885,{"$error":"#N/A"},118640.45340256707,76000,{"$error":"#N/A"},{"$f":"+SUM(D85:L85)","v":{"$error":"#N/A"}},null,null,{"$f":"+SUM(P68:P83)","v":{"$error":"#N/A"}},{"$f":"+SUM(Q68:Q83)","v":{"$error":"#N/A"}},null,"Total",null,{"$f":"+SUM(U68:U83)","v":66923.884274439188},19426.516407441377,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},177084.15858487066,172500,{"$error":"#N/A"},{"$f":"+SUM(U85:AC85)","v":{"$error":"#N/A"}},null,null,{"$f":"+SUM(AG68:AG83)","v":{"$error":"#N/A"}},{"$f":"+SUM(AH68:AH83)","v":{"$error":"#N/A"}}]
[null,"Unit Total",null,{"$f":"+D85/FSize","v":66923.884274439188},11525.780069486749,{"$error":"#N/A"},{"$error":"#N/A"},91609.037838583885,{"$error":"#N/A"},118640.45340256707,76000,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,"Unit Total",null,{"$f":"+U85/FSize","v":66923.884274439188},19426.516407441377,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$error":"#N/A"},177084.15858487066,172500,{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[null,"Economic Indicators",null,{"$f":"+$B$6","v":" |  |  M"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Indicators",null,{"$f":"+$S$6","v":" |  |  M"}]
[null,"NPV","Payback Period","IRR","Levelized cost per kilometre travelled (USD/km)",null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV","Payback Period","IRR","Levelized cost per kilometre travelled (USD/km)"]
[null,{"$f":"+IF(OR(Motor1=\"\",Ener1=\"\",Size1=\"\",CAPA1=\"\"),\"\",SUM(P47:P62))","v":""},{"$f":"+IF(OR(Motor1=\"\",Ener1=\"\",Size1=\"\",CAPA1=\"\"),\"\",IFERROR(COUNTIF($Q$48:$Q$62,\"<0\")+(ABS(INDEX(Q48:Q62,COUNTIF($Q$48:$Q$62,\"<0\"),1))/INDEX(P48:P62,COUNTIF($Q$48:$Q$62,\"<0\")+1,1)),Aux_Tab!$D$128))","v":""},{"$f":"IF(OR(Motor1=\"\",Ener1=\"\",Size1=\"\",CAPA1=\"\"),\"\",IFERROR(IRR(O47:O62),INDEX(Aux_Tab!$D$123:$D$125,Code_language,1)))","v":""},{"$f":"+IF(OR(Motor1=\"\",Ener1=\"\",Size1=\"\",CAPA1=\"\"),\"\",SUM(D85:K85)/SUM(F28:F43))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(OR(Motor2=\"\",Ener2=\"\",Size2=\"\",CAPA2=\"\"),\"\",SUM(AG47:AG62))","v":""},{"$f":"+IF(OR(Motor2=\"\",Ener2=\"\",Size2=\"\",CAPA2=\"\"),\"\",IFERROR(COUNTIF($AH$48:$AH$62,\"<0\")+(ABS(INDEX(AH48:AH62,COUNTIF($AH$48:$AH$62,\"<0\"),1))/INDEX(AG48:AG62,COUNTIF($AH$48:$AH$62,\"<0\")+1,1)),Aux_Tab!$D$128))","v":""},{"$f":"IF(OR(Motor2=\"\",Ener2=\"\",Size2=\"\",CAPA2=\"\"),\"\",IFERROR(IRR(AF47:AF62),INDEX(Aux_Tab!$D$123:$D$125,Code_language,1)))","v":""},{"$f":"+IF(OR(Motor2=\"\",Ener2=\"\",Size2=\"\",CAPA2=\"\"),\"\",SUM(U85:AB85)/SUM(W28:W43))","v":""}]
[]
[]
[]
[]
[null,"Fleet Summary"]
[null,"Traditional Mechanism TCO per unit",{"$f":"+'MT Economical Ev.'!D67","v":"Personnel Costs "},{"$f":"+'MT Economical Ev.'!E67","v":"Fixed Operating Costs"},{"$f":"+'MT Economical Ev.'!F67","v":"Fuel costs"},{"$f":"+'MT Economical Ev.'!G67","v":"Electricity Cost"},{"$f":"+'MT Economical Ev.'!H67","v":"Maintenance Costs"},{"$f":"+'MT Economical Ev.'!I67","v":"Battery Costs"},{"$f":"+'MT Economical Ev.'!J67","v":"Financial Costs"},{"$f":"+'MT Economical Ev.'!K67","v":"Investment Costs"},{"$f":"+'MT Economical Ev.'!L67","v":"Socio-Environmental Costs"},{"$f":"+'MT Economical Ev.'!M67","v":"Total"}]
[null,{"$f":"Motor1&\" | \"&'MT Economical Ev.'!B6","v":" |  |  |  M"},{"$f":"+'MT Economical Ev.'!D86","v":66923.884274439188},{"$f":"+'MT Economical Ev.'!E86","v":11525.780069486749},{"$f":"+'MT Economical Ev.'!F86","v":{"$error":"#N/A"}},{"$f":"+'MT Economical Ev.'!G86","v":{"$error":"#N/A"}},{"$f":"+'MT Economical Ev.'!H86","v":91609.037838583885},{"$f":"+'MT Economical Ev.'!I86","v":{"$error":"#N/A"}},{"$f":"+'MT Economical Ev.'!J86","v":118640.45340256707},{"$f":"+'MT Economical Ev.'!K86","v":76000},{"$f":"+'MT Economical Ev.'!L86","v":{"$error":"#N/A"}},{"$f":"+'MT Economical Ev.'!M86","v":{"$error":"#N/A"}}]
[null,{"$f":"Motor2&\" | \"&'MT Economical Ev.'!S6","v":" |  |  |  M"},{"$f":"+'MT Economical Ev.'!U86","v":66923.884274439188},{"$f":"+'MT Economical Ev.'!V86","v":19426.516407441377},{"$f":"+'MT Economical Ev.'!W86","v":{"$error":"#N/A"}},{"$f":"+'MT Economical Ev.'!X86","v":{"$error":"#N/A"}},{"$f":"+'MT Economical Ev.'!Y86","v":0},{"$f":"+'MT Economical Ev.'!Z86","v":{"$error":"#N/A"}},{"$f":"+'MT Economical Ev.'!AA86","v":177084.15858487066},{"$f":"+'MT Economical Ev.'!AB86","v":172500},{"$f":"+'MT Economical Ev.'!AC86","v":{"$error":"#N/A"}},{"$f":"+'MT Economical Ev.'!AD86","v":{"$error":"#N/A"}}]

{"sheet":"CDM Economic Ev.","index":7,"n_rows":122,"n_cols":34,"rows_kept":122,"cut":false,"hidden":false,"merged":[[87,32,87,33],[110,1,110,3],[87,1,87,2],[114,1,114,3],[25,1,25,2],[25,18,25,19],[87,18,87,19],[87,15,87,16],[114,18,114,20],[110,18,110,20],[111,1,111,4],[112,1,112,4],[111,18,111,21],[112,18,112,21]]}
[null,"Leasing Mechanism"]
[null,"The economic evaluation of both fleets is presented considering the different costs and revenues and the Leasing Mechanism."]
[]
[null,"Fleet 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fleet 2"]
[null,{"$f":"+_xlfn.CONCAT(Motor1,\" |\",Ener1)","v":" |"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+_xlfn.CONCAT(Motor2,\" |\",Ener2)","v":" |"}]
[null,{"$f":"+_xlfn.CONCAT(Ener1,\" | \", 'Input Data'!C36, \" | \", Size1, \" M\")","v":" |  |  M"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+_xlfn.CONCAT(Ener2,\" | \", CAPA2, \" | \", Size2, \" M\")","v":" |  |  M"}]
[]
[null,null,"Operation & Maintenance Costs",null,null,"Fixed Operating Costs",null,null,"Revenues",null,null,null,null,null,null,null,null,null,null,"Operation & Maintenance Costs",null,null,"Fixed Operating Costs",null,null,"Revenues"]
[null,"Years of evaluation",{"$f":"Year","v":14},"Years","Energy source 1",{"$f":"+Code_ener_1","v":{"$error":"#N/A"}},"-","Passengers",{"$f":"PAX","v":94556},{"$f":"+'Input Data'!E8","v":"pass/year/bus"},null,null,null,null,null,null,null,null,"Years of evaluation",{"$f":"Year","v":14},"Years","Energy source 1",{"$f":"+Code_ener_2","v":{"$error":"#N/A"}},"-","Passengers",{"$f":"PAX","v":94556},{"$f":"+'Input Data'!E8","v":"pass/year/bus"}]
[]
[null,"Activity level",{"$f":"+AL","v":65705},"km/year-bus","Energy source 2",{"$f":"+IF(Code_motor_1=2,4,\"\")","v":{"$error":"#N/A"}},"-","Fare",{"$f":"+TAR","v":0.7},{"$f":"+'Input Data'!E9","v":"USD/pass"},null,null,null,null,null,null,null,null,"Activity level",{"$f":"+AL","v":65705},"km/year-bus","Energy source 2",{"$f":"+IF(Code_motor_2=2,4,\"\")","v":{"$error":"#N/A"}},"-","Fare",{"$f":"+TAR","v":0.7},{"$f":"+'Input Data'!E9","v":"USD/pass"}]
[]
[null,"Fuel consumption",{"$f":"IF($F$9=4,0,IF(Aux_Tab!$E$47=FALSE,'Input Data'!C43,'Input Data'!D43))","v":{"$error":"#N/A"}},{"$f":"+'Input Data'!E43","v":""},{"$f":"+'Input Data'!B51","v":"Remunerations "},{"$f":"+IF(Aux_Tab!$E$47=FALSE,'Input Data'!C51,'Input Data'!D51)","v":600},{"$f":"+'Input Data'!E51","v":"USD/month/driver"},"Vehicle Residual Value",{"$f":"+IF(Aux_Tab!$E$47=FALSE,PreUD1*'Input Data'!C40,PreUU1*'Input Data'!D40)","v":9500},{"$f":"+'Input Data'!E39","v":"USD/bus"},null,null,null,null,null,null,null,null,"Fuel consumption",{"$f":"IF($W$9=4,0,IF(Aux_Tab!$E$48=FALSE,'Input Data'!H43,'Input Data'!I43))","v":{"$error":"#N/A"}},{"$f":"+'Input Data'!J43","v":""},{"$f":"+'Input Data'!G51","v":"Remunerations "},{"$f":"+IF(Aux_Tab!$E$48=FALSE,'Input Data'!H51,'Input Data'!I51)","v":600},{"$f":"+'Input Data'!J51","v":"USD/month/driver"},"Vehicle Residual Value",{"$f":"+IF(Aux_Tab!$E$48=FALSE,PreUD2*'Input Data'!H40,PreUU2*'Input Data'!I40)","v":0},{"$f":"+'Input Data'!J39","v":"USD/bus"}]
[]
[null,"Energy Consumption",{"$f":"IF(Code_motor_1=1,0,IF(Aux_Tab!$E$47=FALSE,'Input Data'!C44,'Input Data'!D44))","v":{"$error":"#N/A"}},{"$f":"+'Input Data'!E44","v":""},{"$f":"+'Input Data'!B52","v":"Administrative Costs"},{"$f":"+IF(Aux_Tab!$E$47=FALSE,'Input Data'!C52,'Input Data'!D52)","v":20},{"$f":"+'Input Data'!E52","v":"USD/month/bus"},"Battery Residual Value",{"$f":"+'MT Economical Ev.'!I15","v":0},null,null,null,null,null,null,null,null,null,"Energy Consumption",{"$f":"IF(Code_motor_2=1,0,IF(Aux_Tab!$E$48=FALSE,'Input Data'!H44,'Input Data'!I44))","v":{"$error":"#N/A"}},{"$f":"+'Input Data'!J44","v":""},{"$f":"+'Input Data'!G52","v":"Administrative Costs"},{"$f":"+IF(Aux_Tab!$E$48=FALSE,'Input Data'!H52,'Input Data'!I52)","v":20},{"$f":"+'Input Data'!J52","v":"USD/month/bus"},"Battery Residual Value",{"$f":"+'MT Economical Ev.'!Z15","v":0}]
[]
[null,"Performance Reduction Rate",{"$f":"+'MT Economical Ev.'!C17","v":0},"/year",{"$f":"+'Input Data'!B53","v":"Insurance"},{"$f":"+IF(Aux_Tab!$E$47=FALSE,'Input Data'!C53,'Input Data'!D53)","v":1000},{"$f":"+'Input Data'!E53","v":"USD/year/bus"},null,null,null,null,null,null,null,null,null,null,null,"Performance Reduction Rate",{"$f":"+'MT Economical Ev.'!T17","v":0},"/year",{"$f":"+'Input Data'!G53","v":"Insurance"},{"$f":"+IF(Aux_Tab!$E$48=FALSE,'Input Data'!H53,'Input Data'!I53)","v":1850},{"$f":"+'Input Data'!J53","v":"USD/year/bus"}]
[]
[null,"Tyre Costs",{"$f":"+IF(Aux_Tab!$E$47=FALSE,'Input Data'!C48,'Input Data'!D48)","v":0.04},{"$f":"+'Input Data'!E47","v":"USD / km"},"Battery capacity",{"$f":"+IF(Code_ener_1=4,CAPA1,\"0\")","v":{"$error":"#N/A"}},"kWh",null,null,null,null,null,null,null,null,null,null,null,"Tyre Costs",{"$f":"+IF(Aux_Tab!$E$48=FALSE,'Input Data'!H48,'Input Data'!I48)","v":0},{"$f":"+'Input Data'!J47","v":"USD / km"},"Battery capacity",{"$f":"+IF(Code_ener_2=4,CAPA2,\"0\")","v":{"$error":"#N/A"}},"kWh"]
[]
[null,"Maintenance costs ",{"$f":"+IF(Aux_Tab!$E$47=FALSE,'Input Data'!C49,'Input Data'!D49)","v":0.09},{"$f":"+'Input Data'!E48","v":"USD / km"},"Battery Life",{"$f":"+IF($F$9=\"Electricidad\",COUNTIF(Batteries!C18:Q18,\"<1\")+((Batteries!$D$10-(HLOOKUP(COUNTIF(Batteries!C18:Q18,\"<1\"),Batteries!$C$14:$Q$17,4,FALSE)))/(HLOOKUP(COUNTIF(Batteries!C18:Q18,\"<1\")+1,Batteries!$C$14:$Q$17,3,FALSE))),\"\")","v":{"$error":"#N/A"}},"Years",null,null,null,null,null,null,null,null,null,null,null,"Maintenance costs ",{"$f":"+IF(Aux_Tab!$E$48=FALSE,'Input Data'!H49,'Input Data'!I49)","v":0},{"$f":"+'Input Data'!J49","v":"USD / km"},"Battery Life",{"$f":"+IF($W$9=4,COUNTIF(Batteries!$C$24:$Q$24,\"<1\")+((Batteries!$D$10-(HLOOKUP(COUNTIF(Batteries!$C$24:$Q$24,\"<1\"),Batteries!$C$20:$Q$24,4,FALSE)))/(HLOOKUP(COUNTIF(Batteries!$C$24:$Q$24,\"<1\")+1,Batteries!$C$20:$Q$24,3,FALSE))),\"\")","v":{"$error":"#N/A"}},"Years"]
[]
[null,"Lubricant Costs",{"$f":"+IF(Aux_Tab!$E$47=FALSE,'Input Data'!C47,'Input Data'!D47)","v":0.02},{"$f":"+'Input Data'!E49","v":"USD / km"},"Assets Lease",{"$f":"+'Input Data'!C69","v":20000},"USD / bus",null,null,null,null,null,null,null,null,null,null,null,"Lubricant Costs",{"$f":"+IF(Aux_Tab!$E$48=FALSE,'Input Data'!H47,'Input Data'!I47)","v":0},{"$f":"+'Input Data'!J47","v":"USD / km"},"Assets Lease",{"$f":"+'Input Data'!C69","v":20000},"USD / bus"]
[]
[]
[null,"Fuel and Energy Consumption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel and Energy Consumption"]
[null,"Assessment Period","Year of Assessment",{"$f":"+IF(Code_language=1,_xlfn.CONCAT(\"Consumo Combustibles (\",IF(F9=3,\"Nm3/año\",\"L/año\"),\")\"),\nIF(Code_language=2,_xlfn.CONCAT(\"Fuel Consumption (\",IF(F9=3,\"Nm3/year\",\"L/year\"),\")\"),\nIF(Code_language=3,_xlfn.CONCAT(\"Consommation de Carburant (\",IF(F9=3,\"Nm3/an\",\"L/an\"),\")\"),)))","v":{"$error":"#N/A"}},"Energy Consumption (kWh/year)","Annualized activity level (km)",null,null,null,null,null,null,null,null,null,null,null,null,"Assessment Period","Year of Assessment",{"$f":"IF(Code_language=1,_xlfn.CONCAT(\"Consumo Combustibles (\",IF(W9=3,\"Nm3/año\",\"L/año\"),\")\"),\nIF(Code_language=2,_xlfn.CONCAT(\"Fuel Consumption (\",IF(W9=3,\"Nm3/year\",\"L/year\"),\")\"),\nIF(Code_language=3,_xlfn.CONCAT(\"Consommation de Carburant (\",IF(W9=3,\"Nm3/an\",\"L/an\"),\")\"),)))","v":{"$error":"#N/A"}},"Energy Consumption (kWh/year)","Annualized activity level (km)"]
[null,0,2021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2021]
[null,{"$f":"ROW()-ROW(28:28)","v":1},{"$f":"+IF(B29<>\"\",C28+1,\"\")","v":2022},{"$f":"+IF(B29<>\"\",$C$11*FSize*$C$13*(1+$C$17*B28)/100,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(B29<>\"\",$C$11*FSize*$C$15,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(B29<>\"\",$C$11*FSize/((1+'Input Data'!$C$15)^B29),\"\")","v":61985.849056603773},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROW()-ROW(28:28)","v":1},{"$f":"+IF(S29<>\"\",T28+1,\"\")","v":2022},{"$f":"+IF(S29<>\"\",$T$11*FSize*$T$13*(1+$T$17*S28)/100,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(S29<>\"\",$T$11*FSize*$T$15,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(S29<>\"\",$T$11*FSize/((1+'Input Data'!$C$15)^S29),\"\")","v":61985.849056603773}]
[null,{"$f":"IF(B29<$C$9,B29+1,\"\")","v":2},2023,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(B30<>\"\",$C$11*FSize/((1+'Input Data'!$C$15)^B30),\"\")","v":58477.216091135626},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(S29<$C$9,S29+1,\"\")","v":2},2023,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(S30<>\"\",$T$11*FSize/((1+'Input Data'!$C$15)^S30),\"\")","v":58477.216091135626}]
[null,3,2024,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(B31<>\"\",$C$11*FSize/((1+'Input Data'!$C$15)^B31),\"\")","v":55167.184991637376},null,null,null,null,null,null,null,null,null,null,null,null,3,2024,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(S31<>\"\",$T$11*FSize/((1+'Input Data'!$C$15)^S31),\"\")","v":55167.184991637376}]
[null,4,2025,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(B32<>\"\",$C$11*FSize/((1+'Input Data'!$C$15)^B32),\"\")","v":52044.514143054133},null,null,null,null,null,null,null,null,null,null,null,null,4,2025,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(S32<>\"\",$T$11*FSize/((1+'Input Data'!$C$15)^S32),\"\")","v":52044.514143054133}]
[null,5,2026,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(B33<>\"\",$C$11*FSize/((1+'Input Data'!$C$15)^B33),\"\")","v":49098.598248164271},null,null,null,null,null,null,null,null,null,null,null,null,5,2026,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(S33<>\"\",$T$11*FSize/((1+'Input Data'!$C$15)^S33),\"\")","v":49098.598248164271}]
[null,6,2027,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(B34<>\"\",$C$11*FSize/((1+'Input Data'!$C$15)^B34),\"\")","v":46319.432309588927},null,null,null,null,null,null,null,null,null,null,null,null,6,2027,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(S34<>\"\",$T$11*FSize/((1+'Input Data'!$C$15)^S34),\"\")","v":46319.432309588927}]
[null,7,2028,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(B35<>\"\",$C$11*FSize/((1+'Input Data'!$C$15)^B35),\"\")","v":43697.577650555591},null,null,null,null,null,null,null,null,null,null,null,null,7,2028,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(S35<>\"\",$T$11*FSize/((1+'Input Data'!$C$15)^S35),\"\")","v":43697.577650555591}]
[null,8,2029,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(B36<>\"\",$C$11*FSize/((1+'Input Data'!$C$15)^B36),\"\")","v":41224.129859014713},null,null,null,null,null,null,null,null,null,null,null,null,8,2029,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(S36<>\"\",$T$11*FSize/((1+'Input Data'!$C$15)^S36),\"\")","v":41224.129859014713}]
[null,9,2030,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(B37<>\"\",$C$11*FSize/((1+'Input Data'!$C$15)^B37),\"\")","v":38890.688546240293},null,null,null,null,null,null,null,null,null,null,null,null,9,2030,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(S37<>\"\",$T$11*FSize/((1+'Input Data'!$C$15)^S37),\"\")","v":38890.688546240293}]
[null,10,2031,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(B38<>\"\",$C$11*FSize/((1+'Input Data'!$C$15)^B38),\"\")","v":36689.328817207817},null,null,null,null,null,null,null,null,null,null,null,null,10,2031,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(S38<>\"\",$T$11*FSize/((1+'Input Data'!$C$15)^S38),\"\")","v":36689.328817207817}]
[null,11,{"$f":"+IF(B39<>\"\",C38+1,\"\")","v":2032},{"$f":"+IF(B39<>\"\",$C$11*FSize*$C$13*(1+$C$17*B38)/100,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(B39<>\"\",$C$11*FSize*$C$15,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(B39<>\"\",$C$11*FSize/((1+'Input Data'!$C$15)^B39),\"\")","v":34612.574355856428},null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"+IF(S39<>\"\",T38+1,\"\")","v":2032},{"$f":"+IF(S39<>\"\",$T$11*FSize*$T$13*(1+$T$17*S38)/100,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(S39<>\"\",$T$11*FSize*$T$15,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(S39<>\"\",$T$11*FSize/((1+'Input Data'!$C$15)^S39),\"\")","v":34612.574355856428}]
[null,12,{"$f":"+IF(B40<>\"\",C39+1,\"\")","v":2033},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(B40<>\"\",$C$11*FSize/((1+'Input Data'!$C$15)^B40),\"\")","v":32653.372033826818},null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"+IF(S40<>\"\",T39+1,\"\")","v":2033},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(S40<>\"\",$T$11*FSize/((1+'Input Data'!$C$15)^S40),\"\")","v":32653.372033826818}]
[null,13,{"$f":"+IF(B41<>\"\",C40+1,\"\")","v":2034},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(B41<>\"\",$C$11*FSize/((1+'Input Data'!$C$15)^B41),\"\")","v":30805.067956440391},null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"+IF(S41<>\"\",T40+1,\"\")","v":2034},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(S41<>\"\",$T$11*FSize/((1+'Input Data'!$C$15)^S41),\"\")","v":30805.067956440391}]
[null,14,{"$f":"+IF(B42<>\"\",C41+1,\"\")","v":2035},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(B42<>\"\",$C$11*FSize/((1+'Input Data'!$C$15)^B42),\"\")","v":29061.384864566407},null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"+IF(S42<>\"\",T41+1,\"\")","v":2035},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+IF(S42<>\"\",$T$11*FSize/((1+'Input Data'!$C$15)^S42),\"\")","v":29061.384864566407}]
[null,"",{"$f":"+IF(B43<>\"\",C42+1,\"\")","v":""},"","",{"$f":"+IF(B43<>\"\",$C$11*FSize/((1+'Input Data'!$C$15)^B43),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"+IF(S43<>\"\",T42+1,\"\")","v":""},"","",{"$f":"+IF(S43<>\"\",$T$11*FSize/((1+'Input Data'!$C$15)^S43),\"\")","v":""}]
[]
[null,"Cash Flow - Operator",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow - Operator"]
[null,"Assessment Period","Year of Assessment","Personnel Costs ","Fixed Operating Costs","Fuel costs","Electricity Cost","Maintenance Costs","Leasing of Assets","Income from ticket sales","Socio-Environmental Costs","Annual Flow","Annualized Flows","Cumulative Annualized Flows",null,null,null,null,"Assessment Period","Year of Assessment","Personnel Costs ","Fixed Operating Costs","Fuel costs","Electricity Cost","Maintenance Costs","Leasing of Assets","Income from ticket sales","Socio-Environmental Costs","Annual Flow","Annualized Flows","Cumulative Annualized Flows"]
[null,{"$f":"+B28","v":0},{"$f":"+C28","v":2021},0,0,0,0,0,0,0,0,{"$f":"IF($B47<>\"\",SUM(D47:J47),\"\")","v":0},{"$f":"IF($B47<>\"\",L47/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B47),\"\")","v":0},{"$f":"+M47","v":0},null,null,null,null,{"$f":"+S28","v":0},{"$f":"+T28","v":2021},0,0,0,0,0,0,0,0,{"$f":"IF($B47<>\"\",SUM(U47:AA47),\"\")","v":0},{"$f":"IF($B47<>\"\",AC47/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S47),\"\")","v":0},{"$f":"+AD47","v":0}]
[null,{"$f":"+B29","v":1},{"$f":"+C29","v":2022},{"$f":"IF($B48<>\"\",-Drivers*FSize*$F$13*12,\"\")","v":-7200},{"$f":"IF($B48<>\"\",-FSize*$F$15*12-FSize*$F$17,\"\")","v":-1240},{"$f":"IF($B48<>\"\",-D29*HLOOKUP(C48,IF(Code_ener_1=4,Price.E,IF(Code_ener_1=3,Price.NG,IF(Code_ener_1=2,Price.D,Price.BD))),2,FALSE),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B48<>\"\",-E29*HLOOKUP(C48,Price.E,2,FALSE),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B48<>\"\",-FSize*$C$11*($C$21+$C$19+$C$23),\"\")","v":-9855.75},{"$f":"IF($B48<>\"\",-FSize*$F$23,\"\")","v":-20000},{"$f":"IF($B48<>\"\",FSize*TAR*PAX,\"\")","v":66189.2},{"$f":"+IF(B48<>\"\",-('Pollutant Externalities'!M12+'Noise externalities'!AQ12),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B48<>\"\",SUM(D48:J48),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B48<>\"\",L48/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B48),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B48<>\"\",N47+M48,\"\")","v":{"$error":"#N/A"}},null,null,null,null,{"$f":"+S29","v":1},{"$f":"+T29","v":2022},{"$f":"IF($S48<>\"\",-Drivers*FSize*$F$13*12,\"\")","v":-7200},{"$f":"IF($S48<>\"\",-FSize*$F$15*12-FSize*$F$17,\"\")","v":-1240},{"$f":"IF($S48<>\"\",-U29*HLOOKUP(T48,IF(Code_ener_2=4,Price.E,IF(Code_ener_2=3,Price.NG,IF(Code_ener_2=2,Price.D,Price.BD))),2,FALSE),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S48<>\"\",-V29*HLOOKUP(T48,Price.E,2,FALSE),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S48<>\"\",-FSize*$T$11*($T$21+$T$19+$T$23),\"\")","v":0},{"$f":"IF($S48<>\"\",-FSize*$W$23,\"\")","v":-20000},{"$f":"IF($S48<>\"\",FSize*TAR*PAX,\"\")","v":66189.2},{"$f":"IF($S48<>\"\",-('Pollutant Externalities'!M42+'Noise externalities'!AQ36),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B48<>\"\",SUM(U48:AA48),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B48<>\"\",AC48/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S48),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B48<>\"\",AE47+AD48,\"\")","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(B48<$C$9,B48+1,\"\")","v":2},2023,-7200,-1240,{"$error":"#N/A"},{"$error":"#N/A"},-9855.75,-20000,66189.2,{"$f":"+IF(B49<>\"\",-('Pollutant Externalities'!M13+'Noise externalities'!AQ13),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B49<>\"\",L49/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B49),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,{"$f":"IF(S48<$C$9,S48+1,\"\")","v":2},2023,-7200,-1240,{"$error":"#N/A"},{"$error":"#N/A"},0,-20000,66189.2,{"$f":"IF($S49<>\"\",-('Pollutant Externalities'!M43+'Noise externalities'!AQ37),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B49<>\"\",AC49/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S49),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,{"$f":"IF(B49<$C$9,B49+1,\"\")","v":3},2024,-7200,-1240,{"$error":"#N/A"},{"$error":"#N/A"},-9855.75,-20000,66189.2,{"$f":"+IF(B50<>\"\",-('Pollutant Externalities'!M14+'Noise externalities'!AQ14),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B50<>\"\",L50/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B50),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,{"$f":"IF(S49<$C$9,S49+1,\"\")","v":3},2024,-7200,-1240,{"$error":"#N/A"},{"$error":"#N/A"},0,-20000,66189.2,{"$f":"IF($S50<>\"\",-('Pollutant Externalities'!M44+'Noise externalities'!AQ38),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B50<>\"\",AC50/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S50),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,4,2025,-7200,-1240,{"$error":"#N/A"},{"$error":"#N/A"},-9855.75,-20000,66189.2,{"$f":"+IF(B51<>\"\",-('Pollutant Externalities'!M15+'Noise externalities'!AQ15),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B51<>\"\",L51/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B51),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,4,2025,-7200,-1240,{"$error":"#N/A"},{"$error":"#N/A"},0,-20000,66189.2,{"$f":"IF($S51<>\"\",-('Pollutant Externalities'!M45+'Noise externalities'!AQ39),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B51<>\"\",AC51/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S51),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,5,2026,-7200,-1240,{"$error":"#N/A"},{"$error":"#N/A"},-9855.75,-20000,66189.2,{"$f":"+IF(B52<>\"\",-('Pollutant Externalities'!M16+'Noise externalities'!AQ16),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B52<>\"\",L52/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B52),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,5,2026,-7200,-1240,{"$error":"#N/A"},{"$error":"#N/A"},0,-20000,66189.2,{"$f":"IF($S52<>\"\",-('Pollutant Externalities'!M46+'Noise externalities'!AQ40),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B52<>\"\",AC52/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S52),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,6,2027,-7200,-1240,{"$error":"#N/A"},{"$error":"#N/A"},-9855.75,-20000,66189.2,{"$f":"+IF(B53<>\"\",-('Pollutant Externalities'!M17+'Noise externalities'!AQ17),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B53<>\"\",L53/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B53),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,6,2027,-7200,-1240,{"$error":"#N/A"},{"$error":"#N/A"},0,-20000,66189.2,{"$f":"IF($S53<>\"\",-('Pollutant Externalities'!M47+'Noise externalities'!AQ41),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B53<>\"\",AC53/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S53),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,7,2028,-7200,-1240,{"$error":"#N/A"},{"$error":"#N/A"},-9855.75,-20000,66189.2,{"$f":"+IF(B54<>\"\",-('Pollutant Externalities'!M18+'Noise externalities'!AQ18),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B54<>\"\",L54/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B54),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,7,2028,-7200,-1240,{"$error":"#N/A"},{"$error":"#N/A"},0,-20000,66189.2,{"$f":"IF($S54<>\"\",-('Pollutant Externalities'!M48+'Noise externalities'!AQ42),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B54<>\"\",AC54/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S54),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,8,2029,-7200,-1240,{"$error":"#N/A"},{"$error":"#N/A"},-9855.75,-20000,66189.2,{"$f":"+IF(B55<>\"\",-('Pollutant Externalities'!M19+'Noise externalities'!AQ19),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B55<>\"\",L55/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B55),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,8,2029,-7200,-1240,{"$error":"#N/A"},{"$error":"#N/A"},0,-20000,66189.2,{"$f":"IF($S55<>\"\",-('Pollutant Externalities'!M49+'Noise externalities'!AQ43),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B55<>\"\",AC55/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S55),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,9,2030,-7200,-1240,{"$error":"#N/A"},{"$error":"#N/A"},-9855.75,-20000,66189.2,{"$f":"+IF(B56<>\"\",-('Pollutant Externalities'!M20+'Noise externalities'!AQ20),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B56<>\"\",L56/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B56),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,9,2030,-7200,-1240,{"$error":"#N/A"},{"$error":"#N/A"},0,-20000,66189.2,{"$f":"IF($S56<>\"\",-('Pollutant Externalities'!M50+'Noise externalities'!AQ44),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B56<>\"\",AC56/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S56),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,10,2031,-7200,-1240,{"$error":"#N/A"},{"$error":"#N/A"},-9855.75,-20000,66189.2,{"$f":"+IF(B57<>\"\",-('Pollutant Externalities'!M21+'Noise externalities'!AQ21),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B57<>\"\",L57/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B57),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,10,2031,-7200,-1240,{"$error":"#N/A"},{"$error":"#N/A"},0,-20000,66189.2,{"$f":"IF($S57<>\"\",-('Pollutant Externalities'!M51+'Noise externalities'!AQ45),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B57<>\"\",AC57/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S57),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,{"$f":"IF(B57<$C$9,B57+1,\"\")","v":11},2032,-7200,-1240,{"$error":"#N/A"},{"$error":"#N/A"},-9855.75,-20000,66189.2,{"$f":"+IF(B58<>\"\",-('Pollutant Externalities'!M22+'Noise externalities'!AQ22),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B58<>\"\",L58/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B58),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,{"$f":"IF(S57<$C$9,S57+1,\"\")","v":11},2032,-7200,-1240,{"$error":"#N/A"},{"$error":"#N/A"},0,-20000,66189.2,{"$f":"IF($S58<>\"\",-('Pollutant Externalities'!M52+'Noise externalities'!AQ46),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B58<>\"\",AC58/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S58),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,12,2033,-7200,-1240,{"$error":"#N/A"},{"$error":"#N/A"},-9855.75,-20000,66189.2,{"$f":"+IF(B59<>\"\",-('Pollutant Externalities'!M23+'Noise externalities'!AQ23),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B59<>\"\",L59/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B59),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,12,2033,-7200,-1240,{"$error":"#N/A"},{"$error":"#N/A"},0,-20000,66189.2,{"$f":"IF($S59<>\"\",-('Pollutant Externalities'!M53+'Noise externalities'!AQ47),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B59<>\"\",AC59/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S59),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,13,2034,-7200,-1240,{"$error":"#N/A"},{"$error":"#N/A"},-9855.75,-20000,66189.2,{"$f":"+IF(B60<>\"\",-('Pollutant Externalities'!M24+'Noise externalities'!AQ24),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B60<>\"\",L60/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B60),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,13,2034,-7200,-1240,{"$error":"#N/A"},{"$error":"#N/A"},0,-20000,66189.2,{"$f":"IF($S60<>\"\",-('Pollutant Externalities'!M54+'Noise externalities'!AQ48),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B60<>\"\",AC60/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S60),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,14,2035,-7200,-1240,{"$error":"#N/A"},{"$error":"#N/A"},-9855.75,-20000,66189.2,{"$f":"+IF(B61<>\"\",-('Pollutant Externalities'!M25+'Noise externalities'!AQ25),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B61<>\"\",L61/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B61),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,14,2035,-7200,-1240,{"$error":"#N/A"},{"$error":"#N/A"},0,-20000,66189.2,{"$f":"IF($S61<>\"\",-('Pollutant Externalities'!M55+'Noise externalities'!AQ49),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B61<>\"\",AC61/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S61),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,"","","","","","","","","",{"$f":"+IF(B62<>\"\",-('Pollutant Externalities'!M26+'Noise externalities'!AQ26),\"\")","v":""},"",{"$f":"IF($B62<>\"\",L62/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B62),\"\")","v":""},"",null,null,null,null,"","","","","","","","","",{"$f":"IF($S62<>\"\",-('Pollutant Externalities'!M56+'Noise externalities'!AQ50),\"\")","v":""},"",{"$f":"IF($B62<>\"\",AC62/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S62),\"\")","v":""},""]
[]
[null,"Total",null,{"$f":"+SUM(D47:D62)","v":-100800},-17360,{"$error":"#N/A"},{"$error":"#N/A"},-137980.5,{"$f":"+SUM(I47:I62)","v":-280000},{"$f":"+SUM(J47:J62)","v":926648.7999999997},{"$f":"+SUM(K47:K62)","v":{"$error":"#N/A"}},{"$f":"+SUM(L47:L62)","v":{"$error":"#N/A"}},{"$f":"+SUM(M47:M62)","v":{"$error":"#N/A"}},null,null,null,null,null,"Total",null,{"$f":"+SUM(U47:U62)","v":-100800},-17360,{"$error":"#N/A"},{"$error":"#N/A"},0,{"$f":"+SUM(Z47:Z62)","v":-280000},{"$f":"+SUM(AA47:AA62)","v":926648.7999999997},{"$f":"+SUM(AB47:AB62)","v":{"$error":"#N/A"}},{"$f":"+SUM(AC47:AC62)","v":{"$error":"#N/A"}},{"$f":"+SUM(AD47:AD62)","v":{"$error":"#N/A"}}]
[]
[null,"Cash Flow - Fleet Provider",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cash Flow - Fleet Provider"]
[null,"Assessment Period","Year of Assessment","Fixed Operating Costs","Personnel Costs ","Financial Costs","Investment Costs","Battery Costs","Asset Lease & Terminal Management Revenues","Other Revenues","Annual Flow","Annualized Flows","Cumulative Annualized Flows",null,null,null,null,null,"Assessment Period","Year of Assessment","Fixed Operating Costs","Personnel Costs ","Financial Costs","Investment Costs","Battery Costs","Asset Lease & Terminal Management Revenues","Other Revenues","Annual Flow","Annualized Flows","Cumulative Annualized Flows"]
[null,{"$f":"+B47","v":0},2021,0,0,0,{"$f":"-(IF(Aux_Tab!E47=FALSE,FSize*PreUD1+PrID1,FSize*PreUU1+PrIU1))*(1+VAT)*'Input Data'!C62","v":-76000},0,0,0,{"$f":"IF($B68<>\"\",SUM(D68:J68),\"\")","v":-76000},{"$f":"IF($B68<>\"\",K68/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B68),\"\")","v":-76000},{"$f":"+L68","v":-76000},null,null,null,null,null,{"$f":"+S47","v":0},{"$f":"+T47","v":2021},0,0,0,{"$f":"-(IF(Aux_Tab!E48=FALSE,FSize*PreUD2+PrID2,FSize*PreUU2+PrIU2))*(1+VAT)*'Input Data'!H62","v":-172500},0,0,0,{"$f":"IF($B68<>\"\",SUM(U68:AA68),\"\")","v":-172500},{"$f":"IF($B68<>\"\",AB68/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S68),\"\")","v":-172500},{"$f":"+AC68","v":-172500}]
[null,1,2022,{"$f":"IF($B69<>\"\",D48,\"\")","v":-7200},{"$f":"IF($B69<>\"\",-12*'Input Data'!$C$70,\"\")","v":-18000},{"$f":"IF($B69<>\"\",-SUM('Financial Ev.'!$D$27:$D$38),\"\")","v":-28164.816583293712},null,{"$f":"+IF(B69<>\"\",'MT Economical Ev.'!I48,\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B69<>\"\",-D48-I48,\"\")","v":27200},{"$f":"+IF(B69<>\"\",-H69*$I$15+IF(B69=$C$9,$I$13,0),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B69<>\"\",K69/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B69),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B69<>\"\",M68+L69,\"\")","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"+S48","v":1},{"$f":"+T48","v":2022},{"$f":"IF($S69<>\"\",U48,\"\")","v":-7200},{"$f":"IF($S69<>\"\",-12*'Input Data'!$C$70,\"\")","v":-18000},{"$f":"IF($S69<>\"\",-SUM('Financial Ev.'!$K$27:$K$38),\"\")","v":-36012.299951084533},null,{"$f":"+IF(S69<>\"\",'MT Economical Ev.'!Z48,\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S69<>\"\",-U48-Z48,\"\")","v":27200},{"$f":"+IF(S69<>\"\",-Y69*$Z$15+IF(S69=$C$9,$Z$13,0),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B69<>\"\",AB69/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S69),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B69<>\"\",AD68+AC69,\"\")","v":{"$error":"#N/A"}}]
[null,{"$f":"+B49","v":2},{"$f":"+C49","v":2023},{"$f":"IF($B70<>\"\",D49,\"\")","v":-7200},{"$f":"IF($B70<>\"\",-12*'Input Data'!$C$70,\"\")","v":-18000},{"$f":"IF($B70<>\"\",-SUM('Financial Ev.'!$D$39:$D$50),\"\")","v":-28164.816583293712},null,{"$f":"+IF(B70<>\"\",'MT Economical Ev.'!I49,\"\")","v":{"$error":"#N/A"}},27200,{"$f":"+IF(B70<>\"\",-H70*$I$15+IF(B70=$C$9,$I$13,0),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B70<>\"\",K70/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B70),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,{"$f":"+S49","v":2},2023,{"$f":"IF($S70<>\"\",U49,\"\")","v":-7200},{"$f":"IF($S70<>\"\",-12*'Input Data'!$C$70,\"\")","v":-18000},{"$f":"IF($S70<>\"\",-SUM('Financial Ev.'!$K$39:$K$50),\"\")","v":-36012.299951084533},null,{"$f":"+IF(S70<>\"\",'MT Economical Ev.'!Z49,\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S70<>\"\",-U49-Z49,\"\")","v":27200},{"$f":"+IF(S70<>\"\",-Y70*$Z$15+IF(S70=$C$9,$Z$13,0),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($B70<>\"\",AB70/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S70),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,3,2024,-7200,{"$f":"IF($B71<>\"\",-12*'Input Data'!$C$70,\"\")","v":-18000},{"$f":"IF($B71<>\"\",-SUM('Financial Ev.'!$D$51:$D$62),\"\")","v":-28164.816583293712},null,{"$f":"+IF(B71<>\"\",'MT Economical Ev.'!I50,\"\")","v":{"$error":"#N/A"}},27200,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B71<>\"\",K71/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B71),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,3,2024,-7200,{"$f":"IF($S71<>\"\",-12*'Input Data'!$C$70,\"\")","v":-18000},{"$f":"IF($S71<>\"\",-SUM('Financial Ev.'!$K$51:$K$62),\"\")","v":-36012.299951084533},null,{"$f":"+IF(S71<>\"\",'MT Economical Ev.'!Z50,\"\")","v":{"$error":"#N/A"}},27200,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B71<>\"\",AB71/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S71),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,4,2025,-7200,{"$f":"IF($B72<>\"\",-12*'Input Data'!$C$70,\"\")","v":-18000},{"$f":"IF($B72<>\"\",-SUM('Financial Ev.'!$D$63:$D$74),\"\")","v":-28164.816583293712},null,{"$f":"+IF(B72<>\"\",'MT Economical Ev.'!I51,\"\")","v":{"$error":"#N/A"}},27200,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B72<>\"\",K72/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B72),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,4,2025,-7200,{"$f":"IF($S72<>\"\",-12*'Input Data'!$C$70,\"\")","v":-18000},{"$f":"IF($S72<>\"\",-SUM('Financial Ev.'!$K$63:$K$74),\"\")","v":-36012.299951084533},null,{"$f":"+IF(S72<>\"\",'MT Economical Ev.'!Z51,\"\")","v":{"$error":"#N/A"}},27200,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B72<>\"\",AB72/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S72),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,5,2026,-7200,{"$f":"IF($B73<>\"\",-12*'Input Data'!$C$70,\"\")","v":-18000},{"$f":"IF($B73<>\"\",-SUM('Financial Ev.'!$D$75:$D$86),\"\")","v":-28164.816583293712},null,{"$f":"+IF(B73<>\"\",'MT Economical Ev.'!I52,\"\")","v":{"$error":"#N/A"}},27200,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B73<>\"\",K73/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B73),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,5,2026,-7200,{"$f":"IF($S73<>\"\",-12*'Input Data'!$C$70,\"\")","v":-18000},{"$f":"IF($S73<>\"\",-SUM('Financial Ev.'!$K$75:$K$86),\"\")","v":-36012.299951084533},null,{"$f":"+IF(S73<>\"\",'MT Economical Ev.'!Z52,\"\")","v":{"$error":"#N/A"}},27200,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B73<>\"\",AB73/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S73),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,6,2027,-7200,{"$f":"IF($B74<>\"\",-12*'Input Data'!$C$70,\"\")","v":-18000},{"$f":"IF($B74<>\"\",-SUM('Financial Ev.'!$D$87:$D$98),\"\")","v":0},null,{"$f":"+IF(B74<>\"\",'MT Economical Ev.'!I53,\"\")","v":{"$error":"#N/A"}},27200,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B74<>\"\",K74/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B74),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,6,2027,-7200,{"$f":"IF($S74<>\"\",-12*'Input Data'!$C$70,\"\")","v":-18000},{"$f":"IF($S74<>\"\",-SUM('Financial Ev.'!$K$87:$K$98),\"\")","v":-36012.299951084533},null,{"$f":"+IF(S74<>\"\",'MT Economical Ev.'!Z53,\"\")","v":{"$error":"#N/A"}},27200,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B74<>\"\",AB74/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S74),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,7,2028,-7200,{"$f":"IF($B75<>\"\",-12*'Input Data'!$C$70,\"\")","v":-18000},{"$f":"IF($B75<>\"\",-SUM('Financial Ev.'!$D$99:$D$110),\"\")","v":0},null,{"$f":"+IF(B75<>\"\",'MT Economical Ev.'!I54,\"\")","v":{"$error":"#N/A"}},27200,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B75<>\"\",K75/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B75),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,7,2028,-7200,{"$f":"IF($S75<>\"\",-12*'Input Data'!$C$70,\"\")","v":-18000},{"$f":"IF($S75<>\"\",-SUM('Financial Ev.'!$K$99:$K$110),\"\")","v":0},null,{"$f":"+IF(S75<>\"\",'MT Economical Ev.'!Z54,\"\")","v":{"$error":"#N/A"}},27200,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B75<>\"\",AB75/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S75),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,8,2029,-7200,{"$f":"IF($B76<>\"\",-12*'Input Data'!$C$70,\"\")","v":-18000},{"$f":"IF($B76<>\"\",-SUM('Financial Ev.'!$D$111:$D$122),\"\")","v":0},null,{"$f":"+IF(B76<>\"\",'MT Economical Ev.'!I55,\"\")","v":{"$error":"#N/A"}},27200,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B76<>\"\",K76/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B76),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,8,2029,-7200,{"$f":"IF($S76<>\"\",-12*'Input Data'!$C$70,\"\")","v":-18000},{"$f":"IF($S76<>\"\",-SUM('Financial Ev.'!$K$111:$K$122),\"\")","v":0},null,{"$f":"+IF(S76<>\"\",'MT Economical Ev.'!Z55,\"\")","v":{"$error":"#N/A"}},27200,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B76<>\"\",AB76/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S76),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,9,2030,-7200,{"$f":"IF($B77<>\"\",-12*'Input Data'!$C$70,\"\")","v":-18000},{"$f":"IF($B77<>\"\",-SUM('Financial Ev.'!$D$123:$D$134),\"\")","v":0},null,{"$f":"+IF(B77<>\"\",'MT Economical Ev.'!I56,\"\")","v":{"$error":"#N/A"}},27200,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B77<>\"\",K77/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B77),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,9,2030,-7200,{"$f":"IF($S77<>\"\",-12*'Input Data'!$C$70,\"\")","v":-18000},{"$f":"IF($S77<>\"\",-SUM('Financial Ev.'!$K$123:$K$134),\"\")","v":0},null,{"$f":"+IF(S77<>\"\",'MT Economical Ev.'!Z56,\"\")","v":{"$error":"#N/A"}},27200,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B77<>\"\",AB77/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S77),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,10,2031,-7200,{"$f":"IF($B78<>\"\",-12*'Input Data'!$C$70,\"\")","v":-18000},{"$f":"IF($B78<>\"\",-SUM('Financial Ev.'!$D$135:$D$146),\"\")","v":0},null,{"$f":"+IF(B78<>\"\",'MT Economical Ev.'!I57,\"\")","v":{"$error":"#N/A"}},27200,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B78<>\"\",K78/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B78),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,10,2031,-7200,{"$f":"IF($S78<>\"\",-12*'Input Data'!$C$70,\"\")","v":-18000},{"$f":"IF($S78<>\"\",-SUM('Financial Ev.'!$K$135:$K$146),\"\")","v":0},null,{"$f":"+IF(S78<>\"\",'MT Economical Ev.'!Z57,\"\")","v":{"$error":"#N/A"}},27200,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B78<>\"\",AB78/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S78),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,11,2032,-7200,{"$f":"IF($B79<>\"\",-12*'Input Data'!$C$70,\"\")","v":-18000},{"$f":"IF($B79<>\"\",-SUM('Financial Ev.'!$D$147:$D$158),\"\")","v":0},null,{"$f":"+IF(B79<>\"\",'MT Economical Ev.'!I58,\"\")","v":{"$error":"#N/A"}},27200,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B79<>\"\",K79/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B79),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,11,2032,-7200,{"$f":"IF($S79<>\"\",-12*'Input Data'!$C$70,\"\")","v":-18000},{"$f":"IF($S79<>\"\",-SUM('Financial Ev.'!$K$147:$K$158),\"\")","v":0},null,{"$f":"+IF(S79<>\"\",'MT Economical Ev.'!Z58,\"\")","v":{"$error":"#N/A"}},27200,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B79<>\"\",AB79/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S79),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,12,2033,-7200,{"$f":"IF($B80<>\"\",-12*'Input Data'!$C$70,\"\")","v":-18000},{"$f":"IF($B80<>\"\",-SUM('Financial Ev.'!$D$159:$D$170),\"\")","v":0},null,{"$f":"+IF(B80<>\"\",'MT Economical Ev.'!I59,\"\")","v":{"$error":"#N/A"}},27200,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B80<>\"\",K80/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B80),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,12,2033,-7200,{"$f":"IF($S80<>\"\",-12*'Input Data'!$C$70,\"\")","v":-18000},{"$f":"IF($S80<>\"\",-SUM('Financial Ev.'!$K$159:$K$170),\"\")","v":0},null,{"$f":"+IF(S80<>\"\",'MT Economical Ev.'!Z59,\"\")","v":{"$error":"#N/A"}},27200,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B80<>\"\",AB80/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S80),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,13,2034,-7200,{"$f":"IF($B81<>\"\",-12*'Input Data'!$C$70,\"\")","v":-18000},{"$f":"IF($B81<>\"\",-SUM('Financial Ev.'!$D$171:$D$182),\"\")","v":0},null,{"$f":"+IF(B81<>\"\",'MT Economical Ev.'!I60,\"\")","v":{"$error":"#N/A"}},27200,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B81<>\"\",K81/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B81),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,13,2034,-7200,{"$f":"IF($S81<>\"\",-12*'Input Data'!$C$70,\"\")","v":-18000},{"$f":"IF($S81<>\"\",-SUM('Financial Ev.'!$K$171:$K$182),\"\")","v":0},null,{"$f":"+IF(S81<>\"\",'MT Economical Ev.'!Z60,\"\")","v":{"$error":"#N/A"}},27200,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B81<>\"\",AB81/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S81),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,14,2035,-7200,{"$f":"IF($B82<>\"\",-12*'Input Data'!$C$70,\"\")","v":-18000},{"$f":"IF($B82<>\"\",-SUM('Financial Ev.'!$D$183:$D$294),\"\")","v":0},null,{"$f":"+IF(B82<>\"\",'MT Economical Ev.'!I61,\"\")","v":{"$error":"#N/A"}},27200,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B82<>\"\",K82/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B82),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,null,null,null,14,2035,-7200,{"$f":"IF($S82<>\"\",-12*'Input Data'!$C$70,\"\")","v":-18000},{"$f":"IF($S82<>\"\",-SUM('Financial Ev.'!$K$183:$K$294),\"\")","v":0},null,{"$f":"+IF(S82<>\"\",'MT Economical Ev.'!Z61,\"\")","v":{"$error":"#N/A"}},27200,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF($B82<>\"\",AB82/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S82),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"}]
[null,"","","",{"$f":"IF($B83<>\"\",-12*'Input Data'!$C$70,\"\")","v":""},{"$f":"IF($B83<>\"\",-SUM('Financial Ev.'!$D$195:$D$206),\"\")","v":""},null,{"$f":"+IF(B83<>\"\",'MT Economical Ev.'!I62,\"\")","v":""},"","","",{"$f":"IF($B83<>\"\",K83/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B83),\"\")","v":""},"",null,null,null,null,null,"","","",{"$f":"IF($S83<>\"\",-12*'Input Data'!$C$70,\"\")","v":""},{"$f":"IF($S83<>\"\",-SUM('Financial Ev.'!$K$195:$K$206),\"\")","v":""},null,{"$f":"+IF(S83<>\"\",'MT Economical Ev.'!Z62,\"\")","v":""},"","","",{"$f":"IF($B83<>\"\",AB83/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S83),\"\")","v":""},""]
[]
[null,"Total",null,{"$f":"+SUM(D68:D83)","v":-100800},-252000,-140824.08291646856,-76000,{"$error":"#N/A"},380800,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,"Total",null,{"$f":"+SUM(U68:U83)","v":-100800},-252000,-216073.79970650721,-172500,{"$error":"#N/A"},380800,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[null,"Total Cost of Ownership (TCO)",null,{"$f":"+$B$6","v":" |  |  M"},null,null,null,null,null,null,null,"",null,null,null,"Externalities",null,"","Total Cost of Ownership (TCO)",null,{"$f":"+S6","v":" |  |  M"},null,null,null,null,null,null,null,"",null,null,null,"Externalities"]
[null,"Assessment Period","Year of Assessment","Personnel Costs ","Fixed Operating Costs","Fuel costs","Electricity Cost","Maintenance Costs","Financial Costs","Investment Costs","Battery Costs","Socio-Environmental Costs","Total",null,null,"GHG","Noise",null,"Assessment Period","Year of Assessment","Personnel Costs ","Fixed Operating Costs","Fuel costs","Electricity Cost","Maintenance Costs","Financial Costs","Investment Costs","Battery Costs","Socio-Environmental Costs","Total",null,null,"GHG","Noise"]
[null,{"$f":"+B47","v":0},{"$f":"+C47","v":2021},{"$f":"-D47","v":0},0,0,0,0,0,{"$f":"-G68","v":76000},{"$f":"IF($B90<>\"\",-H68,\"\")","v":0},{"$f":"IF($B90<>\"\",-K47,\"\")","v":0},{"$f":"IF($B90<>\"\",SUM(D90:L90),\"\")","v":76000},null,null,{"$f":"+'Pollutant Externalities'!M11","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ11","v":0},null,{"$f":"+S47","v":0},{"$f":"+T47","v":2021},{"$f":"-U47","v":0},0,0,0,0,0,{"$f":"-X68","v":172500},{"$f":"IF($S90<>\"\",-Y68,\"\")","v":0},{"$f":"IF($S90<>\"\",-AB47/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S90),\"\")","v":0},{"$f":"IF($B90<>\"\",SUM(U90:AC90),\"\")","v":172500},null,null,{"$f":"+'Pollutant Externalities'!M41","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ35","v":0}]
[null,{"$f":"+B48","v":1},{"$f":"+C48","v":2022},{"$f":"IF($B91<>\"\",(-D48-E69)/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B91),\"\")","v":23773.584905660377},{"$f":"IF($B91<>\"\",-E48/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B91),\"\")","v":1169.8113207547169},{"$f":"IF($B91<>\"\",-F48/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B91),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B91<>\"\",-G48/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B91),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B91<>\"\",-H48/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B91),\"\")","v":9297.8773584905648},{"$f":"IF($B91<>\"\",-F69/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B91),\"\")","v":26570.581682352557},{"$f":"IF($B91<>\"\",0,\"\")","v":0},{"$f":"IF($B91<>\"\",-H69/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B91),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B91<>\"\",-K48/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B91),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M12","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ12","v":{"$error":"#N/A"}},null,{"$f":"+S48","v":1},{"$f":"+T48","v":2022},{"$f":"IF($S91<>\"\",(-U48-V69)/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S91),\"\")","v":23773.584905660377},{"$f":"IF($S91<>\"\",-V48/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S91),\"\")","v":1169.8113207547169},{"$f":"IF($S91<>\"\",-W48/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S91),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S91<>\"\",-X48/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S91),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S91<>\"\",-Y48/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S91),\"\")","v":0},{"$f":"IF($S91<>\"\",-W69/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S91),\"\")","v":33973.867878381636},{"$f":"IF($S91<>\"\",0,\"\")","v":0},{"$f":"IF($S91<>\"\",-Y69/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S91),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S91<>\"\",-AB48/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S91),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M42","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ36","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(B91<$C$9,B91+1,\"\")","v":2},{"$f":"+C49","v":2023},{"$f":"IF($B92<>\"\",(-D49-E70)/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B92),\"\")","v":22427.910288358842},{"$f":"IF($B92<>\"\",-E49/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B92),\"\")","v":1103.5955856176574},{"$f":"IF($B92<>\"\",-F49/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B92),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B92<>\"\",-G49/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B92),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B92<>\"\",-H49/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B92),\"\")","v":8771.582413670345},{"$f":"IF($B92<>\"\",-F70/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B92),\"\")","v":25066.586492785431},{"$f":"IF($B92<>\"\",0,\"\")","v":0},{"$f":"IF($B92<>\"\",-H70/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B92),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B92<>\"\",-K49/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B92),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M13","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ13","v":{"$error":"#N/A"}},null,{"$f":"IF(S91<$C$9,S91+1,\"\")","v":2},{"$f":"+T49","v":2023},{"$f":"IF($S92<>\"\",(-U49-V70)/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S92),\"\")","v":22427.910288358842},{"$f":"IF($S92<>\"\",-V49/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S92),\"\")","v":1103.5955856176574},{"$f":"IF($S92<>\"\",-W49/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S92),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S92<>\"\",-X49/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S92),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S92<>\"\",-Y49/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S92),\"\")","v":0},{"$f":"IF($S92<>\"\",-W70/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S92),\"\")","v":32050.818753190219},{"$f":"IF($S92<>\"\",0,\"\")","v":0},{"$f":"IF($S92<>\"\",-Y70/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S92),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S92<>\"\",-AB49/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S92),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M43","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ37","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(B92<$C$9,B92+1,\"\")","v":3},2024,{"$f":"IF($B93<>\"\",(-D50-E71)/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B93),\"\")","v":21158.405932414},{"$f":"IF($B93<>\"\",-E50/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B93),\"\")","v":1041.1279109600541},{"$f":"IF($B93<>\"\",-F50/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B93),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B93<>\"\",-G50/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B93),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B93<>\"\",-H50/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B93),\"\")","v":8275.0777487456071},{"$f":"IF($B93<>\"\",-F71/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B93),\"\")","v":23647.723106401347},0,{"$f":"IF($B93<>\"\",-H71/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B93),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B93<>\"\",-K50/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B93),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M14","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ14","v":{"$error":"#N/A"}},null,3,2024,{"$f":"IF($S93<>\"\",(-U50-V71)/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S93),\"\")","v":21158.405932414},{"$f":"IF($S93<>\"\",-V50/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S93),\"\")","v":1041.1279109600541},{"$f":"IF($S93<>\"\",-W50/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S93),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S93<>\"\",-X50/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S93),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S93<>\"\",-Y50/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S93),\"\")","v":0},{"$f":"IF($S93<>\"\",-W71/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S93),\"\")","v":30236.621465273787},0,{"$f":"IF($S93<>\"\",-Y71/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S93),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S93<>\"\",-AB50/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S93),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M44","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ38","v":{"$error":"#N/A"}}]
[null,4,2025,{"$f":"IF($B94<>\"\",(-D51-E72)/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B94),\"\")","v":19960.760313598115},{"$f":"IF($B94<>\"\",-E51/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B94),\"\")","v":982.19614241514535},{"$f":"IF($B94<>\"\",-F51/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B94),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B94<>\"\",-G51/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B94),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B94<>\"\",-H51/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B94),\"\")","v":7806.6771214581195},{"$f":"IF($B94<>\"\",-F72/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B94),\"\")","v":22309.172741888062},0,{"$f":"IF($B94<>\"\",-H72/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B94),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B94<>\"\",-K51/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B94),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M15","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ15","v":{"$error":"#N/A"}},null,4,2025,{"$f":"IF($S94<>\"\",(-U51-V72)/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S94),\"\")","v":19960.760313598115},{"$f":"IF($S94<>\"\",-V51/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S94),\"\")","v":982.19614241514535},{"$f":"IF($S94<>\"\",-W51/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S94),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S94<>\"\",-X51/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S94),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S94<>\"\",-Y51/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S94),\"\")","v":0},{"$f":"IF($S94<>\"\",-W72/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S94),\"\")","v":28525.11458988093},0,{"$f":"IF($S94<>\"\",-Y72/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S94),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S94<>\"\",-AB51/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S94),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M45","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ39","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(B94<$C$9,B94+1,\"\")","v":5},2026,{"$f":"IF($B95<>\"\",(-D52-E73)/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B95),\"\")","v":18830.905956224633},{"$f":"IF($B95<>\"\",-E52/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B95),\"\")","v":926.60013435391056},{"$f":"IF($B95<>\"\",-F52/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B95),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B95<>\"\",-G52/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B95),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B95<>\"\",-H52/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B95),\"\")","v":7364.7897372246398},{"$f":"IF($B95<>\"\",-F73/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B95),\"\")","v":21046.389379139677},0,{"$f":"IF($B95<>\"\",-H73/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B95),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B95<>\"\",-K52/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B95),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M16","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ16","v":{"$error":"#N/A"}},null,5,2026,{"$f":"IF($S95<>\"\",(-U52-V73)/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S95),\"\")","v":18830.905956224633},{"$f":"IF($S95<>\"\",-V52/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S95),\"\")","v":926.60013435391056},{"$f":"IF($S95<>\"\",-W52/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S95),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S95<>\"\",-X52/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S95),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S95<>\"\",-Y52/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S95),\"\")","v":0},{"$f":"IF($S95<>\"\",-W73/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S95),\"\")","v":26910.485462151817},0,{"$f":"IF($S95<>\"\",-Y73/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S95),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S95<>\"\",-AB52/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S95),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M46","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ40","v":{"$error":"#N/A"}}]
[null,6,2027,{"$f":"IF($B96<>\"\",(-D53-E74)/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B96),\"\")","v":17765.005619079842},{"$f":"IF($B96<>\"\",-E53/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B96),\"\")","v":874.15107014519856},{"$f":"IF($B96<>\"\",-F53/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B96),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B96<>\"\",-G53/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B96),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B96<>\"\",-H53/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B96),\"\")","v":6947.9148464383397},{"$f":"IF($B96<>\"\",-F74/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B96),\"\")","v":0},0,{"$f":"IF($B96<>\"\",-H74/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B96),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B96<>\"\",-K53/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B96),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M17","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ17","v":{"$error":"#N/A"}},null,6,2027,{"$f":"IF($S96<>\"\",(-U53-V74)/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S96),\"\")","v":17765.005619079842},{"$f":"IF($S96<>\"\",-V53/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S96),\"\")","v":874.15107014519856},{"$f":"IF($S96<>\"\",-W53/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S96),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S96<>\"\",-X53/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S96),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S96<>\"\",-Y53/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S96),\"\")","v":0},{"$f":"IF($S96<>\"\",-W74/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S96),\"\")","v":25387.250435992279},0,{"$f":"IF($S96<>\"\",-Y74/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S96),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S96<>\"\",-AB53/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S96),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M47","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ41","v":{"$error":"#N/A"}}]
[null,7,2028,{"$f":"IF($B97<>\"\",(-D54-E75)/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B97),\"\")","v":16759.439263282868},{"$f":"IF($B97<>\"\",-E54/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B97),\"\")","v":824.67082089169662},{"$f":"IF($B97<>\"\",-F54/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B97),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B97<>\"\",-G54/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B97),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B97<>\"\",-H54/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B97),\"\")","v":6554.6366475833383},{"$f":"IF($B97<>\"\",-F75/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B97),\"\")","v":0},0,{"$f":"IF($B97<>\"\",-H75/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B97),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B97<>\"\",-K54/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B97),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M18","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ18","v":{"$error":"#N/A"}},null,7,2028,{"$f":"IF($S97<>\"\",(-U54-V75)/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S97),\"\")","v":16759.439263282868},{"$f":"IF($S97<>\"\",-V54/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S97),\"\")","v":824.67082089169662},{"$f":"IF($S97<>\"\",-W54/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S97),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S97<>\"\",-X54/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S97),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S97<>\"\",-Y54/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S97),\"\")","v":0},{"$f":"IF($S97<>\"\",-W75/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S97),\"\")","v":0},0,{"$f":"IF($S97<>\"\",-Y75/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S97),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S97<>\"\",-AB54/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S97),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M48","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ42","v":{"$error":"#N/A"}}]
[null,8,2029,{"$f":"IF($B98<>\"\",(-D55-E76)/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B98),\"\")","v":15810.791757814028},{"$f":"IF($B98<>\"\",-E55/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B98),\"\")","v":777.99134046386484},{"$f":"IF($B98<>\"\",-F55/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B98),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B98<>\"\",-G55/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B98),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B98<>\"\",-H55/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B98),\"\")","v":6183.6194788522062},{"$f":"IF($B98<>\"\",-F76/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B98),\"\")","v":0},0,{"$f":"IF($B98<>\"\",-H76/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B98),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B98<>\"\",-K55/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B98),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M19","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ19","v":{"$error":"#N/A"}},null,8,2029,{"$f":"IF($S98<>\"\",(-U55-V76)/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S98),\"\")","v":15810.791757814028},{"$f":"IF($S98<>\"\",-V55/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S98),\"\")","v":777.99134046386484},{"$f":"IF($S98<>\"\",-W55/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S98),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S98<>\"\",-X55/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S98),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S98<>\"\",-Y55/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S98),\"\")","v":0},{"$f":"IF($S98<>\"\",-W76/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S98),\"\")","v":0},0,{"$f":"IF($S98<>\"\",-Y76/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S98),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S98<>\"\",-AB55/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S98),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M49","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ43","v":{"$error":"#N/A"}}]
[null,9,2030,{"$f":"IF($B99<>\"\",(-D56-E77)/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B99),\"\")","v":14915.841280956631},{"$f":"IF($B99<>\"\",-E56/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B99),\"\")","v":733.95409477723103},{"$f":"IF($B99<>\"\",-F56/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B99),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B99<>\"\",-G56/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B99),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B99<>\"\",-H56/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B99),\"\")","v":5833.6032819360444},{"$f":"IF($B99<>\"\",-F77/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B99),\"\")","v":0},0,{"$f":"IF($B99<>\"\",-H77/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B99),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B99<>\"\",-K56/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B99),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M20","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ20","v":{"$error":"#N/A"}},null,9,2030,{"$f":"IF($S99<>\"\",(-U56-V77)/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S99),\"\")","v":14915.841280956631},{"$f":"IF($S99<>\"\",-V56/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S99),\"\")","v":733.95409477723103},{"$f":"IF($S99<>\"\",-W56/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S99),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S99<>\"\",-X56/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S99),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S99<>\"\",-Y56/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S99),\"\")","v":0},{"$f":"IF($S99<>\"\",-W77/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S99),\"\")","v":0},0,{"$f":"IF($S99<>\"\",-Y77/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S99),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S99<>\"\",-AB56/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S99),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M50","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ44","v":{"$error":"#N/A"}}]
[null,10,2031,{"$f":"IF($B100<>\"\",(-D57-E78)/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B100),\"\")","v":14071.54837826097},{"$f":"IF($B100<>\"\",-E57/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B100),\"\")","v":692.40952337474619},{"$f":"IF($B100<>\"\",-F57/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B100),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B100<>\"\",-G57/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B100),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B100<>\"\",-H57/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B100),\"\")","v":5503.3993225811728},{"$f":"IF($B100<>\"\",-F78/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B100),\"\")","v":0},0,{"$f":"IF($B100<>\"\",-H78/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B100),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B100<>\"\",-K57/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B100),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M21","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ21","v":{"$error":"#N/A"}},null,10,2031,{"$f":"IF($S100<>\"\",(-U57-V78)/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S100),\"\")","v":14071.54837826097},{"$f":"IF($S100<>\"\",-V57/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S100),\"\")","v":692.40952337474619},{"$f":"IF($S100<>\"\",-W57/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S100),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S100<>\"\",-X57/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S100),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S100<>\"\",-Y57/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S100),\"\")","v":0},{"$f":"IF($S100<>\"\",-W78/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S100),\"\")","v":0},0,{"$f":"IF($S100<>\"\",-Y78/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S100),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S100<>\"\",-AB57/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S100),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M51","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ45","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(B100<$C$9,B100+1,\"\")","v":11},2032,{"$f":"IF($B101<>\"\",(-D58-E79)/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B101),\"\")","v":13275.045639868838},{"$f":"IF($B101<>\"\",-E58/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B101),\"\")","v":653.21653148560949},{"$f":"IF($B101<>\"\",-F58/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B101),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B101<>\"\",-G58/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B101),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B101<>\"\",-H58/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B101),\"\")","v":5191.8861533784639},{"$f":"IF($B101<>\"\",-F79/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B101),\"\")","v":0},0,{"$f":"IF($B101<>\"\",-H79/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B101),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B101<>\"\",-K58/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B101),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M22","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ22","v":{"$error":"#N/A"}},null,11,2032,{"$f":"IF($S101<>\"\",(-U58-V79)/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S101),\"\")","v":13275.045639868838},{"$f":"IF($S101<>\"\",-V58/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S101),\"\")","v":653.21653148560949},{"$f":"IF($S101<>\"\",-W58/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S101),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S101<>\"\",-X58/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S101),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S101<>\"\",-Y58/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S101),\"\")","v":0},{"$f":"IF($S101<>\"\",-W79/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S101),\"\")","v":0},0,{"$f":"IF($S101<>\"\",-Y79/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S101),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S101<>\"\",-AB58/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S101),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M52","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ46","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(B101<$C$9,B101+1,\"\")","v":12},2033,{"$f":"IF($B102<>\"\",(-D59-E80)/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B102),\"\")","v":12523.627962140412},{"$f":"IF($B102<>\"\",-E59/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B102),\"\")","v":616.24201083548064},{"$f":"IF($B102<>\"\",-F59/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B102),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B102<>\"\",-G59/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B102),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B102<>\"\",-H59/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B102),\"\")","v":4898.0058050740226},{"$f":"IF($B102<>\"\",-F80/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B102),\"\")","v":0},0,{"$f":"IF($B102<>\"\",-H80/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B102),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B102<>\"\",-K59/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B102),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M23","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ23","v":{"$error":"#N/A"}},null,12,2033,{"$f":"IF($S102<>\"\",(-U59-V80)/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S102),\"\")","v":12523.627962140412},{"$f":"IF($S102<>\"\",-V59/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S102),\"\")","v":616.24201083548064},{"$f":"IF($S102<>\"\",-W59/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S102),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S102<>\"\",-X59/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S102),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S102<>\"\",-Y59/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S102),\"\")","v":0},{"$f":"IF($S102<>\"\",-W80/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S102),\"\")","v":0},0,{"$f":"IF($S102<>\"\",-Y80/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S102),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S102<>\"\",-AB59/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S102),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M53","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ47","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(B102<$C$9,B102+1,\"\")","v":13},2034,{"$f":"IF($B103<>\"\",(-D60-E81)/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B103),\"\")","v":11814.743360509821},{"$f":"IF($B103<>\"\",-E60/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B103),\"\")","v":581.36038758064205},{"$f":"IF($B103<>\"\",-F60/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B103),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B103<>\"\",-G60/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B103),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B103<>\"\",-H60/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B103),\"\")","v":4620.7601934660588},{"$f":"IF($B103<>\"\",-F81/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B103),\"\")","v":0},0,{"$f":"IF($B103<>\"\",-H81/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B103),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B103<>\"\",-K60/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B103),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M24","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ24","v":{"$error":"#N/A"}},null,13,2034,{"$f":"IF($S103<>\"\",(-U60-V81)/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S103),\"\")","v":11814.743360509821},{"$f":"IF($S103<>\"\",-V60/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S103),\"\")","v":581.36038758064205},{"$f":"IF($S103<>\"\",-W60/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S103),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S103<>\"\",-X60/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S103),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S103<>\"\",-Y60/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S103),\"\")","v":0},{"$f":"IF($S103<>\"\",-W81/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S103),\"\")","v":0},0,{"$f":"IF($S103<>\"\",-Y81/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S103),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S103<>\"\",-AB60/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S103),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M54","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ48","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(B103<$C$9,B103+1,\"\")","v":14},2035,{"$f":"IF($B104<>\"\",(-D61-E82)/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B104),\"\")","v":11145.984302367757},{"$f":"IF($B104<>\"\",-E61/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B104),\"\")","v":548.45319583079436},{"$f":"IF($B104<>\"\",-F61/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B104),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B104<>\"\",-G61/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B104),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B104<>\"\",-H61/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B104),\"\")","v":4359.2077296849611},{"$f":"IF($B104<>\"\",-F82/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B104),\"\")","v":0},0,{"$f":"IF($B104<>\"\",-H82/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B104),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($B104<>\"\",-K61/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B104),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M25","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ25","v":{"$error":"#N/A"}},null,14,2035,{"$f":"IF($S104<>\"\",(-U61-V82)/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S104),\"\")","v":11145.984302367757},{"$f":"IF($S104<>\"\",-V61/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S104),\"\")","v":548.45319583079436},{"$f":"IF($S104<>\"\",-W61/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S104),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S104<>\"\",-X61/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S104),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S104<>\"\",-Y61/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S104),\"\")","v":0},{"$f":"IF($S104<>\"\",-W82/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S104),\"\")","v":0},0,{"$f":"IF($S104<>\"\",-Y82/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S104),\"\")","v":{"$error":"#N/A"}},{"$f":"IF($S104<>\"\",-AB61/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S104),\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},null,null,{"$f":"+'Pollutant Externalities'!M55","v":{"$error":"#N/A"}},{"$f":"+'Noise externalities'!AQ49","v":{"$error":"#N/A"}}]
[null,{"$f":"IF(B104<$C$9,B104+1,\"\")","v":""},"",{"$f":"IF($B105<>\"\",(-D62-E83)/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B105),\"\")","v":""},{"$f":"IF($B105<>\"\",-E62/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B105),\"\")","v":""},{"$f":"IF($B105<>\"\",-F62/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B105),\"\")","v":""},{"$f":"IF($B105<>\"\",-G62/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B105),\"\")","v":""},{"$f":"IF($B105<>\"\",-H62/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B105),\"\")","v":""},{"$f":"IF($B105<>\"\",-F83/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B105),\"\")","v":""},"",{"$f":"IF($B105<>\"\",-H83/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B105),\"\")","v":""},{"$f":"IF($B105<>\"\",-K62/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!B105),\"\")","v":""},"",null,null,{"$f":"+'Pollutant Externalities'!M26","v":""},{"$f":"+'Noise externalities'!AQ26","v":""},null,"","",{"$f":"IF($S105<>\"\",(-U62-V83)/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S105),\"\")","v":""},{"$f":"IF($S105<>\"\",-V62/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S105),\"\")","v":""},{"$f":"IF($S105<>\"\",-W62/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S105),\"\")","v":""},{"$f":"IF($S105<>\"\",-X62/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S105),\"\")","v":""},{"$f":"IF($S105<>\"\",-Y62/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S105),\"\")","v":""},{"$f":"IF($S105<>\"\",-W83/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S105),\"\")","v":""},"",{"$f":"IF($S105<>\"\",-Y83/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S105),\"\")","v":""},{"$f":"IF($S105<>\"\",-AB62/((1+'Input Data'!$C$15)^'CDM Economic Ev.'!S105),\"\")","v":""},"",null,null,{"$f":"+'Pollutant Externalities'!M56","v":""},{"$f":"+'Noise externalities'!AQ50","v":""}]
[]
[null,"Total",null,{"$f":"+SUM(D90:D105)","v":234233.59496053716},11525.780069486749,{"$error":"#N/A"},{"$error":"#N/A"},91609.037838583885,118640.45340256707,76000,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+SUM(D107:L107)","v":{"$error":"#N/A"}},null,null,{"$f":"+SUM(P90:P105)","v":{"$error":"#N/A"}},{"$f":"+SUM(Q90:Q105)","v":{"$error":"#N/A"}},null,"Total",null,{"$f":"+SUM(U90:U105)","v":234233.59496053716},11525.780069486749,{"$error":"#N/A"},{"$error":"#N/A"},0,177084.15858487066,172500,{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"+SUM(U107:AC107)","v":{"$error":"#N/A"}},null,null,{"$f":"+SUM(AG90:AG105)","v":{"$error":"#N/A"}},{"$f":"+SUM(AH90:AH105)","v":{"$error":"#N/A"}}]
[null,"Unit Total",null,{"$f":"+D107/FSize","v":234233.59496053716},11525.780069486749,{"$error":"#N/A"},{"$error":"#N/A"},91609.037838583885,118640.45340256707,76000,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,"Unit Total",null,{"$f":"+U107/FSize","v":234233.59496053716},11525.780069486749,{"$error":"#N/A"},{"$error":"#N/A"},0,177084.15858487066,172500,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[null,"Economic Indicators - Operator",null,null,{"$f":"+$B$6","v":" |  |  M"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Indicators - Operator",null,null,{"$f":"+$S$6","v":" |  |  M"}]
[null,"NPV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV"]
[null,{"$f":"+IF(OR(Motor1=\"\",Ener1=\"\",Size1=\"\",CAPA1=\"\"),\"\",SUM(M47:M62))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(OR(Motor2=\"\",Ener2=\"\",Size2=\"\",CAPA2=\"\"),\"\",SUM(AD47:AD62))","v":""}]
[]
[null,"Economic Indicators - Fleet Provider",null,null,{"$f":"+$B$6","v":" |  |  M"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Economic Indicators - Fleet Provider",null,null,{"$f":"+$S$6","v":" |  |  M"}]
[null,"NPV","Payback Period","IRR","Levelized cost per kilometre travelled (USD/km)",null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV","Payback Period","IRR","Levelized cost per kilometre travelled (USD/km)"]
[null,{"$f":"+IF(OR(Motor1=\"\",Ener1=\"\",Size1=\"\",CAPA1=\"\"),\"\",SUM(L68:L83))","v":""},{"$f":"+IF(OR(Motor1=\"\",Ener1=\"\",Size1=\"\",CAPA1=\"\"),\"\",IFERROR(COUNTIF($M$69:$M$83,\"<0\")+(ABS(INDEX(M69:M83,COUNTIF($M$69:$M$83,\"<0\"),1))/INDEX(L69:L83,COUNTIF($M$69:$M$83,\"<0\")+1,1)),Aux_Tab!$D$128))","v":""},{"$f":"IF(OR(Motor1=\"\",Ener1=\"\",Size1=\"\",CAPA1=\"\"),\"\",IFERROR(IRR(K68:K83),INDEX(Aux_Tab!$D$123:$D$125,Code_language,1)))","v":""},{"$f":"+IF(OR(Motor1=\"\",Ener1=\"\",Size1=\"\",CAPA1=\"\"),\"\",SUM(D107:K107)/SUM(F28:F43))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(OR(Motor1=\"\",Ener1=\"\",Size1=\"\",CAPA1=\"\"),\"\",SUM(AC68:AC83))","v":""},{"$f":"+IF(OR(Motor1=\"\",Ener1=\"\",Size1=\"\",CAPA1=\"\"),\"\",IFERROR(COUNTIF($AD$69:$AD$83,\"<0\")+(ABS(INDEX(AD69:AD83,COUNTIF($AD$69:$AD$83,\"<0\"),1))/INDEX(AC69:AC83,COUNTIF($AD$69:$AD$83,\"<0\")+1,1)),Aux_Tab!$D$128))","v":""},{"$f":"IF(OR(Motor1=\"\",Ener1=\"\",Size1=\"\",CAPA1=\"\"),\"\",IFERROR(IRR(AB68:AB83),INDEX(Aux_Tab!$D$123:$D$125,Code_language,1)))","v":""},{"$f":"+IF(OR(Motor2=\"\",Ener2=\"\",Size2=\"\",CAPA2=\"\"),\"\",SUM(U107:AB107)/SUM(W28:W43))","v":""}]
[]
[]
[null,"Leasing Mechanism TCO per unit",{"$f":"+D89","v":"Personnel Costs "},{"$f":"+E89","v":"Fixed Operating Costs"},{"$f":"+F89","v":"Fuel costs"},{"$f":"+G89","v":"Electricity Cost"},{"$f":"+H89","v":"Maintenance Costs"},{"$f":"+K89","v":"Battery Costs"},{"$f":"+I89","v":"Financial Costs"},{"$f":"+J89","v":"Investment Costs"},{"$f":"+L89","v":"Socio-Environmental Costs"},{"$f":"+M89","v":"Total"}]
[null,{"$f":"Motor1&\" | \"&'CDM Economic Ev.'!E111","v":" |  |  |  M"},{"$f":"+'CDM Economic Ev.'!D108","v":234233.59496053716},{"$f":"+'CDM Economic Ev.'!E108","v":11525.780069486749},{"$f":"+'CDM Economic Ev.'!F108","v":{"$error":"#N/A"}},{"$f":"+'CDM Economic Ev.'!G108","v":{"$error":"#N/A"}},{"$f":"+'CDM Economic Ev.'!H108","v":91609.037838583885},{"$f":"+'CDM Economic Ev.'!K108","v":{"$error":"#N/A"}},{"$f":"+'CDM Economic Ev.'!I108","v":118640.45340256707},{"$f":"+'CDM Economic Ev.'!J108","v":76000},{"$f":"+'CDM Economic Ev.'!L108","v":{"$error":"#N/A"}},{"$f":"+'CDM Economic Ev.'!M108","v":{"$error":"#N/A"}}]
[null,{"$f":"Motor2&\" | \"&'CDM Economic Ev.'!V111","v":" |  |  |  M"},{"$f":"+'CDM Economic Ev.'!U108","v":234233.59496053716},{"$f":"+'CDM Economic Ev.'!V108","v":11525.780069486749},{"$f":"+'CDM Economic Ev.'!W108","v":{"$error":"#N/A"}},{"$f":"+'CDM Economic Ev.'!X108","v":{"$error":"#N/A"}},{"$f":"+'CDM Economic Ev.'!Y108","v":0},{"$f":"+'CDM Economic Ev.'!AB108","v":{"$error":"#N/A"}},{"$f":"+'CDM Economic Ev.'!Z108","v":177084.15858487066},{"$f":"+'CDM Economic Ev.'!AA108","v":172500},{"$f":"+'CDM Economic Ev.'!AC108","v":{"$error":"#N/A"}},{"$f":"+'CDM Economic Ev.'!AD108","v":{"$error":"#N/A"}}]

{"sheet":"Financial Ev.","index":8,"n_rows":207,"n_cols":14,"rows_kept":207,"cut":false,"hidden":false,"merged":[]}
[null,"The financial capital costs for both fleets are presented according to the parameters entered in the \"Input Data\" tab."]
[]
[null,"Fleet 1",null,null,null,null,null,null,"Fleet 2"]
[null,{"$f":"+Ener1","v":0},null,null,null,null,null,null,{"$f":"+Ener2","v":0}]
[null,{"$f":"CONCATENATE(Motor1,\" | \",Size1,\" m\", \" | \",'Input Data'!$C$36)","v":" |  m | "},null,null,null,null,null,null,{"$f":"CONCATENATE(Motor2,\" | \",Size2,\" m\", \" | \",'Input Data'!$H$36)","v":" |  m | "}]
[]
[null,"Financial Costs",null,null,null,null,null,null,"Financial Costs"]
[null,"Investment cost",{"$f":"+(IF(Aux_Tab!E47=FALSE,FSize*PreUD1+PrID1,FSize*PreUU1+PrIU1))*(1+VAT)","v":190000},null,null,null,null,null,"Investment cost",{"$f":"+(IF(Aux_Tab!E48=FALSE,FSize*PreUD2+PrID2,FSize*PreUU2+PrIU2))*(1+VAT)","v":345000}]
[]
[null,"Equity",{"$f":"+'Input Data'!C62","v":0.4},"%",null,null,null,null,"Equity",{"$f":"+'Input Data'!H62","v":0.5},"%"]
[]
[null,"Loan Amount",{"$f":"+C8*(1-C10)","v":114000},null,null,null,null,null,"Loan Amount",{"$f":"+J8*(1-J10)","v":172500}]
[]
[null,"Credit Period",{"$f":"+'Input Data'!$C$64","v":5},"Years",null,null,null,null,"Credit Period",{"$f":"+'Input Data'!H64","v":6},"Years"]
[]
[null,"Annual Interest Rate",{"$f":"+'Input Data'!$C$63","v":0.09},"%",null,null,null,null,"Annual Interest Rate",{"$f":"+'Input Data'!H63","v":0.08},"%"]
[]
[null,"Monthly Interest Rate",{"$f":"+((1+C16)^(0.0833333333333333))-1","v":7.2073233161367156E-3},"%",null,null,null,null,"Monthly Interest Rate",{"$f":"+((1+J16)^(0.0833333333333333))-1","v":6.4340301100034303E-3},"%"]
[]
[null,"Number of instalments",{"$f":"+C14*12","v":60},"-",null,null,null,null,"Number of instalments",{"$f":"+J14*12","v":72},"-"]
[]
[null,"Monthly Instalment Value",{"$f":"+IFERROR(PMT(C18,C20,-C12),0)","v":2347.0680486078095},null,null,null,null,null,"Monthly Instalment Value",{"$f":"+IFERROR(PMT(J18,J20,-J12),0)","v":3001.0249959237112}]
[]
[]
[null,"Instalment No.","Debt at Beginning of Period","Instalment","Interest","Amortization","Debt at the End of Period",null,"Instalment No.","Debt at Beginning of Period","Instalment","Interest","Amortization","Debt at the End of Period"]
[null,0,null,null,null,null,null,null,0]
[null,{"$f":"ROW()-ROW(26:26)","v":1},{"$f":"+IF(B27<>\"\",$C$12,\"\")","v":114000},{"$f":"IF(B27<>\"\",$C$22,\"\")","v":2347.0680486078095},{"$f":"+IF($B27<>\"\",C27*$C$18,\"\")","v":821.63485803958554},{"$f":"IF($B27<>\"\",D27-E27,\"\")","v":1525.4331905682238},{"$f":"IF(B27<>\"\",C27-F27,\"\")","v":112474.56680943178},null,{"$f":"ROW()-ROW(26:26)","v":1},{"$f":"+IF(I27<>\"\",$J$12,\"\")","v":172500},{"$f":"IF(I27<>\"\",$J$22,\"\")","v":3001.0249959237112},{"$f":"+IF($I27<>\"\",J27*$J$18,\"\")","v":1109.8701939755917},{"$f":"IF($I27<>\"\",K27-L27,\"\")","v":1891.1548019481195},{"$f":"IF(I27<>\"\",J27-M27,\"\")","v":170608.84519805189}]
[null,{"$f":"IF(B27<$C$14*12,B27+1,\"\")","v":2},{"$f":"+IF(B28<>\"\",G27,\"\")","v":112474.56680943178},2347.0680486078095,810.64056783799447,1536.427480769815,110938.13932866197,null,{"$f":"IF(I27<$J$14*12,I27+1,\"\")","v":2},{"$f":"+IF(I28<>\"\",N27,\"\")","v":170608.84519805189},3001.0249959237112,1097.70244703718,1903.3225488865312,168705.52264916536]
[null,{"$f":"IF(B28<$C$14*12,B28+1,\"\")","v":3},110938.13932866197,2347.0680486078095,799.56703823228895,1547.5010103755205,109390.63831828645,null,{"$f":"IF(I28<$J$14*12,I28+1,\"\")","v":3},168705.52264916536,3001.0249959237112,1085.4564124485955,1915.5685834751157,166789.95406569025]
[null,4,109390.63831828645,2347.0680486078095,788.41369811846437,1558.6543504893452,107831.9839677971,null,4,166789.95406569025,3001.0249959237112,1073.1315865047402,1927.893409418971,164862.06065627129]
[null,5,107831.9839677971,2347.0680486078095,777.17997227638455,1569.8880763314251,106262.09589146568,null,5,164862.06065627129,3001.0249959237112,1060.7274622596615,1940.2975336640498,162921.76312260726]
[null,6,106262.09589146568,2347.0680486078095,765.8652813401161,1581.2027672676934,104680.89312419799,null,6,162921.76312260726,3001.0249959237112,1048.2435295057016,1952.7814664180096,160968.98165618925]
[null,7,104680.89312419799,2347.0680486078095,754.46904176804776,1592.5990068397618,103088.29411735822,null,7,160968.98165618925,3001.0249959237112,1035.6792747525114,1965.3457211711998,159003.63593501804]
[null,8,103088.29411735822,2347.0680486078095,742.99066581279533,1604.0773827950143,101484.2167345632,null,8,159003.63593501804,3001.0249959237112,1023.0341812059295,1977.9908147177816,157025.64512030027]
[null,9,101484.2167345632,2347.0680486078095,731.42956149088923,1615.6384871169203,99868.57824744629,null,9,157025.64512030027,3001.0249959237112,1010.3077287467252,1990.7172671769861,155034.92785312328]
[null,10,99868.57824744629,2347.0680486078095,719.78513255224368,1627.2829160555657,98241.29533139072,null,10,155034.92785312328,3001.0249959237112,997.49939390920474,2003.5256020145066,153031.40225110878]
[null,11,98241.29533139072,2347.0680486078095,708.05677844940544,1639.0112701584039,96602.28406123232,null,11,153031.40225110878,3001.0249959237112,984.60864985968067,2016.4163460640307,151014.98590504474]
[null,12,96602.28406123232,2347.0680486078095,696.24389430658186,1650.8241543012277,94951.459906931093,null,12,151014.98590504474,3001.0249959237112,971.63496637480148,2029.3900295489098,148985.59587549584]
[null,13,94951.459906931093,2347.0680486078095,684.34587088844501,1662.7221777193645,93288.737729211731,null,13,148985.59587549584,3001.0249959237112,958.57780981974315,2042.4471861039681,146943.14868939188]
[null,14,93288.737729211731,2347.0680486078095,672.36209456871063,1674.7059540390987,91614.031775172625,null,14,146943.14868939188,3001.0249959237112,945.43664312625845,2055.5883527974529,144887.56033659441]
[null,15,91614.031775172625,2347.0680486078095,660.29194729849155,1686.7761013093179,89927.255673863314,null,15,144887.56033659441,3001.0249959237112,932.21092577058721,2068.8140701531238,142818.74626644127]
[null,16,89927.255673863314,2347.0680486078095,648.13480657442278,1698.9332420333867,88228.322431829933,null,16,142818.74626644127,3001.0249959237112,918.9001137512231,2082.124882172488,140736.62138426877]
[null,17,88228.322431829933,2347.0680486078095,635.89004540655583,1711.1780032012537,86517.144428628686,null,17,140736.62138426877,3001.0249959237112,905.50365956653798,2095.5213363571734,138641.1000479116]
[null,18,86517.144428628686,2347.0680486078095,623.55703228602329,1723.5110163217862,84793.633412306895,null,18,138641.1000479116,3001.0249959237112,892.02101219226131,2109.0039837314498,136532.09606418016]
[null,19,84793.633412306895,2347.0680486078095,611.13513115246872,1735.9329174553409,83057.700494851553,null,19,136532.09606418016,3001.0249959237112,878.45161705881605,2122.5733788648949,134409.52268531526]
[null,20,83057.700494851553,2347.0680486078095,598.62370136124366,1748.4443472465659,81309.256147604989,null,20,134409.52268531526,3001.0249959237112,864.79491602850749,2136.2300798952037,132273.29260542005]
[null,21,81309.256147604989,2347.0680486078095,586.02209765036605,1761.0459509574434,79548.210196647546,null,21,132273.29260542005,3001.0249959237112,851.05034737256665,2149.9746485511446,130123.31795686891]
[null,22,79548.210196647546,2347.0680486078095,573.32967010724224,1773.7383785005673,77774.47181814698,null,22,130123.31795686891,3001.0249959237112,837.21734574804464,2163.8076501756668,127959.51030669324]
[null,23,77774.47181814698,2347.0680486078095,560.5457641351486,1786.5222844726609,75987.949533674313,null,23,127959.51030669324,3001.0249959237112,823.29534217455853,2177.7296537491529,125781.78065294409]
[null,24,75987.949533674313,2347.0680486078095,547.66972041947099,1799.3983281883384,74188.551205485972,null,24,125781.78065294409,3001.0249959237112,809.28376401088917,2191.7412319128221,123590.03942103127]
[null,25,74188.551205485972,2347.0680486078095,534.70087489370167,1812.3671737141078,72376.18403177186,null,25,123590.03942103127,3001.0249959237112,795.18203493142607,2205.842960992285,121384.19646003898]
[null,26,72376.18403177186,2347.0680486078095,521.63855870519114,1825.4294899026183,70550.754541869246,null,26,121384.19646003898,3001.0249959237112,780.98957490246255,2220.0354210212486,119164.16103901772]
[null,27,70550.754541869246,2347.0680486078095,508.48209818065249,1838.5859504271571,68712.168591442096,null,27,119164.16103901772,3001.0249959237112,766.70580015833764,2234.3191957653735,116929.84184325235]
[null,28,68712.168591442096,2347.0680486078095,495.23081479141752,1851.837233816392,66860.331357625706,null,28,116929.84184325235,3001.0249959237112,752.33012317742464,2248.6948727462868,114681.14697050606]
[null,29,66860.331357625706,2347.0680486078095,481.88402511844254,1865.1840234893671,64995.147334136338,null,29,114681.14697050606,3001.0249959237112,737.86195265796471,2263.1630432657466,112417.98392724032]
[null,30,64995.147334136338,2347.0680486078095,468.44104081706195,1878.6270077907475,63116.520326345591,null,30,112417.98392724032,3001.0249959237112,723.30069349374594,2277.7243024299651,110140.25962481035]
[null,31,63116.520326345591,2347.0680486078095,454.90116858148752,1892.1668800263219,61224.35344631927,null,31,110140.25962481035,3001.0249959237112,708.64574674962489,2292.3792491740865,107847.88037563626]
[null,32,61224.35344631927,2347.0680486078095,441.26371010905217,1905.8043384987573,59318.549107820516,null,32,107847.88037563626,3001.0249959237112,693.89650963689178,2307.1284862868197,105540.75188934944]
[null,33,59318.549107820516,2347.0680486078095,427.52796206419555,1919.5400865436141,57399.009021276899,null,33,105540.75188934944,3001.0249959237112,679.05237548847572,2321.9726204352355,103218.77926891421]
[null,34,57399.009021276899,2347.0680486078095,413.69321604219067,1933.3748325656188,55465.634188711279,null,34,103218.77926891421,3001.0249959237112,664.11273373399183,2336.9122621897195,100881.86700672448]
[null,35,55465.634188711279,2347.0680486078095,399.75875853260857,1947.3092900752008,53518.324898636078,null,35,100881.86700672448,3001.0249959237112,649.07696987462691,2351.9480260490845,98529.9189806754]
[null,36,53518.324898636078,2347.0680486078095,385.72387088251992,1961.3441777252897,51556.980720910789,null,36,98529.9189806754,3001.0249959237112,633.944465457864,2367.080530465847,96162.838450209558]
[null,37,51556.980720910789,2347.0680486078095,371.58782925943149,1975.4802193483779,49581.500501562412,null,37,96162.838450209558,3001.0249959237112,618.71459805204393,2382.3103978716672,93780.52805233789]
[null,38,49581.500501562412,2347.0680486078095,357.349904613955,1989.7181439938545,47591.782357568554,null,38,93780.52805233789,3001.0249959237112,603.38674122076338,2397.638254702948,91382.88979763494]
[null,39,47591.782357568554,2347.0680486078095,343.0093626422078,2004.0586859656016,45587.723671602951,null,39,91382.88979763494,3001.0249959237112,587.96026449710848,2413.0647314266025,88969.825066208345]
[null,40,45587.723671602951,2347.0680486078095,328.56546374794164,2018.502584859868,43569.221086743084,null,40,88969.825066208345,3001.0249959237112,572.43453335772244,2428.5904625659887,86541.234603642355]
[null,41,43569.221086743084,2347.0680486078095,314.01746300439891,2033.0505856034106,41536.17050113967,null,41,86541.234603642355,3001.0249959237112,556.80890919670571,2444.2160867270054,84097.018516915356]
[null,42,41536.17050113967,2347.0680486078095,299.36461011589398,2047.7034384919154,39488.467062647753,null,42,84097.018516915356,3001.0249959237112,541.08274929934942,2459.9422466243618,81637.076270291]
[null,43,39488.467062647753,2347.0680486078095,284.60614937911788,2062.4618992286914,37426.00516341906,null,43,81637.076270291,3001.0249959237112,525.25540681569885,2475.7695891080125,79161.306681182992]
[null,44,37426.00516341906,2347.0680486078095,269.7413196441633,2077.326728963646,35348.678434455418,null,44,79161.306681182992,3001.0249959237112,509.32623073394711,2491.6987651897643,76669.607915993227]
[null,45,35348.678434455418,2347.0680486078095,254.76935427526962,2092.29869433254,33256.37974012288,null,45,76669.607915993227,3001.0249959237112,493.29456585365779,2507.7304300700534,74161.877485923178]
[null,46,33256.37974012288,2347.0680486078095,239.68948111128432,2107.3785674965252,31149.001172626355,null,46,74161.877485923178,3001.0249959237112,477.15975275881522,2523.8652431648961,71638.012242758283]
[null,47,31149.001172626355,2347.0680486078095,224.50092242583983,2122.5671261819698,29026.434046444385,null,47,71638.012242758283,3001.0249959237112,460.92112779070118,2540.1038681330101,69097.908374625273]
[null,48,29026.434046444385,2347.0680486078095,209.20289488724322,2137.8651537205665,26888.568892723819,null,48,69097.908374625273,3001.0249959237112,444.57802302059719,2556.4469729031139,66541.461401722161]
[null,49,26888.568892723819,2347.0680486078095,193.79460951807678,2153.2734390897326,24735.295453634088,null,49,66541.461401722161,3001.0249959237112,428.12976622231145,2572.8952297013998,63968.566172020764]
[null,50,24735.295453634088,2347.0680486078095,178.27527165450746,2168.7927769533021,22566.502676680786,null,50,63968.566172020764,3001.0249959237112,411.57568084452845,2589.4493150791827,61379.116856941582]
[null,51,22566.502676680786,2347.0680486078095,162.64408090530304,2184.4239677025066,20382.078708978279,null,51,61379.116856941582,3001.0249959237112,394.91508598298122,2606.1099099407302,58773.006947000853]
[null,52,20382.078708978279,2347.0680486078095,146.90023111055288,2200.1678174972567,18181.91089148102,null,52,58773.006947000853,3001.0249959237112,378.14729635244424,2622.8776995712669,56150.129247429584]
[null,53,18181.91089148102,2347.0680486078095,131.04291030009125,2216.0251383077184,15965.885753173301,null,53,56150.129247429584,3001.0249959237112,361.27162225854619,2639.7533736651649,53510.375873764417]
[null,54,15965.885753173301,2347.0680486078095,115.07130065162094,2231.9967479561888,13733.889005217112,null,54,53510.375873764417,3001.0249959237112,344.28736956940139,2656.7376263543097,50853.638247410105]
[null,55,13733.889005217112,2347.0680486078095,98.984578448534975,2248.0834701592744,11485.805535057838,null,55,50853.638247410105,3001.0249959237112,327.1938396870587,2673.8311562366525,48179.807091173454]
[null,56,11485.805535057838,2347.0680486078095,82.781914037434504,2264.286134570375,9221.5194004874629,null,56,48179.807091173454,3001.0249959237112,309.99032951876677,2691.0346664049443,45488.772424768511]
[null,57,9221.5194004874629,2347.0680486078095,66.462471785340355,2280.6055768224692,6940.9138236649942,null,57,45488.772424768511,3001.0249959237112,292.67613144805432,2708.3488644756571,42780.423560292853]
[null,58,6940.9138236649942,2347.0680486078095,50.025410036596355,2297.042638571213,4643.8711850937816,null,58,42780.423560292853,3001.0249959237112,275.25053330562434,2725.774462618087,40054.649097674766]
[null,59,4643.8711850937816,2347.0680486078095,33.469881069461856,2313.5981675383478,2330.2730175554339,null,59,40054.649097674766,3001.0249959237112,257.71281834006118,2743.3121775836498,37311.336920091118]
[null,{"$f":"IF(B85<$C$14*12,B85+1,\"\")","v":60},2330.2730175554339,2347.0680486078095,16.79503105239154,2330.2730175554179,1.5916157281026244E-11,null,60,37311.336920091118,3001.0249959237112,240.0622651883489,2760.9627307353621,34550.37418935576]
[null,"","","","","","",null,61,34550.37418935576,3001.0249959237112,222.29814784620032,2778.726848077511,31771.647341278251]
[null,"","","","","","",null,62,31771.647341278251,3001.0249959237112,204.41973563819471,2796.6052602855166,28975.042080992735]
[null,"","","","","","",null,63,28975.042080992735,3001.0249959237112,186.4262931877237,2814.5987027359874,26160.443378256747]
[null,"","","","","","",null,64,26160.443378256747,3001.0249959237112,168.31708038674375,2832.7079155369674,23327.735462719778]
[null,"","",{"$f":"IF(B91<>\"\",$C$22,\"\")","v":""},{"$f":"+IF($B91<>\"\",C91*$C$18,\"\")","v":""},{"$f":"IF($B91<>\"\",D91-E91,\"\")","v":""},{"$f":"IF(B91<>\"\",C91-F91,\"\")","v":""},null,65,23327.735462719778,{"$f":"IF(I91<>\"\",$J$22,\"\")","v":3001.0249959237112},{"$f":"+IF($I91<>\"\",J91*$J$18,\"\")","v":150.09135236533385},{"$f":"IF($I91<>\"\",K91-L91,\"\")","v":2850.9336435583773},{"$f":"IF(I91<>\"\",J91-M91,\"\")","v":20476.801819161403}]
[null,"",{"$f":"+IF(B92<>\"\",G91,\"\")","v":""},"","","","",null,66,{"$f":"+IF(I92<>\"\",N91,\"\")","v":20476.801819161403},3001.0249959237112,131.74835946105748,2869.2766364626536,17607.525182698748]
[null,{"$f":"IF(B92<$C$14*12,B92+1,\"\")","v":""},"","","","","",null,{"$f":"IF(I92<$J$14*12,I92+1,\"\")","v":67},17607.525182698748,3001.0249959237112,113.2873471881274,2887.7376487355837,14719.787533963165]
[null,"","","","","","",null,68,14719.787533963165,3001.0249959237112,94.707556206372146,2906.3174397173389,11813.470094245826]
[null,"","","","","","",null,69,11813.470094245826,3001.0249959237112,76.008222290002706,2925.0167736337085,8888.4533206121177]
[null,"","","","","","",null,70,8888.4533206121177,3001.0249959237112,57.18857629617834,2943.8364196275329,5944.6169009845853]
[null,"","","","","","",null,71,5944.6169009845853,3001.0249959237112,38.247844133370101,2962.7771517903411,2981.8397491942442]
[null,"","","","","","",null,72,2981.8397491942442,3001.0249959237112,19.185246729520845,2981.8397491941905,5.3660187404602766E-11]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",null,"","","","","",""]
[null,"","","","","","",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(B155<>\"\",$C$22,\"\")","v":""},{"$f":"+IF($B155<>\"\",C155*$C$18,\"\")","v":""},{"$f":"IF($B155<>\"\",D155-E155,\"\")","v":""},{"$f":"IF(B155<>\"\",C155-F155,\"\")","v":""},null,"","",{"$f":"IF(I155<>\"\",$J$22,\"\")","v":""},{"$f":"+IF($I155<>\"\",J155*$J$18,\"\")","v":""},{"$f":"IF($I155<>\"\",K155-L155,\"\")","v":""},{"$f":"IF(I155<>\"\",J155-M155,\"\")","v":""}]
[null,"",{"$f":"+IF(B156<>\"\",G155,\"\")","v":""},"","","","",null,"",{"$f":"+IF(I156<>\"\",N155,\"\")","v":""},"","","",""]
[null,{"$f":"IF(B156<$C$14*12,B156+1,\"\")","v":""},"","","","","",null,{"$f":"IF(I156<$J$14*12,I156+1,\"\")","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,{"$f":"+IF(B207<>\"\",#REF!+1,\"\")","v":""}]

{"sheet":"Energy Projections","index":9,"n_rows":58,"n_cols":44,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
[null,"Presents the price projections of the different energy sources according to percentage growth and values entered by the user."]
[null,"Rows 40 and 50 show the values used by the tool based on the Control Panel's projection selection."]
[]
["I.","Energy Price Projection"]
[]
["I.a","Projection Scenarios of International Fuel Prices with annual percentage variation determined by the user"]
[]
[null,"Country ID",{"$f":"INDEX(Countries!$A$4:$A$197,MATCH('Input Data'!$C$5,Countries!$O$4:$O$197,0),1)","v":{"$error":"#N/A"}}]
[null,{"$f":"+'Energy Prices'!$S$6","v":"Diesel"},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,{"$f":"+'Energy Prices'!S7","v":"(USD/litre)"},{"$f":"INDEX('Energy Prices'!$S$8:$U$201,MATCH($C$8,'Energy Prices'!$A$8:$A$201,0),MATCH($B$9,'Energy Prices'!$S$6:$U$6,0))","v":{"$error":"#N/A"}},{"$f":"C10*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"D10*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"E10*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"F10*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"G10*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"H10*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"I10*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"J10*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"K10*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"L10*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"M10*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"N10*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"O10*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"P10*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"Q10*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"R10*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"S10*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"T10*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"U10*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"V10*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"W10*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"X10*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"Y10*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"Z10*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"AA10*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"AB10*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"AC10*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"AD10*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"AE10*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"AF10*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"+'Energy Prices'!$T$6","v":"Natural Gas"},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"(USD/m3)",{"$f":"+C14*$C$15","v":{"$error":"#N/A"}},{"$f":"+C13*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+D13*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+E13*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+F13*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+G13*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+H13*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+I13*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+J13*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+K13*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+L13*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+M13*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+N13*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+O13*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+P13*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+Q13*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+R13*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+S13*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+T13*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+U13*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+V13*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+W13*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+X13*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+Y13*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+Z13*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+AA13*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+AB13*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+AC13*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+AD13*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+AE13*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+AF13*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}}]
[null,"(USD/kWh)",{"$f":"INDEX('Energy Prices'!$S$8:$U$201,MATCH($C$8,'Energy Prices'!$A$8:$A$201,0),MATCH($B$12,'Energy Prices'!$S$6:$U$6,0))","v":{"$error":"#N/A"}},{"$f":"+C14*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+D14*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+E14*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+F14*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+G14*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+H14*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+I14*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+J14*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+K14*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+L14*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+M14*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+N14*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+O14*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+P14*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+Q14*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+R14*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+S14*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+T14*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+U14*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+V14*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+W14*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+X14*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+Y14*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+Z14*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+AA14*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+AB14*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+AC14*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+AD14*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+AE14*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}},{"$f":"+AF14*(1+'Input Data'!$C$18)","v":{"$error":"#N/A"}}]
[null,"(kWh/m3)",{"$f":"+C16/860","v":10.861627906976745}]
[null,"(kcal/m3)",9341]
[]
[null,{"$f":"+'Energy Prices'!$U$6","v":"Electricity"},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,{"$f":"+'Energy Prices'!U7","v":"(USD/kWh)"},{"$f":"INDEX('Energy Prices'!$S$8:$U$201,MATCH($C$8,'Energy Prices'!$A$8:$A$201,0),MATCH($B$18,'Energy Prices'!$S$6:$U$6,0))","v":{"$error":"#N/A"}},{"$f":"+C19*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+D19*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+E19*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+F19*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+G19*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+H19*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+I19*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+J19*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+K19*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+L19*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+M19*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+N19*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+O19*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+P19*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+Q19*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+R19*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+S19*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+T19*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+U19*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+V19*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+W19*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+X19*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+Y19*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+Z19*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+AA19*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+AB19*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+AC19*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+AD19*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+AE19*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+AF19*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"+'Energy Prices'!$V$6","v":"Biodiesel"},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,{"$f":"+'Energy Prices'!V7","v":"(USD/litre)"},{"$f":"INDEX('Energy Prices'!$S$8:$V$201,MATCH($C$8,'Energy Prices'!$A$8:$A$201,0),MATCH($B$21,'Energy Prices'!$S$6:$V$6,0))","v":{"$error":"#N/A"}},{"$f":"+C22*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+D22*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+E22*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+F22*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+G22*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+H22*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+I22*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+J22*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+K22*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+L22*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+M22*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+N22*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+O22*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+P22*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+Q22*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+R22*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+S22*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+T22*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+U22*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+V22*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+W22*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+X22*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+Y22*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+Z22*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+AA22*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+AB22*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+AC22*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+AD22*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+AE22*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}},{"$f":"+AF22*('Input Data'!$C$19+1)","v":{"$error":"#N/A"}}]
[]
["I.b","User Price Projection Scenarios"]
[]
[null,{"$f":"+'Energy Prices'!$S$6","v":"Diesel"},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,{"$f":"+B10","v":"(USD/litre)"}]
[]
[null,{"$f":"+'Energy Prices'!$T$6","v":"Natural Gas"},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"(USD/m3)"]
[]
[null,{"$f":"+'Energy Prices'!$U$6","v":"Electricity"},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,{"$f":"+B19","v":"(USD/kWh)"}]
[]
[null,{"$f":"+'Energy Prices'!$V$6","v":"Biodiesel"},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,{"$f":"+B22","v":"(USD/litre)"}]
[]
["I.c","Selected Price Projection"]
[]
[null,{"$f":"+'Energy Prices'!$S$6","v":"Diesel"},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,{"$f":"+B27","v":"(USD/litre)"},null,{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!D10,'Energy Projections'!D27)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!E10,'Energy Projections'!E27)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!F10,'Energy Projections'!F27)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!G10,'Energy Projections'!G27)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!H10,'Energy Projections'!H27)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!I10,'Energy Projections'!I27)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!J10,'Energy Projections'!J27)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!K10,'Energy Projections'!K27)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!L10,'Energy Projections'!L27)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!M10,'Energy Projections'!M27)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!N10,'Energy Projections'!N27)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!O10,'Energy Projections'!O27)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!P10,'Energy Projections'!P27)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!Q10,'Energy Projections'!Q27)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!R10,'Energy Projections'!R27)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!S10,'Energy Projections'!S27)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!T10,'Energy Projections'!T27)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!U10,'Energy Projections'!U27)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!V10,'Energy Projections'!V27)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!W10,'Energy Projections'!W27)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!X10,'Energy Projections'!X27)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!Y10,'Energy Projections'!Y27)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!Z10,'Energy Projections'!Z27)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!AA10,'Energy Projections'!AA27)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!AB10,'Energy Projections'!AB27)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!AC10,'Energy Projections'!AC27)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!AD10,'Energy Projections'!AD27)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!AE10,'Energy Projections'!AE27)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!AF10,'Energy Projections'!AF27)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!AG10,'Energy Projections'!AG27)","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"+'Energy Prices'!$T$6","v":"Natural Gas"},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"(USD/m3)",null,{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!D13,'Energy Projections'!D30)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!E13,'Energy Projections'!E30)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!F13,'Energy Projections'!F30)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!G13,'Energy Projections'!G30)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!H13,'Energy Projections'!H30)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!I13,'Energy Projections'!I30)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!J13,'Energy Projections'!J30)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!K13,'Energy Projections'!K30)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!L13,'Energy Projections'!L30)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!M13,'Energy Projections'!M30)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!N13,'Energy Projections'!N30)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!O13,'Energy Projections'!O30)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!P13,'Energy Projections'!P30)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!Q13,'Energy Projections'!Q30)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!R13,'Energy Projections'!R30)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!S13,'Energy Projections'!S30)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!T13,'Energy Projections'!T30)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!U13,'Energy Projections'!U30)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!V13,'Energy Projections'!V30)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!W13,'Energy Projections'!W30)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!X13,'Energy Projections'!X30)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!Y13,'Energy Projections'!Y30)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!Z13,'Energy Projections'!Z30)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!AA13,'Energy Projections'!AA30)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!AB13,'Energy Projections'!AB30)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!AC13,'Energy Projections'!AC30)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!AD13,'Energy Projections'!AD30)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!AE13,'Energy Projections'!AE30)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!AF13,'Energy Projections'!AF30)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$68=FALSE,'Energy Projections'!AG13,'Energy Projections'!AG30)","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"+'Energy Prices'!$U$6","v":"Electricity"},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,{"$f":"+B33","v":"(USD/kWh)"},null,{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!D19,'Energy Projections'!D33)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!E19,'Energy Projections'!E33)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!F19,'Energy Projections'!F33)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!G19,'Energy Projections'!G33)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!H19,'Energy Projections'!H33)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!I19,'Energy Projections'!I33)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!J19,'Energy Projections'!J33)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!K19,'Energy Projections'!K33)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!L19,'Energy Projections'!L33)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!M19,'Energy Projections'!M33)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!N19,'Energy Projections'!N33)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!O19,'Energy Projections'!O33)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!P19,'Energy Projections'!P33)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!Q19,'Energy Projections'!Q33)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!R19,'Energy Projections'!R33)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!S19,'Energy Projections'!S33)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!T19,'Energy Projections'!T33)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!U19,'Energy Projections'!U33)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!V19,'Energy Projections'!V33)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!W19,'Energy Projections'!W33)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!X19,'Energy Projections'!X33)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!Y19,'Energy Projections'!Y33)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!Z19,'Energy Projections'!Z33)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!AA19,'Energy Projections'!AA33)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!AB19,'Energy Projections'!AB33)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!AC19,'Energy Projections'!AC33)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!AD19,'Energy Projections'!AD33)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!AE19,'Energy Projections'!AE33)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!AF19,'Energy Projections'!AF33)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!AG19,'Energy Projections'!AG33)","v":{"$error":"#N/A"}}]
[]
[null,{"$f":"+'Energy Prices'!$V$6","v":"Biodiesel"},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,{"$f":"+B36","v":"(USD/litre)"},null,{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!D22,'Energy Projections'!D36)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!E22,'Energy Projections'!E36)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!F22,'Energy Projections'!F36)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!G22,'Energy Projections'!G36)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!H22,'Energy Projections'!H36)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!I22,'Energy Projections'!I36)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!J22,'Energy Projections'!J36)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!K22,'Energy Projections'!K36)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!L22,'Energy Projections'!L36)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!M22,'Energy Projections'!M36)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!N22,'Energy Projections'!N36)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!O22,'Energy Projections'!O36)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!P22,'Energy Projections'!P36)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!Q22,'Energy Projections'!Q36)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!R22,'Energy Projections'!R36)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!S22,'Energy Projections'!S36)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!T22,'Energy Projections'!T36)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!U22,'Energy Projections'!U36)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!V22,'Energy Projections'!V36)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!W22,'Energy Projections'!W36)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!X22,'Energy Projections'!X36)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!Y22,'Energy Projections'!Y36)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!Z22,'Energy Projections'!Z36)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!AA22,'Energy Projections'!AA36)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!AB22,'Energy Projections'!AB36)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!AC22,'Energy Projections'!AC36)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!AD22,'Energy Projections'!AD36)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!AE22,'Energy Projections'!AE36)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!AF22,'Energy Projections'!AF36)","v":{"$error":"#N/A"}},{"$f":"+IF(Aux_Tab!$E$69=FALSE,'Energy Projections'!AG22,'Energy Projections'!AG36)","v":{"$error":"#N/A"}}]
[]
[]
["II.","Investment Cost Projection"]
[]
["II.a","Lithium Ion Battery Unit Cost Projection (USD/kWh)"]
[]
[null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,"Price (USD/kWh)",null,1160,899,707,650,577,373,288,214,176,120.55271453112702,120.55271453112702,120.55271453112702,120.55271453112702,120.55271453112702,94,90.464704592997066,77.659801643686635,66.667379487619755,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62,62]

{"sheet":"Energy Prices","index":10,"n_rows":201,"n_cols":22,"rows_kept":201,"cut":false,"hidden":false,"merged":[[3,18,3,21],[3,0,6,0],[3,1,3,3],[3,9,3,11],[3,12,3,14],[3,15,3,17]]}
["Prices for diesel, electricity, and natural gas are presented for each country according to Global Petrol Prices and OECD-FAO for biodiesel."]
["Average prices by continent, region and zone are also calculated. If a country does not have information, the price available for the zone, region, or continent is considered."]
[]
["ISO3","Global Petrol Prices",null,null,"OECD-FAO","Country","Continent","Region","Zone","Continent Average",null,null,"Region Average",null,null,"Zone Average",null,null,"Price used"]
[null,2020,2020,2020,2020,null,null,null,null,{"$f":"+$B5","v":2020},{"$f":"+$C5","v":2020},{"$f":"+$D5","v":2020},{"$f":"+$B5","v":2020},{"$f":"+$C5","v":2020},{"$f":"+$D5","v":2020},{"$f":"+$B5","v":2020},{"$f":"+$C5","v":2020},{"$f":"+$D5","v":2020},{"$f":"+$B5","v":2020},{"$f":"+$C5","v":2020},{"$f":"+$D5","v":2020},2020]
[null,"Diesel","Natural Gas","Electricity","Biodiesel",null,null,null,null,{"$f":"+$B6","v":"Diesel"},{"$f":"+$C6","v":"Natural Gas"},{"$f":"+$D6","v":"Electricity"},{"$f":"+$B6","v":"Diesel"},{"$f":"+$C6","v":"Natural Gas"},{"$f":"+$D6","v":"Electricity"},{"$f":"+$B6","v":"Diesel"},{"$f":"+$C6","v":"Natural Gas"},{"$f":"+$D6","v":"Electricity"},{"$f":"+$B6","v":"Diesel"},{"$f":"+$C6","v":"Natural Gas"},{"$f":"+$D6","v":"Electricity"},{"$f":"+$E6","v":"Biodiesel"}]
[null,"(USD/litre)","(USD/kWh)","(USD/kWh)","(USD/litre)",null,null,null,null,{"$f":"+$B7","v":"(USD/litre)"},{"$f":"+$C7","v":"(USD/kWh)"},{"$f":"+$D7","v":"(USD/kWh)"},{"$f":"+$B7","v":"(USD/litre)"},{"$f":"+$C7","v":"(USD/kWh)"},{"$f":"+$D7","v":"(USD/kWh)"},{"$f":"+$B7","v":"(USD/litre)"},{"$f":"+$C7","v":"(USD/kWh)"},{"$f":"+$D7","v":"(USD/kWh)"},{"$f":"+$B7","v":"(USD/litre)"},{"$f":"+$C7","v":"(USD/kWh)"},{"$f":"+$D7","v":"(USD/kWh)"},{"$f":"+$E7","v":"(USD/litre)"}]
["AFG",0.49,"S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A8,Countries!$A$4:$A$197,0),1)","v":"Afghanistan"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A8,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A8,Countries!$A$4:$A$197,0),1)","v":"Southern Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A8,Countries!$A$4:$A$197,0),1)","v":"Southern Asia"},{"$f":"+AVERAGEIFS($B$8:$B$201,$G$8:$G$201,$G8)","v":0.70666666666666667},{"$f":"+AVERAGEIFS($C$8:$C$201,$G$8:$G$201,$G8)","v":3.5333333333333335E-2},{"$f":"+AVERAGEIFS($D$8:$D$201,$G$8:$G$201,$G8)","v":9.8750000000000018E-2},{"$f":"+AVERAGEIFS($B$8:$B$201,$H$8:$H$201,$H8)","v":0.63500000000000001},{"$f":"+AVERAGEIFS($C$8:$C$201,$H$8:$H$201,$H8)","v":1.2E-2},{"$f":"+AVERAGEIFS($D$8:$D$201,$H$8:$H$201,$H8)","v":9.3499999999999986E-2},{"$f":"+AVERAGEIFS($B$8:$B$201,$I$8:$I$201,$I8)","v":0.63500000000000001},{"$f":"+AVERAGEIFS($C$8:$C$201,$I$8:$I$201,$I8)","v":1.2E-2},{"$f":"+AVERAGEIFS($D$8:$D$201,$I$8:$I$201,$I8)","v":9.3499999999999986E-2},{"$f":"+IF(ISNUMBER(B8),B8,IF(ISNUMBER(P8),P8,IF(ISNUMBER(M8),M8,IF(ISNUMBER(J8),J8,0))))","v":0.49},{"$f":"+IF(ISNUMBER(C8),C8,IF(ISNUMBER(Q8),Q8,IF(ISNUMBER(N8),N8,IF(ISNUMBER(K8),K8,0))))","v":1.2E-2},{"$f":"+IF(ISNUMBER(D8),D8,IF(ISNUMBER(R8),R8,IF(ISNUMBER(O8),O8,IF(ISNUMBER(L8),L8,0))))","v":9.3499999999999986E-2},{"$f":"+E8","v":0.8}]
["ALB",1.68,"S/I",0.13,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A9,Countries!$A$4:$A$197,0),1)","v":"Albania"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A9,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A9,Countries!$A$4:$A$197,0),1)","v":"Southern Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A9,Countries!$A$4:$A$197,0),1)","v":"Southern Europe"},1.3444186046511626,5.2733333333333333E-2,0.14013513513513515,1.3821428571428573,6.433333333333334E-2,0.14636363636363636,1.3821428571428573,6.433333333333334E-2,0.14636363636363636,1.68,6.433333333333334E-2,0.13,{"$f":"+E9","v":0.8}]
["DEU",1.4,4.2999999999999997E-2,0.23,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A10,Countries!$A$4:$A$197,0),1)","v":"Germany"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A10,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A10,Countries!$A$4:$A$197,0),1)","v":"Western Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A10,Countries!$A$4:$A$197,0),1)","v":"Western Europe"},1.3444186046511626,5.2733333333333333E-2,0.14013513513513515,1.461111111111111,6.1000000000000006E-2,0.16500000000000001,1.461111111111111,6.1000000000000006E-2,0.16500000000000001,1.4,4.2999999999999997E-2,0.23,0.8]
["AND",1.0900000000000001,"S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A11,Countries!$A$4:$A$197,0),1)","v":"Andorra"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A11,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A11,Countries!$A$4:$A$197,0),1)","v":"Southern Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A11,Countries!$A$4:$A$197,0),1)","v":"Southern Europe"},1.3444186046511626,5.2733333333333333E-2,0.14013513513513515,1.3821428571428573,6.433333333333334E-2,0.14636363636363636,1.3821428571428573,6.433333333333334E-2,0.14636363636363636,1.0900000000000001,6.433333333333334E-2,0.14636363636363636,0.8]
["AGO",0.21,"S/I",1.4999999999999999E-2,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A12,Countries!$A$4:$A$197,0),1)","v":"Angola"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A12,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A12,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A12,Countries!$A$4:$A$197,0),1)","v":"Middle Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,1.0066666666666666,{"$error":"#DIV/0!"},9.5000000000000015E-2,0.21,4.0000000000000001E-3,1.4999999999999999E-2,0.8]
["ATG","S/I","S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A13,Countries!$A$4:$A$197,0),1)","v":"Antigua and Barbuda"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A13,Countries!$A$4:$A$197,0),1)","v":"Americas"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A13,Countries!$A$4:$A$197,0),1)","v":"Latin America and the Caribbean"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A13,Countries!$A$4:$A$197,0),1)","v":"Caribbean"},0.73272728311285884,3.5999999999999997E-2,0.14560004640795046,0.73129033363626916,4.0750000000000001E-2,0.14956526783472876,0.81272727272727263,8.2000000000000003E-2,0.19,0.81272727272727263,8.2000000000000003E-2,0.19,0.8]
["SAU",0.14000000000000001,"S/I",7.0000000000000007E-2,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A14,Countries!$A$4:$A$197,0),1)","v":"Saudi Arabia"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A14,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A14,Countries!$A$4:$A$197,0),1)","v":"Western Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A14,Countries!$A$4:$A$197,0),1)","v":"Western Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.7473333333333334,1.5666666666666666E-2,9.9000000000000005E-2,0.7473333333333334,1.5666666666666666E-2,9.9000000000000005E-2,0.14000000000000001,1.5666666666666666E-2,7.0000000000000007E-2,0.8]
["DZA",0.22,4.0000000000000001E-3,3.5000000000000003E-2,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A15,Countries!$A$4:$A$197,0),1)","v":"Algeria"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A15,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A15,Countries!$A$4:$A$197,0),1)","v":"Northern Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A15,Countries!$A$4:$A$197,0),1)","v":"Northern Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.5,4.0000000000000001E-3,6.720000000000001E-2,0.5,4.0000000000000001E-3,6.720000000000001E-2,0.22,4.0000000000000001E-3,3.5000000000000003E-2,0.8]
["ARG",0.77,1.4999999999999999E-2,0.05,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A16,Countries!$A$4:$A$197,0),1)","v":"Argentina"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A16,Countries!$A$4:$A$197,0),1)","v":"Americas"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A16,Countries!$A$4:$A$197,0),1)","v":"Latin America and the Caribbean"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A16,Countries!$A$4:$A$197,0),1)","v":"South America"},0.73272728311285884,3.5999999999999997E-2,0.14560004640795046,0.73129033363626916,4.0750000000000001E-2,0.14956526783472876,0.6325000285603618,2.9499999999999998E-2,9.800011601987621E-2,0.77,1.4999999999999999E-2,0.05,0.8]
["ARM","S/I","S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A17,Countries!$A$4:$A$197,0),1)","v":"Armenia"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A17,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A17,Countries!$A$4:$A$197,0),1)","v":"Western Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A17,Countries!$A$4:$A$197,0),1)","v":"Western Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.7473333333333334,1.5666666666666666E-2,9.9000000000000005E-2,0.7473333333333334,1.5666666666666666E-2,9.9000000000000005E-2,0.7473333333333334,1.5666666666666666E-2,9.9000000000000005E-2,0.8]
["AUS",0.91,0.11,0.23,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A18,Countries!$A$4:$A$197,0),1)","v":"Australia"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A18,Countries!$A$4:$A$197,0),1)","v":"Oceania"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A18,Countries!$A$4:$A$197,0),1)","v":"Australia and New Zealand"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A18,Countries!$A$4:$A$197,0),1)","v":"Australia and New Zealand"},0.83333333333333337,0.11,0.23,0.88,0.11,0.23,0.88,0.11,0.23,0.91,0.11,0.23,0.8]
["AUT",1.28,6.0999999999999999E-2,0.18,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A19,Countries!$A$4:$A$197,0),1)","v":"Austria"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A19,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A19,Countries!$A$4:$A$197,0),1)","v":"Western Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A19,Countries!$A$4:$A$197,0),1)","v":"Western Europe"},1.3444186046511626,5.2733333333333333E-2,0.14013513513513515,1.461111111111111,6.1000000000000006E-2,0.16500000000000001,1.461111111111111,6.1000000000000006E-2,0.16500000000000001,1.28,6.0999999999999999E-2,0.18,0.8]
["AZE",0.35,1.0999999999999999E-2,0.05,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A20,Countries!$A$4:$A$197,0),1)","v":"Azerbaijan"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A20,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A20,Countries!$A$4:$A$197,0),1)","v":"Western Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A20,Countries!$A$4:$A$197,0),1)","v":"Western Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.7473333333333334,1.5666666666666666E-2,9.9000000000000005E-2,0.7473333333333334,1.5666666666666666E-2,9.9000000000000005E-2,0.35,1.0999999999999999E-2,0.05,0.8]
["BHS",0.9,"S/I",0.3,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A21,Countries!$A$4:$A$197,0),1)","v":"Bahamas"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A21,Countries!$A$4:$A$197,0),1)","v":"Americas"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A21,Countries!$A$4:$A$197,0),1)","v":"Latin America and the Caribbean"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A21,Countries!$A$4:$A$197,0),1)","v":"Caribbean"},0.73272728311285884,3.5999999999999997E-2,0.14560004640795046,0.73129033363626916,4.0750000000000001E-2,0.14956526783472876,0.81272727272727263,8.2000000000000003E-2,0.19,0.9,8.2000000000000003E-2,0.3,0.8]
["BHR",0.42,1.2999999999999999E-2,0.08,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A22,Countries!$A$4:$A$197,0),1)","v":"Bahrain"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A22,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A22,Countries!$A$4:$A$197,0),1)","v":"Western Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A22,Countries!$A$4:$A$197,0),1)","v":"Western Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.7473333333333334,1.5666666666666666E-2,9.9000000000000005E-2,0.7473333333333334,1.5666666666666666E-2,9.9000000000000005E-2,0.42,1.2999999999999999E-2,0.08,0.8]
["BGD",0.77,1.2E-2,0.11,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A23,Countries!$A$4:$A$197,0),1)","v":"Bangladesh"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A23,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A23,Countries!$A$4:$A$197,0),1)","v":"Southern Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A23,Countries!$A$4:$A$197,0),1)","v":"Southern Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.63500000000000001,1.2E-2,9.3499999999999986E-2,0.63500000000000001,1.2E-2,9.3499999999999986E-2,0.77,1.2E-2,0.11,0.8]
["BRB",1.25,8.2000000000000003E-2,0.27,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A24,Countries!$A$4:$A$197,0),1)","v":"Barbados"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A24,Countries!$A$4:$A$197,0),1)","v":"Americas"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A24,Countries!$A$4:$A$197,0),1)","v":"Latin America and the Caribbean"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A24,Countries!$A$4:$A$197,0),1)","v":"Caribbean"},0.73272728311285884,3.5999999999999997E-2,0.14560004640795046,0.73129033363626916,4.0750000000000001E-2,0.14956526783472876,0.81272727272727263,8.2000000000000003E-2,0.19,1.25,8.2000000000000003E-2,0.27,0.8]
["BEL",1.62,3.4000000000000002E-2,0.13,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A25,Countries!$A$4:$A$197,0),1)","v":"Belgium"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A25,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A25,Countries!$A$4:$A$197,0),1)","v":"Western Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A25,Countries!$A$4:$A$197,0),1)","v":"Western Europe"},1.3444186046511626,5.2733333333333333E-2,0.14013513513513515,1.461111111111111,6.1000000000000006E-2,0.16500000000000001,1.461111111111111,6.1000000000000006E-2,0.16500000000000001,1.62,3.4000000000000002E-2,0.13,0.8]
["BLZ",1.07,"S/I",0.18,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A26,Countries!$A$4:$A$197,0),1)","v":"Belize"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A26,Countries!$A$4:$A$197,0),1)","v":"Americas"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A26,Countries!$A$4:$A$197,0),1)","v":"Latin America and the Caribbean"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A26,Countries!$A$4:$A$197,0),1)","v":"Central America"},0.73272728311285884,3.5999999999999997E-2,0.14560004640795046,0.73129033363626916,4.0750000000000001E-2,0.14956526783472876,0.76750000000000007,2.1999999999999999E-2,0.18875,1.07,2.1999999999999999E-2,0.18,0.8]
["BEN",0.97,"S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A27,Countries!$A$4:$A$197,0),1)","v":"Benin"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A27,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A27,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A27,Countries!$A$4:$A$197,0),1)","v":"Western Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,0.9241666666666668,{"$error":"#DIV/0!"},0.18714285714285714,0.97,4.0000000000000001E-3,0.18714285714285714,0.8]
["BTN",0.63,"S/I",3.1E-2,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A28,Countries!$A$4:$A$197,0),1)","v":"Bhutan"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A28,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A28,Countries!$A$4:$A$197,0),1)","v":"Southern Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A28,Countries!$A$4:$A$197,0),1)","v":"Southern Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.63500000000000001,1.2E-2,9.3499999999999986E-2,0.63500000000000001,1.2E-2,9.3499999999999986E-2,0.63,1.2E-2,3.1E-2,0.8]
["BLR",0.7,0.02,0.09,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A29,Countries!$A$4:$A$197,0),1)","v":"Belarus"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A29,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A29,Countries!$A$4:$A$197,0),1)","v":"Eastern Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A29,Countries!$A$4:$A$197,0),1)","v":"Eastern Europe"},1.3444186046511626,5.2733333333333333E-2,0.14013513513513515,1.04,2.5250000000000002E-2,0.12300000000000003,1.04,2.5250000000000002E-2,0.12300000000000003,0.7,0.02,0.09,0.8]
["BOL",0.54,"S/I",0.14000000000000001,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A30,Countries!$A$4:$A$197,0),1)","v":"Bolivia"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A30,Countries!$A$4:$A$197,0),1)","v":"Americas"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A30,Countries!$A$4:$A$197,0),1)","v":"Latin America and the Caribbean"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A30,Countries!$A$4:$A$197,0),1)","v":"South America"},0.73272728311285884,3.5999999999999997E-2,0.14560004640795046,0.73129033363626916,4.0750000000000001E-2,0.14956526783472876,0.6325000285603618,2.9499999999999998E-2,9.800011601987621E-2,0.54,2.9499999999999998E-2,0.14000000000000001,0.8]
["BIH",1.1499999999999999,"S/I",0.12,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A31,Countries!$A$4:$A$197,0),1)","v":"Bosnia and Herzegovina"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A31,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A31,Countries!$A$4:$A$197,0),1)","v":"Southern Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A31,Countries!$A$4:$A$197,0),1)","v":"Southern Europe"},1.3444186046511626,5.2733333333333333E-2,0.14013513513513515,1.3821428571428573,6.433333333333334E-2,0.14636363636363636,1.3821428571428573,6.433333333333334E-2,0.14636363636363636,1.1499999999999999,6.433333333333334E-2,0.12,0.8]
["BWA",0.74,"S/I",0.11,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A32,Countries!$A$4:$A$197,0),1)","v":"Botswana"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A32,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A32,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A32,Countries!$A$4:$A$197,0),1)","v":"Southern Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,0.81400000000000006,{"$error":"#DIV/0!"},7.0500000000000007E-2,0.74,4.0000000000000001E-3,0.11,0.8]
["BRA",0.69,"S/I",0.12,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A33,Countries!$A$4:$A$197,0),1)","v":"Brazil"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A33,Countries!$A$4:$A$197,0),1)","v":"Americas"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A33,Countries!$A$4:$A$197,0),1)","v":"Latin America and the Caribbean"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A33,Countries!$A$4:$A$197,0),1)","v":"South America"},0.73272728311285884,3.5999999999999997E-2,0.14560004640795046,0.73129033363626916,4.0750000000000001E-2,0.14956526783472876,0.6325000285603618,2.9499999999999998E-2,9.800011601987621E-2,0.69,2.9499999999999998E-2,0.12,0.8]
["BRN","S/I","S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A34,Countries!$A$4:$A$197,0),1)","v":"Brunei Darussalam"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A34,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A34,Countries!$A$4:$A$197,0),1)","v":"South-eastern Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A34,Countries!$A$4:$A$197,0),1)","v":"South-eastern Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.7155555555555555,7.6499999999999999E-2,0.11142857142857142,0.7155555555555555,7.6499999999999999E-2,0.11142857142857142,0.7155555555555555,7.6499999999999999E-2,0.11142857142857142,0.8]
["BGR",1.0900000000000001,"S/I",0.13,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A35,Countries!$A$4:$A$197,0),1)","v":"Bulgaria"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A35,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A35,Countries!$A$4:$A$197,0),1)","v":"Eastern Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A35,Countries!$A$4:$A$197,0),1)","v":"Eastern Europe"},1.3444186046511626,5.2733333333333333E-2,0.14013513513513515,1.04,2.5250000000000002E-2,0.12300000000000003,1.04,2.5250000000000002E-2,0.12300000000000003,1.0900000000000001,2.5250000000000002E-2,0.13,0.8]
["BFA",1,"S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A36,Countries!$A$4:$A$197,0),1)","v":"Burkina Faso"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A36,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A36,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A36,Countries!$A$4:$A$197,0),1)","v":"Western Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,0.9241666666666668,{"$error":"#DIV/0!"},0.18714285714285714,1,4.0000000000000001E-3,0.18714285714285714,0.8]
["BDI",1.21,"S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A37,Countries!$A$4:$A$197,0),1)","v":"Burundi"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A37,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A37,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A37,Countries!$A$4:$A$197,0),1)","v":"Eastern Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,0.903076923076923,{"$error":"#DIV/0!"},0.1071,1.21,4.0000000000000001E-3,0.1071,0.8]
["CPV",0.85,"S/I",0.25,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A38,Countries!$A$4:$A$197,0),1)","v":"Cape Verde"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A38,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A38,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A38,Countries!$A$4:$A$197,0),1)","v":"Western Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,0.9241666666666668,{"$error":"#DIV/0!"},0.18714285714285714,0.85,4.0000000000000001E-3,0.25,0.8]
["KHM",0.65,"S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A39,Countries!$A$4:$A$197,0),1)","v":"Cambodia"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A39,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A39,Countries!$A$4:$A$197,0),1)","v":"South-eastern Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A39,Countries!$A$4:$A$197,0),1)","v":"South-eastern Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.7155555555555555,7.6499999999999999E-2,0.11142857142857142,0.7155555555555555,7.6499999999999999E-2,0.11142857142857142,0.65,7.6499999999999999E-2,0.11142857142857142,0.8]
["CMR",1.07,"S/I",0.17,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A40,Countries!$A$4:$A$197,0),1)","v":"Cameroon"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A40,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A40,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A40,Countries!$A$4:$A$197,0),1)","v":"Middle Africa"},{"$f":"+AVERAGEIFS($B$8:$B$201,$G$8:$G$201,$G40)","v":0.86439024390243913},{"$f":"+AVERAGEIFS($C$8:$C$201,$G$8:$G$201,$G40)","v":4.0000000000000001E-3},{"$f":"+AVERAGEIFS($D$8:$D$201,$G$8:$G$201,$G40)","v":0.11324137931034484},{"$f":"+AVERAGEIFS($B$8:$B$201,$H$8:$H$201,$H40)","v":0.91499999999999992},{"$f":"+AVERAGEIFS($C$8:$C$201,$H$8:$H$201,$H40)","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGEIFS($D$8:$D$201,$H$8:$H$201,$H40)","v":0.12283333333333335},{"$f":"+AVERAGEIFS($B$8:$B$201,$I$8:$I$201,$I40)","v":1.0066666666666666},{"$f":"+AVERAGEIFS($C$8:$C$201,$I$8:$I$201,$I40)","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGEIFS($D$8:$D$201,$I$8:$I$201,$I40)","v":9.5000000000000015E-2},{"$f":"+IF(ISNUMBER(B40),B40,IF(ISNUMBER(P40),P40,IF(ISNUMBER(M40),M40,IF(ISNUMBER(J40),J40,0))))","v":1.07},{"$f":"+IF(ISNUMBER(C40),C40,IF(ISNUMBER(Q40),Q40,IF(ISNUMBER(N40),N40,IF(ISNUMBER(K40),K40,0))))","v":4.0000000000000001E-3},{"$f":"+IF(ISNUMBER(D40),D40,IF(ISNUMBER(R40),R40,IF(ISNUMBER(O40),O40,IF(ISNUMBER(L40),L40,0))))","v":0.17},0.8]
["CAN",0.84,1.7000000000000001E-2,0.09,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A41,Countries!$A$4:$A$197,0),1)","v":"Canada"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A41,Countries!$A$4:$A$197,0),1)","v":"Americas"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A41,Countries!$A$4:$A$197,0),1)","v":"Northern America"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A41,Countries!$A$4:$A$197,0),1)","v":"Northern America"},0.73272728311285884,3.5999999999999997E-2,0.14560004640795046,0.755,1.7000000000000001E-2,0.1,0.755,1.7000000000000001E-2,0.1,0.84,1.7000000000000001E-2,0.09,0.8]
["TCD",1.02,"S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A42,Countries!$A$4:$A$197,0),1)","v":"Chad"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A42,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A42,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A42,Countries!$A$4:$A$197,0),1)","v":"Middle Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,1.0066666666666666,{"$error":"#DIV/0!"},9.5000000000000015E-2,1.02,4.0000000000000001E-3,9.5000000000000015E-2,0.8]
["CHL",0.73,"S/I",0.15,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A43,Countries!$A$4:$A$197,0),1)","v":"Chile"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A43,Countries!$A$4:$A$197,0),1)","v":"Americas"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A43,Countries!$A$4:$A$197,0),1)","v":"Latin America and the Caribbean"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A43,Countries!$A$4:$A$197,0),1)","v":"South America"},0.73272728311285884,3.5999999999999997E-2,0.14560004640795046,0.73129033363626916,4.0750000000000001E-2,0.14956526783472876,0.6325000285603618,2.9499999999999998E-2,9.800011601987621E-2,0.73,2.9499999999999998E-2,0.15,0.8]
["CHN",0.84,"S/I",0.1,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A44,Countries!$A$4:$A$197,0),1)","v":"China"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A44,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A44,Countries!$A$4:$A$197,0),1)","v":"Eastern Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A44,Countries!$A$4:$A$197,0),1)","v":"Eastern Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.9966666666666667,{"$error":"#DIV/0!"},0.13666666666666669,0.9966666666666667,{"$error":"#DIV/0!"},0.13666666666666669,0.84,3.5333333333333335E-2,0.1,0.8]
["CYP",1.33,"S/I",0.26,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A45,Countries!$A$4:$A$197,0),1)","v":"Cyprus"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A45,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A45,Countries!$A$4:$A$197,0),1)","v":"Western Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A45,Countries!$A$4:$A$197,0),1)","v":"Western Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.7473333333333334,1.5666666666666666E-2,9.9000000000000005E-2,0.7473333333333334,1.5666666666666666E-2,9.9000000000000005E-2,1.33,1.5666666666666666E-2,0.26,0.8]
["COL",0.61,4.3999999999999997E-2,0.16,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A46,Countries!$A$4:$A$197,0),1)","v":"Colombia"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A46,Countries!$A$4:$A$197,0),1)","v":"Americas"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A46,Countries!$A$4:$A$197,0),1)","v":"Latin America and the Caribbean"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A46,Countries!$A$4:$A$197,0),1)","v":"South America"},0.73272728311285884,3.5999999999999997E-2,0.14560004640795046,0.73129033363626916,4.0750000000000001E-2,0.14956526783472876,0.6325000285603618,2.9499999999999998E-2,9.800011601987621E-2,0.61,4.3999999999999997E-2,0.16,0.8]
["COM","S/I","S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A47,Countries!$A$4:$A$197,0),1)","v":"Comoros"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A47,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A47,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A47,Countries!$A$4:$A$197,0),1)","v":"Eastern Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,0.903076923076923,{"$error":"#DIV/0!"},0.1071,0.903076923076923,4.0000000000000001E-3,0.1071,0.8]
["PRK","S/I","S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A48,Countries!$A$4:$A$197,0),1)","v":"North Korea, Democratic People's Republic"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A48,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A48,Countries!$A$4:$A$197,0),1)","v":"Eastern Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A48,Countries!$A$4:$A$197,0),1)","v":"Eastern Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.9966666666666667,{"$error":"#DIV/0!"},0.13666666666666669,0.9966666666666667,{"$error":"#DIV/0!"},0.13666666666666669,0.9966666666666667,3.5333333333333335E-2,0.13666666666666669,0.8]
["KOR",1.07,"S/I",0.09,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A49,Countries!$A$4:$A$197,0),1)","v":"South Korea, Republic of Korea"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A49,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A49,Countries!$A$4:$A$197,0),1)","v":"Eastern Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A49,Countries!$A$4:$A$197,0),1)","v":"Eastern Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.9966666666666667,{"$error":"#DIV/0!"},0.13666666666666669,0.9966666666666667,{"$error":"#DIV/0!"},0.13666666666666669,1.07,3.5333333333333335E-2,0.09,0.8]
["CIV",1.1200000000000001,"S/I",0.23,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A50,Countries!$A$4:$A$197,0),1)","v":"Ivory Coast"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A50,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A50,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A50,Countries!$A$4:$A$197,0),1)","v":"Western Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,0.9241666666666668,{"$error":"#DIV/0!"},0.18714285714285714,1.1200000000000001,4.0000000000000001E-3,0.23,0.8]
["CRI",0.75,"S/I",0.2,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A51,Countries!$A$4:$A$197,0),1)","v":"Costa Rica"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A51,Countries!$A$4:$A$197,0),1)","v":"Americas"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A51,Countries!$A$4:$A$197,0),1)","v":"Latin America and the Caribbean"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A51,Countries!$A$4:$A$197,0),1)","v":"Central America"},0.73272728311285884,3.5999999999999997E-2,0.14560004640795046,0.73129033363626916,4.0750000000000001E-2,0.14956526783472876,0.76750000000000007,2.1999999999999999E-2,0.18875,0.75,2.1999999999999999E-2,0.2,0.8]
["HRV",1.45,"S/I",0.14000000000000001,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A52,Countries!$A$4:$A$197,0),1)","v":"Croatia"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A52,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A52,Countries!$A$4:$A$197,0),1)","v":"Southern Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A52,Countries!$A$4:$A$197,0),1)","v":"Southern Europe"},1.3444186046511626,5.2733333333333333E-2,0.14013513513513515,1.3821428571428573,6.433333333333334E-2,0.14636363636363636,1.3821428571428573,6.433333333333334E-2,0.14636363636363636,1.45,6.433333333333334E-2,0.14000000000000001,0.8]
["CUB",1,"S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A53,Countries!$A$4:$A$197,0),1)","v":"Cuba"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A53,Countries!$A$4:$A$197,0),1)","v":"Americas"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A53,Countries!$A$4:$A$197,0),1)","v":"Latin America and the Caribbean"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A53,Countries!$A$4:$A$197,0),1)","v":"Caribbean"},0.73272728311285884,3.5999999999999997E-2,0.14560004640795046,0.73129033363626916,4.0750000000000001E-2,0.14956526783472876,0.81272727272727263,8.2000000000000003E-2,0.19,1,8.2000000000000003E-2,0.19,0.8]
["DNK",1.54,9.0999999999999998E-2,0.25,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A54,Countries!$A$4:$A$197,0),1)","v":"Denmark"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A54,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A54,Countries!$A$4:$A$197,0),1)","v":"Northern Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A54,Countries!$A$4:$A$197,0),1)","v":"Northern Europe"},1.3444186046511626,5.2733333333333333E-2,0.14013513513513515,1.4910000000000001,6.5500000000000003E-2,0.12812500000000002,1.4910000000000001,6.5500000000000003E-2,0.12812500000000002,1.54,9.0999999999999998E-2,0.25,0.8]
["DJI","S/I","S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A55,Countries!$A$4:$A$197,0),1)","v":"Djibouti"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A55,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A55,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A55,Countries!$A$4:$A$197,0),1)","v":"Eastern Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,0.903076923076923,{"$error":"#DIV/0!"},0.1071,0.903076923076923,4.0000000000000001E-3,0.1071,0.8]
["DMA",0.52,"S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A56,Countries!$A$4:$A$197,0),1)","v":"Dominica"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A56,Countries!$A$4:$A$197,0),1)","v":"Americas"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A56,Countries!$A$4:$A$197,0),1)","v":"Latin America and the Caribbean"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A56,Countries!$A$4:$A$197,0),1)","v":"Caribbean"},0.73272728311285884,3.5999999999999997E-2,0.14560004640795046,0.73129033363626916,4.0750000000000001E-2,0.14956526783472876,0.81272727272727263,8.2000000000000003E-2,0.19,0.52,8.2000000000000003E-2,0.19,0.8]
["ECU",0.34,"S/I",0.09,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A57,Countries!$A$4:$A$197,0),1)","v":"Ecuador"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A57,Countries!$A$4:$A$197,0),1)","v":"Americas"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A57,Countries!$A$4:$A$197,0),1)","v":"Latin America and the Caribbean"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A57,Countries!$A$4:$A$197,0),1)","v":"South America"},0.73272728311285884,3.5999999999999997E-2,0.14560004640795046,0.73129033363626916,4.0750000000000001E-2,0.14956526783472876,0.6325000285603618,2.9499999999999998E-2,9.800011601987621E-2,0.34,2.9499999999999998E-2,0.09,0.8]
["EGY",0.43,"S/I",7.0000000000000007E-2,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A58,Countries!$A$4:$A$197,0),1)","v":"Egypt"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A58,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A58,Countries!$A$4:$A$197,0),1)","v":"Northern Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A58,Countries!$A$4:$A$197,0),1)","v":"Northern Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.5,4.0000000000000001E-3,6.720000000000001E-2,0.5,4.0000000000000001E-3,6.720000000000001E-2,0.43,4.0000000000000001E-3,7.0000000000000007E-2,0.8]
["SLV",0.66,"S/I",0.16,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A59,Countries!$A$4:$A$197,0),1)","v":"El Salvador"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A59,Countries!$A$4:$A$197,0),1)","v":"Americas"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A59,Countries!$A$4:$A$197,0),1)","v":"Latin America and the Caribbean"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A59,Countries!$A$4:$A$197,0),1)","v":"Central America"},0.73272728311285884,3.5999999999999997E-2,0.14560004640795046,0.73129033363626916,4.0750000000000001E-2,0.14956526783472876,0.76750000000000007,2.1999999999999999E-2,0.18875,0.66,2.1999999999999999E-2,0.16,0.8]
["ARE",0.56000000000000005,"S/I",0.12,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A60,Countries!$A$4:$A$197,0),1)","v":"United Arab Emirates"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A60,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A60,Countries!$A$4:$A$197,0),1)","v":"Western Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A60,Countries!$A$4:$A$197,0),1)","v":"Western Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.7473333333333334,1.5666666666666666E-2,9.9000000000000005E-2,0.7473333333333334,1.5666666666666666E-2,9.9000000000000005E-2,0.56000000000000005,1.5666666666666666E-2,0.12,0.8]
["ERI","S/I","S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A61,Countries!$A$4:$A$197,0),1)","v":"Eritrea"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A61,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A61,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A61,Countries!$A$4:$A$197,0),1)","v":"Eastern Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,0.903076923076923,{"$error":"#DIV/0!"},0.1071,0.903076923076923,4.0000000000000001E-3,0.1071,0.8]
["SVK",1.3,"S/I",0.2,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A62,Countries!$A$4:$A$197,0),1)","v":"Slovakia (Slovak Republic)"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A62,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A62,Countries!$A$4:$A$197,0),1)","v":"Eastern Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A62,Countries!$A$4:$A$197,0),1)","v":"Eastern Europe"},1.3444186046511626,5.2733333333333333E-2,0.14013513513513515,1.04,2.5250000000000002E-2,0.12300000000000003,1.04,2.5250000000000002E-2,0.12300000000000003,1.3,2.5250000000000002E-2,0.2,0.8]
["SVN",1.32,"S/I",0.13,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A63,Countries!$A$4:$A$197,0),1)","v":"Slovenia"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A63,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A63,Countries!$A$4:$A$197,0),1)","v":"Southern Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A63,Countries!$A$4:$A$197,0),1)","v":"Southern Europe"},1.3444186046511626,5.2733333333333333E-2,0.14013513513513515,1.3821428571428573,6.433333333333334E-2,0.14636363636363636,1.3821428571428573,6.433333333333334E-2,0.14636363636363636,1.32,6.433333333333334E-2,0.13,0.8]
["ESP",1.32,0.06,0.14000000000000001,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A64,Countries!$A$4:$A$197,0),1)","v":"Spain"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A64,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A64,Countries!$A$4:$A$197,0),1)","v":"Southern Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A64,Countries!$A$4:$A$197,0),1)","v":"Southern Europe"},1.3444186046511626,5.2733333333333333E-2,0.14013513513513515,1.3821428571428573,6.433333333333334E-2,0.14636363636363636,1.3821428571428573,6.433333333333334E-2,0.14636363636363636,1.32,0.06,0.14000000000000001,0.8]
["USA",0.67,"S/I",0.11,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A65,Countries!$A$4:$A$197,0),1)","v":"United States"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A65,Countries!$A$4:$A$197,0),1)","v":"Americas"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A65,Countries!$A$4:$A$197,0),1)","v":"Northern America"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A65,Countries!$A$4:$A$197,0),1)","v":"Northern America"},0.73272728311285884,3.5999999999999997E-2,0.14560004640795046,0.755,1.7000000000000001E-2,0.1,0.755,1.7000000000000001E-2,0.1,0.67,1.7000000000000001E-2,0.11,0.8]
["EST",1.22,"S/I",0.1,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A66,Countries!$A$4:$A$197,0),1)","v":"Estonia"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A66,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A66,Countries!$A$4:$A$197,0),1)","v":"Northern Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A66,Countries!$A$4:$A$197,0),1)","v":"Northern Europe"},1.3444186046511626,5.2733333333333333E-2,0.14013513513513515,1.4910000000000001,6.5500000000000003E-2,0.12812500000000002,1.4910000000000001,6.5500000000000003E-2,0.12812500000000002,1.22,6.5500000000000003E-2,0.1,0.8]
["SWZ",0.83,"S/I",0.08,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A67,Countries!$A$4:$A$197,0),1)","v":"Eswatini"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A67,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A67,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A67,Countries!$A$4:$A$197,0),1)","v":"Southern Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,0.81400000000000006,{"$error":"#DIV/0!"},7.0500000000000007E-2,0.83,4.0000000000000001E-3,0.08,0.8]
["ETH",0.48,"S/I",2.1000000000000001E-2,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A68,Countries!$A$4:$A$197,0),1)","v":"Ethiopia"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A68,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A68,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A68,Countries!$A$4:$A$197,0),1)","v":"Eastern Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,0.903076923076923,{"$error":"#DIV/0!"},0.1071,0.48,4.0000000000000001E-3,2.1000000000000001E-2,0.8]
["FJI",0.74,"S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A69,Countries!$A$4:$A$197,0),1)","v":"Fiji"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A69,Countries!$A$4:$A$197,0),1)","v":"Oceania"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A69,Countries!$A$4:$A$197,0),1)","v":"Melanesia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A69,Countries!$A$4:$A$197,0),1)","v":"Melanesia"},0.83333333333333337,0.11,0.23,0.74,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.74,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.74,0.11,0.23,0.8]
["PHL",0.75,"S/I",0.12,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A70,Countries!$A$4:$A$197,0),1)","v":"Philippines"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A70,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A70,Countries!$A$4:$A$197,0),1)","v":"South-eastern Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A70,Countries!$A$4:$A$197,0),1)","v":"South-eastern Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.7155555555555555,7.6499999999999999E-2,0.11142857142857142,0.7155555555555555,7.6499999999999999E-2,0.11142857142857142,0.75,7.6499999999999999E-2,0.12,0.8]
["FIN",1.61,"S/I",0.12,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A71,Countries!$A$4:$A$197,0),1)","v":"Finland"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A71,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A71,Countries!$A$4:$A$197,0),1)","v":"Northern Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A71,Countries!$A$4:$A$197,0),1)","v":"Northern Europe"},1.3444186046511626,5.2733333333333333E-2,0.14013513513513515,1.4910000000000001,6.5500000000000003E-2,0.12812500000000002,1.4910000000000001,6.5500000000000003E-2,0.12812500000000002,1.61,6.5500000000000003E-2,0.12,0.8]
["FRA",1.57,5.8999999999999997E-2,0.15,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A72,Countries!$A$4:$A$197,0),1)","v":"France"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A72,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A72,Countries!$A$4:$A$197,0),1)","v":"Western Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A72,Countries!$A$4:$A$197,0),1)","v":"Western Europe"},{"$f":"+AVERAGEIFS($B$8:$B$201,$G$8:$G$201,$G72)","v":1.3444186046511626},{"$f":"+AVERAGEIFS($C$8:$C$201,$G$8:$G$201,$G72)","v":5.2733333333333333E-2},{"$f":"+AVERAGEIFS($D$8:$D$201,$G$8:$G$201,$G72)","v":0.14013513513513515},{"$f":"+AVERAGEIFS($B$8:$B$201,$H$8:$H$201,$H72)","v":1.461111111111111},{"$f":"+AVERAGEIFS($C$8:$C$201,$H$8:$H$201,$H72)","v":6.1000000000000006E-2},{"$f":"+AVERAGEIFS($D$8:$D$201,$H$8:$H$201,$H72)","v":0.16500000000000001},{"$f":"+AVERAGEIFS($B$8:$B$201,$I$8:$I$201,$I72)","v":1.461111111111111},{"$f":"+AVERAGEIFS($C$8:$C$201,$I$8:$I$201,$I72)","v":6.1000000000000006E-2},{"$f":"+AVERAGEIFS($D$8:$D$201,$I$8:$I$201,$I72)","v":0.16500000000000001},{"$f":"+IF(ISNUMBER(B72),B72,IF(ISNUMBER(P72),P72,IF(ISNUMBER(M72),M72,IF(ISNUMBER(J72),J72,0))))","v":1.57},{"$f":"+IF(ISNUMBER(C72),C72,IF(ISNUMBER(Q72),Q72,IF(ISNUMBER(N72),N72,IF(ISNUMBER(K72),K72,0))))","v":5.8999999999999997E-2},{"$f":"+IF(ISNUMBER(D72),D72,IF(ISNUMBER(R72),R72,IF(ISNUMBER(O72),O72,IF(ISNUMBER(L72),L72,0))))","v":0.15},0.8]
["GAB",1.0900000000000001,"S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A73,Countries!$A$4:$A$197,0),1)","v":"Gabon"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A73,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A73,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A73,Countries!$A$4:$A$197,0),1)","v":"Middle Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,1.0066666666666666,{"$error":"#DIV/0!"},9.5000000000000015E-2,1.0900000000000001,4.0000000000000001E-3,9.5000000000000015E-2,{"$f":"+E73","v":0.8}]
["GMB","S/I","S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A74,Countries!$A$4:$A$197,0),1)","v":"The Gambia"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A74,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A74,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A74,Countries!$A$4:$A$197,0),1)","v":"Western Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,0.9241666666666668,{"$error":"#DIV/0!"},0.18714285714285714,0.9241666666666668,4.0000000000000001E-3,0.18714285714285714,0.8]
["GEO",0.72,"S/I",5.0999999999999997E-2,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A75,Countries!$A$4:$A$197,0),1)","v":"Georgia"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A75,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A75,Countries!$A$4:$A$197,0),1)","v":"Western Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A75,Countries!$A$4:$A$197,0),1)","v":"Western Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.7473333333333334,1.5666666666666666E-2,9.9000000000000005E-2,0.7473333333333334,1.5666666666666666E-2,9.9000000000000005E-2,0.72,1.5666666666666666E-2,5.0999999999999997E-2,0.8]
["GHA",0.85,"S/I",0.14000000000000001,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A76,Countries!$A$4:$A$197,0),1)","v":"Ghana"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A76,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A76,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A76,Countries!$A$4:$A$197,0),1)","v":"Western Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,0.9241666666666668,{"$error":"#DIV/0!"},0.18714285714285714,0.85,4.0000000000000001E-3,0.14000000000000001,0.8]
["GRD",1.02,"S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A77,Countries!$A$4:$A$197,0),1)","v":"Grenada"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A77,Countries!$A$4:$A$197,0),1)","v":"Americas"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A77,Countries!$A$4:$A$197,0),1)","v":"Latin America and the Caribbean"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A77,Countries!$A$4:$A$197,0),1)","v":"Caribbean"},0.73272728311285884,3.5999999999999997E-2,0.14560004640795046,0.73129033363626916,4.0750000000000001E-2,0.14956526783472876,0.81272727272727263,8.2000000000000003E-2,0.19,1.02,8.2000000000000003E-2,0.19,0.8]
["GRC",1.45,"S/I",0.14000000000000001,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A78,Countries!$A$4:$A$197,0),1)","v":"Greece"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A78,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A78,Countries!$A$4:$A$197,0),1)","v":"Southern Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A78,Countries!$A$4:$A$197,0),1)","v":"Southern Europe"},1.3444186046511626,5.2733333333333333E-2,0.14013513513513515,1.3821428571428573,6.433333333333334E-2,0.14636363636363636,1.3821428571428573,6.433333333333334E-2,0.14636363636363636,1.45,6.433333333333334E-2,0.14000000000000001,0.8]
["GTM",0.6,"S/I",0.16,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A79,Countries!$A$4:$A$197,0),1)","v":"Guatemala"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A79,Countries!$A$4:$A$197,0),1)","v":"Americas"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A79,Countries!$A$4:$A$197,0),1)","v":"Latin America and the Caribbean"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A79,Countries!$A$4:$A$197,0),1)","v":"Central America"},0.73272728311285884,3.5999999999999997E-2,0.14560004640795046,0.73129033363626916,4.0750000000000001E-2,0.14956526783472876,0.76750000000000007,2.1999999999999999E-2,0.18875,0.6,2.1999999999999999E-2,0.16,0.8]
["GIN",0.9,"S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A80,Countries!$A$4:$A$197,0),1)","v":"Guinea"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A80,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A80,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A80,Countries!$A$4:$A$197,0),1)","v":"Western Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,0.9241666666666668,{"$error":"#DIV/0!"},0.18714285714285714,0.9,4.0000000000000001E-3,0.18714285714285714,0.8]
["GNB","S/I","S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A81,Countries!$A$4:$A$197,0),1)","v":"Guinea-Bissau"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A81,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A81,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A81,Countries!$A$4:$A$197,0),1)","v":"Western Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,0.9241666666666668,{"$error":"#DIV/0!"},0.18714285714285714,0.9241666666666668,4.0000000000000001E-3,0.18714285714285714,0.8]
["GNQ","S/I","S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A82,Countries!$A$4:$A$197,0),1)","v":"Equatorial Guinea"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A82,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A82,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A82,Countries!$A$4:$A$197,0),1)","v":"Middle Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,1.0066666666666666,{"$error":"#DIV/0!"},9.5000000000000015E-2,1.0066666666666666,4.0000000000000001E-3,9.5000000000000015E-2,0.8]
["GUY",0.7,"S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A83,Countries!$A$4:$A$197,0),1)","v":"Guyana"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A83,Countries!$A$4:$A$197,0),1)","v":"Americas"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A83,Countries!$A$4:$A$197,0),1)","v":"Latin America and the Caribbean"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A83,Countries!$A$4:$A$197,0),1)","v":"South America"},0.73272728311285884,3.5999999999999997E-2,0.14560004640795046,0.73129033363626916,4.0750000000000001E-2,0.14956526783472876,0.6325000285603618,2.9499999999999998E-2,9.800011601987621E-2,0.7,2.9499999999999998E-2,9.800011601987621E-2,0.8]
["HTI",0.62,"S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A84,Countries!$A$4:$A$197,0),1)","v":"Haiti"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A84,Countries!$A$4:$A$197,0),1)","v":"Americas"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A84,Countries!$A$4:$A$197,0),1)","v":"Latin America and the Caribbean"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A84,Countries!$A$4:$A$197,0),1)","v":"Caribbean"},0.73272728311285884,3.5999999999999997E-2,0.14560004640795046,0.73129033363626916,4.0750000000000001E-2,0.14956526783472876,0.81272727272727263,8.2000000000000003E-2,0.19,0.62,8.2000000000000003E-2,0.19,0.8]
["HND",0.74,"S/I",0.21,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A85,Countries!$A$4:$A$197,0),1)","v":"Honduras"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A85,Countries!$A$4:$A$197,0),1)","v":"Americas"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A85,Countries!$A$4:$A$197,0),1)","v":"Latin America and the Caribbean"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A85,Countries!$A$4:$A$197,0),1)","v":"Central America"},0.73272728311285884,3.5999999999999997E-2,0.14560004640795046,0.73129033363626916,4.0750000000000001E-2,0.14956526783472876,0.76750000000000007,2.1999999999999999E-2,0.18875,0.74,2.1999999999999999E-2,0.21,0.8]
["HUN",1.31,4.9000000000000002E-2,0.15,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A86,Countries!$A$4:$A$197,0),1)","v":"Hungary"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A86,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A86,Countries!$A$4:$A$197,0),1)","v":"Eastern Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A86,Countries!$A$4:$A$197,0),1)","v":"Eastern Europe"},1.3444186046511626,5.2733333333333333E-2,0.14013513513513515,1.04,2.5250000000000002E-2,0.12300000000000003,1.04,2.5250000000000002E-2,0.12300000000000003,1.31,4.9000000000000002E-2,0.15,0.8]
["IND",1.06,"S/I",0.11,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A87,Countries!$A$4:$A$197,0),1)","v":"India"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A87,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A87,Countries!$A$4:$A$197,0),1)","v":"Southern Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A87,Countries!$A$4:$A$197,0),1)","v":"Southern Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.63500000000000001,1.2E-2,9.3499999999999986E-2,0.63500000000000001,1.2E-2,9.3499999999999986E-2,1.06,1.2E-2,0.11,0.8]
["IDN",0.7,"S/I",7.0000000000000007E-2,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A88,Countries!$A$4:$A$197,0),1)","v":"Indonesia"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A88,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A88,Countries!$A$4:$A$197,0),1)","v":"South-eastern Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A88,Countries!$A$4:$A$197,0),1)","v":"South-eastern Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.7155555555555555,7.6499999999999999E-2,0.11142857142857142,0.7155555555555555,7.6499999999999999E-2,0.11142857142857142,0.7,7.6499999999999999E-2,7.0000000000000007E-2,0.8]
["IRN",0.12,"S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A89,Countries!$A$4:$A$197,0),1)","v":"Iran (Islamic Republic of)"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A89,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A89,Countries!$A$4:$A$197,0),1)","v":"Southern Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A89,Countries!$A$4:$A$197,0),1)","v":"Southern Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.63500000000000001,1.2E-2,9.3499999999999986E-2,0.63500000000000001,1.2E-2,9.3499999999999986E-2,0.12,1.2E-2,9.3499999999999986E-2,0.8]
["IRQ","S/I","S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A90,Countries!$A$4:$A$197,0),1)","v":"Iraq"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A90,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A90,Countries!$A$4:$A$197,0),1)","v":"Western Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A90,Countries!$A$4:$A$197,0),1)","v":"Western Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.7473333333333334,1.5666666666666666E-2,9.9000000000000005E-2,0.7473333333333334,1.5666666666666666E-2,9.9000000000000005E-2,0.7473333333333334,1.5666666666666666E-2,9.9000000000000005E-2,0.8]
["IRL",1.44,"S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A91,Countries!$A$4:$A$197,0),1)","v":"Ireland"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A91,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A91,Countries!$A$4:$A$197,0),1)","v":"Northern Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A91,Countries!$A$4:$A$197,0),1)","v":"Northern Europe"},1.3444186046511626,5.2733333333333333E-2,0.14013513513513515,1.4910000000000001,6.5500000000000003E-2,0.12812500000000002,1.4910000000000001,6.5500000000000003E-2,0.12812500000000002,1.44,6.5500000000000003E-2,0.12812500000000002,0.8]
["ISL",1.65,"S/I",5.5E-2,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A92,Countries!$A$4:$A$197,0),1)","v":"Iceland"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A92,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A92,Countries!$A$4:$A$197,0),1)","v":"Northern Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A92,Countries!$A$4:$A$197,0),1)","v":"Northern Europe"},1.3444186046511626,5.2733333333333333E-2,0.14013513513513515,1.4910000000000001,6.5500000000000003E-2,0.12812500000000002,1.4910000000000001,6.5500000000000003E-2,0.12812500000000002,1.65,6.5500000000000003E-2,5.5E-2,0.8]
["MHL","S/I","S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A93,Countries!$A$4:$A$197,0),1)","v":"Marshall Islands"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A93,Countries!$A$4:$A$197,0),1)","v":"Oceania"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A93,Countries!$A$4:$A$197,0),1)","v":"Micronesia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A93,Countries!$A$4:$A$197,0),1)","v":"Micronesia"},0.83333333333333337,0.11,0.23,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.83333333333333337,0.11,0.23,0.8]
["SLB","S/I","S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A94,Countries!$A$4:$A$197,0),1)","v":"Solomon Islands"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A94,Countries!$A$4:$A$197,0),1)","v":"Oceania"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A94,Countries!$A$4:$A$197,0),1)","v":"Melanesia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A94,Countries!$A$4:$A$197,0),1)","v":"Melanesia"},0.83333333333333337,0.11,0.23,0.74,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.74,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.74,0.11,0.23,0.8]
["ISR",1.66,"S/I",0.1,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A95,Countries!$A$4:$A$197,0),1)","v":"Israel"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A95,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A95,Countries!$A$4:$A$197,0),1)","v":"Western Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A95,Countries!$A$4:$A$197,0),1)","v":"Western Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.7473333333333334,1.5666666666666666E-2,9.9000000000000005E-2,0.7473333333333334,1.5666666666666666E-2,9.9000000000000005E-2,1.66,1.5666666666666666E-2,0.1,0.8]
["ITA",1.6,6.4000000000000001E-2,0.23,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A96,Countries!$A$4:$A$197,0),1)","v":"Italy"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A96,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A96,Countries!$A$4:$A$197,0),1)","v":"Southern Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A96,Countries!$A$4:$A$197,0),1)","v":"Southern Europe"},1.3444186046511626,5.2733333333333333E-2,0.14013513513513515,1.3821428571428573,6.433333333333334E-2,0.14636363636363636,1.3821428571428573,6.433333333333334E-2,0.14636363636363636,1.6,6.4000000000000001E-2,0.23,0.8]
["JAM",0.96,"S/I",0.19,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A97,Countries!$A$4:$A$197,0),1)","v":"Jamaica"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A97,Countries!$A$4:$A$197,0),1)","v":"Americas"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A97,Countries!$A$4:$A$197,0),1)","v":"Latin America and the Caribbean"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A97,Countries!$A$4:$A$197,0),1)","v":"Caribbean"},0.73272728311285884,3.5999999999999997E-2,0.14560004640795046,0.73129033363626916,4.0750000000000001E-2,0.14956526783472876,0.81272727272727263,8.2000000000000003E-2,0.19,0.96,8.2000000000000003E-2,0.19,0.8]
["JPN",1.08,"S/I",0.22,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A98,Countries!$A$4:$A$197,0),1)","v":"Japan"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A98,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A98,Countries!$A$4:$A$197,0),1)","v":"Eastern Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A98,Countries!$A$4:$A$197,0),1)","v":"Eastern Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.9966666666666667,{"$error":"#DIV/0!"},0.13666666666666669,0.9966666666666667,{"$error":"#DIV/0!"},0.13666666666666669,1.08,3.5333333333333335E-2,0.22,0.8]
["JOR",0.66,"S/I",0.12,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A99,Countries!$A$4:$A$197,0),1)","v":"Jordan"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A99,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A99,Countries!$A$4:$A$197,0),1)","v":"Western Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A99,Countries!$A$4:$A$197,0),1)","v":"Western Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.7473333333333334,1.5666666666666666E-2,9.9000000000000005E-2,0.7473333333333334,1.5666666666666666E-2,9.9000000000000005E-2,0.66,1.5666666666666666E-2,0.12,0.8]
["KAZ",0.44,"S/I",4.9000000000000002E-2,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A100,Countries!$A$4:$A$197,0),1)","v":"Kazakhstan"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A100,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A100,Countries!$A$4:$A$197,0),1)","v":"Central Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A100,Countries!$A$4:$A$197,0),1)","v":"Central Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.45999999999999996,{"$error":"#DIV/0!"},4.0666666666666663E-2,0.45999999999999996,{"$error":"#DIV/0!"},4.0666666666666663E-2,0.44,3.5333333333333335E-2,4.9000000000000002E-2,0.8]
["KEN",0.86,"S/I",0.16,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A101,Countries!$A$4:$A$197,0),1)","v":"Kenya"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A101,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A101,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A101,Countries!$A$4:$A$197,0),1)","v":"Eastern Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,0.903076923076923,{"$error":"#DIV/0!"},0.1071,0.86,4.0000000000000001E-3,0.16,0.8]
["KGZ",0.43,"S/I",0.03,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A102,Countries!$A$4:$A$197,0),1)","v":"Kyrgyzstan"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A102,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A102,Countries!$A$4:$A$197,0),1)","v":"Central Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A102,Countries!$A$4:$A$197,0),1)","v":"Central Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.45999999999999996,{"$error":"#DIV/0!"},4.0666666666666663E-2,0.45999999999999996,{"$error":"#DIV/0!"},4.0666666666666663E-2,0.43,3.5333333333333335E-2,0.03,0.8]
["KIR","S/I","S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A103,Countries!$A$4:$A$197,0),1)","v":"Kiribati"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A103,Countries!$A$4:$A$197,0),1)","v":"Oceania"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A103,Countries!$A$4:$A$197,0),1)","v":"Micronesia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A103,Countries!$A$4:$A$197,0),1)","v":"Micronesia"},0.83333333333333337,0.11,0.23,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.83333333333333337,0.11,0.23,0.8]
["KWT",0.38,"S/I",0.05,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A104,Countries!$A$4:$A$197,0),1)","v":"Kuwait"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A104,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A104,Countries!$A$4:$A$197,0),1)","v":"Western Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A104,Countries!$A$4:$A$197,0),1)","v":"Western Asia"},{"$f":"+AVERAGEIFS($B$8:$B$201,$G$8:$G$201,$G104)","v":0.70666666666666667},{"$f":"+AVERAGEIFS($C$8:$C$201,$G$8:$G$201,$G104)","v":3.5333333333333335E-2},{"$f":"+AVERAGEIFS($D$8:$D$201,$G$8:$G$201,$G104)","v":9.8750000000000018E-2},{"$f":"+AVERAGEIFS($B$8:$B$201,$H$8:$H$201,$H104)","v":0.7473333333333334},{"$f":"+AVERAGEIFS($C$8:$C$201,$H$8:$H$201,$H104)","v":1.5666666666666666E-2},{"$f":"+AVERAGEIFS($D$8:$D$201,$H$8:$H$201,$H104)","v":9.9000000000000005E-2},{"$f":"+AVERAGEIFS($B$8:$B$201,$I$8:$I$201,$I104)","v":0.7473333333333334},{"$f":"+AVERAGEIFS($C$8:$C$201,$I$8:$I$201,$I104)","v":1.5666666666666666E-2},{"$f":"+AVERAGEIFS($D$8:$D$201,$I$8:$I$201,$I104)","v":9.9000000000000005E-2},{"$f":"+IF(ISNUMBER(B104),B104,IF(ISNUMBER(P104),P104,IF(ISNUMBER(M104),M104,IF(ISNUMBER(J104),J104,0))))","v":0.38},{"$f":"+IF(ISNUMBER(C104),C104,IF(ISNUMBER(Q104),Q104,IF(ISNUMBER(N104),N104,IF(ISNUMBER(K104),K104,0))))","v":1.5666666666666666E-2},{"$f":"+IF(ISNUMBER(D104),D104,IF(ISNUMBER(R104),R104,IF(ISNUMBER(O104),O104,IF(ISNUMBER(L104),L104,0))))","v":0.05},0.8]
["LAO",0.84,"S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A105,Countries!$A$4:$A$197,0),1)","v":"Lao, People's Democratic Republic"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A105,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A105,Countries!$A$4:$A$197,0),1)","v":"South-eastern Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A105,Countries!$A$4:$A$197,0),1)","v":"South-eastern Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.7155555555555555,7.6499999999999999E-2,0.11142857142857142,0.7155555555555555,7.6499999999999999E-2,0.11142857142857142,0.84,7.6499999999999999E-2,0.11142857142857142,0.8]
["LSO",0.76,"S/I",2.1999999999999999E-2,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A106,Countries!$A$4:$A$197,0),1)","v":"Lesotho"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A106,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A106,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A106,Countries!$A$4:$A$197,0),1)","v":"Southern Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,0.81400000000000006,{"$error":"#DIV/0!"},7.0500000000000007E-2,0.76,4.0000000000000001E-3,2.1999999999999999E-2,0.8]
["LVA",1.27,"S/I",0.13,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A107,Countries!$A$4:$A$197,0),1)","v":"Latvia"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A107,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A107,Countries!$A$4:$A$197,0),1)","v":"Northern Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A107,Countries!$A$4:$A$197,0),1)","v":"Northern Europe"},1.3444186046511626,5.2733333333333333E-2,0.14013513513513515,1.4910000000000001,6.5500000000000003E-2,0.12812500000000002,1.4910000000000001,6.5500000000000003E-2,0.12812500000000002,1.27,6.5500000000000003E-2,0.13,0.8]
["LBN",0.6,"S/I",0.1,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A108,Countries!$A$4:$A$197,0),1)","v":"Lebanon"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A108,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A108,Countries!$A$4:$A$197,0),1)","v":"Western Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A108,Countries!$A$4:$A$197,0),1)","v":"Western Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.7473333333333334,1.5666666666666666E-2,9.9000000000000005E-2,0.7473333333333334,1.5666666666666666E-2,9.9000000000000005E-2,0.6,1.5666666666666666E-2,0.1,0.8]
["LBR",0.94,"S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A109,Countries!$A$4:$A$197,0),1)","v":"Liberia"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A109,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A109,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A109,Countries!$A$4:$A$197,0),1)","v":"Western Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,0.9241666666666668,{"$error":"#DIV/0!"},0.18714285714285714,0.94,4.0000000000000001E-3,0.18714285714285714,0.8]
["LBY","S/I","S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A110,Countries!$A$4:$A$197,0),1)","v":"Libya"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A110,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A110,Countries!$A$4:$A$197,0),1)","v":"Northern Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A110,Countries!$A$4:$A$197,0),1)","v":"Northern Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.5,4.0000000000000001E-3,6.720000000000001E-2,0.5,4.0000000000000001E-3,6.720000000000001E-2,0.5,4.0000000000000001E-3,6.720000000000001E-2,0.8]
["LIE",1.32,"S/I",0.17,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A111,Countries!$A$4:$A$197,0),1)","v":"Liechtenstein"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A111,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A111,Countries!$A$4:$A$197,0),1)","v":"Western Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A111,Countries!$A$4:$A$197,0),1)","v":"Western Europe"},1.3444186046511626,5.2733333333333333E-2,0.14013513513513515,1.461111111111111,6.1000000000000006E-2,0.16500000000000001,1.461111111111111,6.1000000000000006E-2,0.16500000000000001,1.32,6.1000000000000006E-2,0.17,0.8]
["LTU",1.21,"S/I",0.09,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A112,Countries!$A$4:$A$197,0),1)","v":"Lithuania"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A112,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A112,Countries!$A$4:$A$197,0),1)","v":"Northern Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A112,Countries!$A$4:$A$197,0),1)","v":"Northern Europe"},1.3444186046511626,5.2733333333333333E-2,0.14013513513513515,1.4910000000000001,6.5500000000000003E-2,0.12812500000000002,1.4910000000000001,6.5500000000000003E-2,0.12812500000000002,1.21,6.5500000000000003E-2,0.09,0.8]
["LUX",1.22,"S/I",0.14000000000000001,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A113,Countries!$A$4:$A$197,0),1)","v":"Luxembourg"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A113,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A113,Countries!$A$4:$A$197,0),1)","v":"Western Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A113,Countries!$A$4:$A$197,0),1)","v":"Western Europe"},1.3444186046511626,5.2733333333333333E-2,0.14013513513513515,1.461111111111111,6.1000000000000006E-2,0.16500000000000001,1.461111111111111,6.1000000000000006E-2,0.16500000000000001,1.22,6.1000000000000006E-2,0.14000000000000001,0.8]
["MKD",1.05,"S/I",0.11,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A114,Countries!$A$4:$A$197,0),1)","v":"North Macedonia"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A114,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A114,Countries!$A$4:$A$197,0),1)","v":"Southern Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A114,Countries!$A$4:$A$197,0),1)","v":"Southern Europe"},1.3444186046511626,5.2733333333333333E-2,0.14013513513513515,1.3821428571428573,6.433333333333334E-2,0.14636363636363636,1.3821428571428573,6.433333333333334E-2,0.14636363636363636,1.05,6.433333333333334E-2,0.11,0.8]
["MDG",0.87,"S/I",0.11,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A115,Countries!$A$4:$A$197,0),1)","v":"Madagascar"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A115,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A115,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A115,Countries!$A$4:$A$197,0),1)","v":"Eastern Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,0.903076923076923,{"$error":"#DIV/0!"},0.1071,0.87,4.0000000000000001E-3,0.11,0.8]
["MYS",0.49,2.7E-2,0.11,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A116,Countries!$A$4:$A$197,0),1)","v":"Malaysia"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A116,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A116,Countries!$A$4:$A$197,0),1)","v":"South-eastern Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A116,Countries!$A$4:$A$197,0),1)","v":"South-eastern Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.7155555555555555,7.6499999999999999E-2,0.11142857142857142,0.7155555555555555,7.6499999999999999E-2,0.11142857142857142,0.49,2.7E-2,0.11,0.8]
["MWI",1.07,"S/I",0.17,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A117,Countries!$A$4:$A$197,0),1)","v":"Malawi"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A117,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A117,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A117,Countries!$A$4:$A$197,0),1)","v":"Eastern Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,0.903076923076923,{"$error":"#DIV/0!"},0.1071,1.07,4.0000000000000001E-3,0.17,0.8]
["MDV","S/I","S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A118,Countries!$A$4:$A$197,0),1)","v":"Maldives"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A118,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A118,Countries!$A$4:$A$197,0),1)","v":"Southern Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A118,Countries!$A$4:$A$197,0),1)","v":"Southern Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.63500000000000001,1.2E-2,9.3499999999999986E-2,0.63500000000000001,1.2E-2,9.3499999999999986E-2,0.63500000000000001,1.2E-2,9.3499999999999986E-2,0.8]
["MLI",1.1200000000000001,"S/I",0.18,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A119,Countries!$A$4:$A$197,0),1)","v":"Mali"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A119,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A119,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A119,Countries!$A$4:$A$197,0),1)","v":"Western Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,0.9241666666666668,{"$error":"#DIV/0!"},0.18714285714285714,1.1200000000000001,4.0000000000000001E-3,0.18,0.8]
["MLT",1.48,"S/I",0.18,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A120,Countries!$A$4:$A$197,0),1)","v":"Malta"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A120,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A120,Countries!$A$4:$A$197,0),1)","v":"Southern Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A120,Countries!$A$4:$A$197,0),1)","v":"Southern Europe"},1.3444186046511626,5.2733333333333333E-2,0.14013513513513515,1.3821428571428573,6.433333333333334E-2,0.14636363636363636,1.3821428571428573,6.433333333333334E-2,0.14636363636363636,1.48,6.433333333333334E-2,0.18,0.8]
["MAR",0.92,"S/I",0.12,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A121,Countries!$A$4:$A$197,0),1)","v":"Morocco"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A121,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A121,Countries!$A$4:$A$197,0),1)","v":"Northern Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A121,Countries!$A$4:$A$197,0),1)","v":"Northern Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.5,4.0000000000000001E-3,6.720000000000001E-2,0.5,4.0000000000000001E-3,6.720000000000001E-2,0.92,4.0000000000000001E-3,0.12,0.8]
["MUS",0.89,"S/I",0.14000000000000001,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A122,Countries!$A$4:$A$197,0),1)","v":"Mauritius"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A122,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A122,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A122,Countries!$A$4:$A$197,0),1)","v":"Eastern Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,0.903076923076923,{"$error":"#DIV/0!"},0.1071,0.89,4.0000000000000001E-3,0.14000000000000001,0.8]
["MRT","S/I","S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A123,Countries!$A$4:$A$197,0),1)","v":"Mauritania"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A123,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A123,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A123,Countries!$A$4:$A$197,0),1)","v":"Western Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,0.9241666666666668,{"$error":"#DIV/0!"},0.18714285714285714,0.9241666666666668,4.0000000000000001E-3,0.18714285714285714,0.8]
["MEX",0.97,2.1999999999999999E-2,0.17,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A124,Countries!$A$4:$A$197,0),1)","v":"Mexico"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A124,Countries!$A$4:$A$197,0),1)","v":"Americas"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A124,Countries!$A$4:$A$197,0),1)","v":"Latin America and the Caribbean"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A124,Countries!$A$4:$A$197,0),1)","v":"Central America"},0.73272728311285884,3.5999999999999997E-2,0.14560004640795046,0.73129033363626916,4.0750000000000001E-2,0.14956526783472876,0.76750000000000007,2.1999999999999999E-2,0.18875,0.97,2.1999999999999999E-2,0.17,0.8]
["FSM","S/I","S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A125,Countries!$A$4:$A$197,0),1)","v":"Micronesia, Federated States of"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A125,Countries!$A$4:$A$197,0),1)","v":"Oceania"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A125,Countries!$A$4:$A$197,0),1)","v":"Micronesia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A125,Countries!$A$4:$A$197,0),1)","v":"Micronesia"},0.83333333333333337,0.11,0.23,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.83333333333333337,0.11,0.23,0.8]
["MDA",0.8,"S/I",0.09,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A126,Countries!$A$4:$A$197,0),1)","v":"Moldova, Republic of"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A126,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A126,Countries!$A$4:$A$197,0),1)","v":"Eastern Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A126,Countries!$A$4:$A$197,0),1)","v":"Eastern Europe"},1.3444186046511626,5.2733333333333333E-2,0.14013513513513515,1.04,2.5250000000000002E-2,0.12300000000000003,1.04,2.5250000000000002E-2,0.12300000000000003,0.8,2.5250000000000002E-2,0.09,0.8]
["MCO",1.63,"S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A127,Countries!$A$4:$A$197,0),1)","v":"Monaco"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A127,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A127,Countries!$A$4:$A$197,0),1)","v":"Western Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A127,Countries!$A$4:$A$197,0),1)","v":"Western Europe"},1.3444186046511626,5.2733333333333333E-2,0.14013513513513515,1.461111111111111,6.1000000000000006E-2,0.16500000000000001,1.461111111111111,6.1000000000000006E-2,0.16500000000000001,1.63,6.1000000000000006E-2,0.16500000000000001,0.8]
["MNG","S/I","S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A128,Countries!$A$4:$A$197,0),1)","v":"Mongolia"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A128,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A128,Countries!$A$4:$A$197,0),1)","v":"Eastern Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A128,Countries!$A$4:$A$197,0),1)","v":"Eastern Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.9966666666666667,{"$error":"#DIV/0!"},0.13666666666666669,0.9966666666666667,{"$error":"#DIV/0!"},0.13666666666666669,0.9966666666666667,3.5333333333333335E-2,0.13666666666666669,0.8]
["MNE",1.25,"S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A129,Countries!$A$4:$A$197,0),1)","v":"Montenegro"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A129,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A129,Countries!$A$4:$A$197,0),1)","v":"Southern Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A129,Countries!$A$4:$A$197,0),1)","v":"Southern Europe"},1.3444186046511626,5.2733333333333333E-2,0.14013513513513515,1.3821428571428573,6.433333333333334E-2,0.14636363636363636,1.3821428571428573,6.433333333333334E-2,0.14636363636363636,1.25,6.433333333333334E-2,0.14636363636363636,0.8]
["MOZ",0.77,"S/I",0.06,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A130,Countries!$A$4:$A$197,0),1)","v":"Mozambique"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A130,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A130,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A130,Countries!$A$4:$A$197,0),1)","v":"Eastern Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,0.903076923076923,{"$error":"#DIV/0!"},0.1071,0.77,4.0000000000000001E-3,0.06,0.8]
["MMR",0.52,"S/I",0.12,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A131,Countries!$A$4:$A$197,0),1)","v":"Myanmar, Burma"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A131,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A131,Countries!$A$4:$A$197,0),1)","v":"South-eastern Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A131,Countries!$A$4:$A$197,0),1)","v":"South-eastern Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.7155555555555555,7.6499999999999999E-2,0.11142857142857142,0.7155555555555555,7.6499999999999999E-2,0.11142857142857142,0.52,7.6499999999999999E-2,0.12,0.8]
["NAM",0.76,"S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A132,Countries!$A$4:$A$197,0),1)","v":"Namibia"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A132,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A132,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A132,Countries!$A$4:$A$197,0),1)","v":"Southern Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,0.81400000000000006,{"$error":"#DIV/0!"},7.0500000000000007E-2,0.76,4.0000000000000001E-3,7.0500000000000007E-2,0.8]
["NRU","S/I","S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A133,Countries!$A$4:$A$197,0),1)","v":"Nauru"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A133,Countries!$A$4:$A$197,0),1)","v":"Oceania"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A133,Countries!$A$4:$A$197,0),1)","v":"Micronesia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A133,Countries!$A$4:$A$197,0),1)","v":"Micronesia"},0.83333333333333337,0.11,0.23,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.83333333333333337,0.11,0.23,0.8]
["NPL",0.78,"S/I",0.08,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A134,Countries!$A$4:$A$197,0),1)","v":"Nepal"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A134,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A134,Countries!$A$4:$A$197,0),1)","v":"Southern Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A134,Countries!$A$4:$A$197,0),1)","v":"Southern Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.63500000000000001,1.2E-2,9.3499999999999986E-2,0.63500000000000001,1.2E-2,9.3499999999999986E-2,0.78,1.2E-2,0.08,0.8]
["NIC",0.79,"S/I",0.24,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A135,Countries!$A$4:$A$197,0),1)","v":"Nicaragua"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A135,Countries!$A$4:$A$197,0),1)","v":"Americas"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A135,Countries!$A$4:$A$197,0),1)","v":"Latin America and the Caribbean"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A135,Countries!$A$4:$A$197,0),1)","v":"Central America"},0.73272728311285884,3.5999999999999997E-2,0.14560004640795046,0.73129033363626916,4.0750000000000001E-2,0.14956526783472876,0.76750000000000007,2.1999999999999999E-2,0.18875,0.79,2.1999999999999999E-2,0.24,0.8]
["NER","S/I","S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A136,Countries!$A$4:$A$197,0),1)","v":"Niger"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A136,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A136,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A136,Countries!$A$4:$A$197,0),1)","v":"Western Africa"},{"$f":"+AVERAGEIFS($B$8:$B$201,$G$8:$G$201,$G136)","v":0.86439024390243913},{"$f":"+AVERAGEIFS($C$8:$C$201,$G$8:$G$201,$G136)","v":4.0000000000000001E-3},{"$f":"+AVERAGEIFS($D$8:$D$201,$G$8:$G$201,$G136)","v":0.11324137931034484},{"$f":"+AVERAGEIFS($B$8:$B$201,$H$8:$H$201,$H136)","v":0.91499999999999992},{"$f":"+AVERAGEIFS($C$8:$C$201,$H$8:$H$201,$H136)","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGEIFS($D$8:$D$201,$H$8:$H$201,$H136)","v":0.12283333333333335},{"$f":"+AVERAGEIFS($B$8:$B$201,$I$8:$I$201,$I136)","v":0.9241666666666668},{"$f":"+AVERAGEIFS($C$8:$C$201,$I$8:$I$201,$I136)","v":{"$error":"#DIV/0!"}},{"$f":"+AVERAGEIFS($D$8:$D$201,$I$8:$I$201,$I136)","v":0.18714285714285714},{"$f":"+IF(ISNUMBER(B136),B136,IF(ISNUMBER(P136),P136,IF(ISNUMBER(M136),M136,IF(ISNUMBER(J136),J136,0))))","v":0.9241666666666668},{"$f":"+IF(ISNUMBER(C136),C136,IF(ISNUMBER(Q136),Q136,IF(ISNUMBER(N136),N136,IF(ISNUMBER(K136),K136,0))))","v":4.0000000000000001E-3},{"$f":"+IF(ISNUMBER(D136),D136,IF(ISNUMBER(R136),R136,IF(ISNUMBER(O136),O136,IF(ISNUMBER(L136),L136,0))))","v":0.18714285714285714},0.8]
["NGA",0.59,"S/I",0.11,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A137,Countries!$A$4:$A$197,0),1)","v":"Nigeria"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A137,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A137,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A137,Countries!$A$4:$A$197,0),1)","v":"Western Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,0.9241666666666668,{"$error":"#DIV/0!"},0.18714285714285714,0.59,4.0000000000000001E-3,0.11,{"$f":"+E137","v":0.8}]
["NOR",1.63,"S/I",0.05,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A138,Countries!$A$4:$A$197,0),1)","v":"Norway"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A138,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A138,Countries!$A$4:$A$197,0),1)","v":"Northern Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A138,Countries!$A$4:$A$197,0),1)","v":"Northern Europe"},1.3444186046511626,5.2733333333333333E-2,0.14013513513513515,1.4910000000000001,6.5500000000000003E-2,0.12812500000000002,1.4910000000000001,6.5500000000000003E-2,0.12812500000000002,1.63,6.5500000000000003E-2,0.05,0.8]
["NZL",0.85,"S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A139,Countries!$A$4:$A$197,0),1)","v":"New Zealand"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A139,Countries!$A$4:$A$197,0),1)","v":"Oceania"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A139,Countries!$A$4:$A$197,0),1)","v":"Australia and New Zealand"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A139,Countries!$A$4:$A$197,0),1)","v":"Australia and New Zealand"},0.83333333333333337,0.11,0.23,0.88,0.11,0.23,0.88,0.11,0.23,0.85,0.11,0.23,0.8]
["OMN",0.54,"S/I",0.15,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A140,Countries!$A$4:$A$197,0),1)","v":"Oman"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A140,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A140,Countries!$A$4:$A$197,0),1)","v":"Western Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A140,Countries!$A$4:$A$197,0),1)","v":"Western Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.7473333333333334,1.5666666666666666E-2,9.9000000000000005E-2,0.7473333333333334,1.5666666666666666E-2,9.9000000000000005E-2,0.54,1.5666666666666666E-2,0.15,0.8]
["NLD",1.52,8.6999999999999994E-2,0.14000000000000001,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A141,Countries!$A$4:$A$197,0),1)","v":"Netherlands"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A141,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A141,Countries!$A$4:$A$197,0),1)","v":"Western Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A141,Countries!$A$4:$A$197,0),1)","v":"Western Europe"},1.3444186046511626,5.2733333333333333E-2,0.14013513513513515,1.461111111111111,6.1000000000000006E-2,0.16500000000000001,1.461111111111111,6.1000000000000006E-2,0.16500000000000001,1.52,8.6999999999999994E-2,0.14000000000000001,0.8]
["PAK",0.68,"S/I",0.16,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A142,Countries!$A$4:$A$197,0),1)","v":"Pakistan"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A142,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A142,Countries!$A$4:$A$197,0),1)","v":"Southern Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A142,Countries!$A$4:$A$197,0),1)","v":"Southern Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.63500000000000001,1.2E-2,9.3499999999999986E-2,0.63500000000000001,1.2E-2,9.3499999999999986E-2,0.68,1.2E-2,0.16,0.8]
["PLW","S/I","S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A143,Countries!$A$4:$A$197,0),1)","v":"Palau"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A143,Countries!$A$4:$A$197,0),1)","v":"Oceania"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A143,Countries!$A$4:$A$197,0),1)","v":"Micronesia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A143,Countries!$A$4:$A$197,0),1)","v":"Micronesia"},0.83333333333333337,0.11,0.23,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.83333333333333337,0.11,0.23,0.8]
["PAN",0.56000000000000005,"S/I",0.19,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A144,Countries!$A$4:$A$197,0),1)","v":"Panama"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A144,Countries!$A$4:$A$197,0),1)","v":"Americas"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A144,Countries!$A$4:$A$197,0),1)","v":"Latin America and the Caribbean"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A144,Countries!$A$4:$A$197,0),1)","v":"Central America"},0.73272728311285884,3.5999999999999997E-2,0.14560004640795046,0.73129033363626916,4.0750000000000001E-2,0.14956526783472876,0.76750000000000007,2.1999999999999999E-2,0.18875,0.56000000000000005,2.1999999999999999E-2,0.19,0.8]
["PNG","S/I","S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A145,Countries!$A$4:$A$197,0),1)","v":"Papua New Guinea"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A145,Countries!$A$4:$A$197,0),1)","v":"Oceania"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A145,Countries!$A$4:$A$197,0),1)","v":"Melanesia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A145,Countries!$A$4:$A$197,0),1)","v":"Melanesia"},0.83333333333333337,0.11,0.23,0.74,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.74,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.74,0.11,0.23,0.8]
["PRY",0.68,"S/I",0.05,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A146,Countries!$A$4:$A$197,0),1)","v":"Paraguay"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A146,Countries!$A$4:$A$197,0),1)","v":"Americas"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A146,Countries!$A$4:$A$197,0),1)","v":"Latin America and the Caribbean"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A146,Countries!$A$4:$A$197,0),1)","v":"South America"},0.73272728311285884,3.5999999999999997E-2,0.14560004640795046,0.73129033363626916,4.0750000000000001E-2,0.14956526783472876,0.6325000285603618,2.9499999999999998E-2,9.800011601987621E-2,0.68,2.9499999999999998E-2,0.05,0.8]
["PER",0.84,"S/I",0.13,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A147,Countries!$A$4:$A$197,0),1)","v":"Peru"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A147,Countries!$A$4:$A$197,0),1)","v":"Americas"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A147,Countries!$A$4:$A$197,0),1)","v":"Latin America and the Caribbean"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A147,Countries!$A$4:$A$197,0),1)","v":"South America"},0.73272728311285884,3.5999999999999997E-2,0.14560004640795046,0.73129033363626916,4.0750000000000001E-2,0.14956526783472876,0.6325000285603618,2.9499999999999998E-2,9.800011601987621E-2,0.84,2.9499999999999998E-2,0.13,0.8]
["POL",1.21,"S/I",0.16,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A148,Countries!$A$4:$A$197,0),1)","v":"Poland"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A148,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A148,Countries!$A$4:$A$197,0),1)","v":"Eastern Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A148,Countries!$A$4:$A$197,0),1)","v":"Eastern Europe"},1.3444186046511626,5.2733333333333333E-2,0.14013513513513515,1.04,2.5250000000000002E-2,0.12300000000000003,1.04,2.5250000000000002E-2,0.12300000000000003,1.21,2.5250000000000002E-2,0.16,0.8]
["PRT",1.55,6.9000000000000006E-2,0.18,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A149,Countries!$A$4:$A$197,0),1)","v":"Portugal"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A149,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A149,Countries!$A$4:$A$197,0),1)","v":"Southern Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A149,Countries!$A$4:$A$197,0),1)","v":"Southern Europe"},1.3444186046511626,5.2733333333333333E-2,0.14013513513513515,1.3821428571428573,6.433333333333334E-2,0.14636363636363636,1.3821428571428573,6.433333333333334E-2,0.14636363636363636,1.55,6.9000000000000006E-2,0.18,0.8]
["PRI",0.55000000000000004,"S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A150,Countries!$A$4:$A$197,0),1)","v":"Puerto Rico"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A150,Countries!$A$4:$A$197,0),1)","v":"Americas"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A150,Countries!$A$4:$A$197,0),1)","v":"Latin America and the Caribbean"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A150,Countries!$A$4:$A$197,0),1)","v":"Caribbean"},0.73272728311285884,3.5999999999999997E-2,0.14560004640795046,0.73129033363626916,4.0750000000000001E-2,0.14956526783472876,0.81272727272727263,8.2000000000000003E-2,0.19,0.55000000000000004,8.2000000000000003E-2,0.19,0.8]
["QAT",0.32,"S/I",3.5999999999999997E-2,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A151,Countries!$A$4:$A$197,0),1)","v":"Qatar"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A151,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A151,Countries!$A$4:$A$197,0),1)","v":"Western Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A151,Countries!$A$4:$A$197,0),1)","v":"Western Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.7473333333333334,1.5666666666666666E-2,9.9000000000000005E-2,0.7473333333333334,1.5666666666666666E-2,9.9000000000000005E-2,0.32,1.5666666666666666E-2,3.5999999999999997E-2,0.8]
["GBR",1.61,0.04,0.23,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A152,Countries!$A$4:$A$197,0),1)","v":"United Kingdom"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A152,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A152,Countries!$A$4:$A$197,0),1)","v":"Northern Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A152,Countries!$A$4:$A$197,0),1)","v":"Northern Europe"},1.3444186046511626,5.2733333333333333E-2,0.14013513513513515,1.4910000000000001,6.5500000000000003E-2,0.12812500000000002,1.4910000000000001,6.5500000000000003E-2,0.12812500000000002,1.61,0.04,0.23,0.8]
["CAF",1.65,"S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A153,Countries!$A$4:$A$197,0),1)","v":"Central African Republic"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A153,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A153,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A153,Countries!$A$4:$A$197,0),1)","v":"Middle Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,1.0066666666666666,{"$error":"#DIV/0!"},9.5000000000000015E-2,1.65,4.0000000000000001E-3,9.5000000000000015E-2,0.8]
["CZE",1.28,"S/I",0.11,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A154,Countries!$A$4:$A$197,0),1)","v":"Czech Republic"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A154,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A154,Countries!$A$4:$A$197,0),1)","v":"Eastern Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A154,Countries!$A$4:$A$197,0),1)","v":"Eastern Europe"},1.3444186046511626,5.2733333333333333E-2,0.14013513513513515,1.04,2.5250000000000002E-2,0.12300000000000003,1.04,2.5250000000000002E-2,0.12300000000000003,1.28,2.5250000000000002E-2,0.11,0.8]
["COG","S/I","S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A155,Countries!$A$4:$A$197,0),1)","v":"Congo, Republic of (Brazzaville)"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A155,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A155,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A155,Countries!$A$4:$A$197,0),1)","v":"Middle Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,1.0066666666666666,{"$error":"#DIV/0!"},9.5000000000000015E-2,1.0066666666666666,4.0000000000000001E-3,9.5000000000000015E-2,0.8]
["COD",1,"S/I",0.1,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A156,Countries!$A$4:$A$197,0),1)","v":"Democratic Republic of the Congo"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A156,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A156,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A156,Countries!$A$4:$A$197,0),1)","v":"Middle Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,1.0066666666666666,{"$error":"#DIV/0!"},9.5000000000000015E-2,1,4.0000000000000001E-3,0.1,0.8]
["DOM",0.76,"S/I",0.14000000000000001,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A157,Countries!$A$4:$A$197,0),1)","v":"Dominican Republic"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A157,Countries!$A$4:$A$197,0),1)","v":"Americas"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A157,Countries!$A$4:$A$197,0),1)","v":"Latin America and the Caribbean"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A157,Countries!$A$4:$A$197,0),1)","v":"Caribbean"},0.73272728311285884,3.5999999999999997E-2,0.14560004640795046,0.73129033363626916,4.0750000000000001E-2,0.14956526783472876,0.81272727272727263,8.2000000000000003E-2,0.19,0.76,8.2000000000000003E-2,0.14000000000000001,0.8]
["RWA",0.93,"S/I",0.1,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A158,Countries!$A$4:$A$197,0),1)","v":"Rwanda"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A158,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A158,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A158,Countries!$A$4:$A$197,0),1)","v":"Eastern Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,0.903076923076923,{"$error":"#DIV/0!"},0.1071,0.93,4.0000000000000001E-3,0.1,0.8]
["ROU",1.2,"S/I",0.13,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A159,Countries!$A$4:$A$197,0),1)","v":"Romania"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A159,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A159,Countries!$A$4:$A$197,0),1)","v":"Eastern Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A159,Countries!$A$4:$A$197,0),1)","v":"Eastern Europe"},1.3444186046511626,5.2733333333333333E-2,0.14013513513513515,1.04,2.5250000000000002E-2,0.12300000000000003,1.04,2.5250000000000002E-2,0.12300000000000003,1.2,2.5250000000000002E-2,0.13,0.8]
["RUS",0.64,8.0000000000000002E-3,0.09,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A160,Countries!$A$4:$A$197,0),1)","v":"Russian Federation"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A160,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A160,Countries!$A$4:$A$197,0),1)","v":"Eastern Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A160,Countries!$A$4:$A$197,0),1)","v":"Eastern Europe"},1.3444186046511626,5.2733333333333333E-2,0.14013513513513515,1.04,2.5250000000000002E-2,0.12300000000000003,1.04,2.5250000000000002E-2,0.12300000000000003,0.64,8.0000000000000002E-3,0.09,0.8]
["WSM","S/I","S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A161,Countries!$A$4:$A$197,0),1)","v":"Samoa"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A161,Countries!$A$4:$A$197,0),1)","v":"Oceania"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A161,Countries!$A$4:$A$197,0),1)","v":"Polynesia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A161,Countries!$A$4:$A$197,0),1)","v":"Polynesia"},0.83333333333333337,0.11,0.23,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.83333333333333337,0.11,0.23,0.8]
["KNA","S/I","S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A162,Countries!$A$4:$A$197,0),1)","v":"Saint Kitts and Nevis"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A162,Countries!$A$4:$A$197,0),1)","v":"Americas"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A162,Countries!$A$4:$A$197,0),1)","v":"Latin America and the Caribbean"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A162,Countries!$A$4:$A$197,0),1)","v":"Caribbean"},0.73272728311285884,3.5999999999999997E-2,0.14560004640795046,0.73129033363626916,4.0750000000000001E-2,0.14956526783472876,0.81272727272727263,8.2000000000000003E-2,0.19,0.81272727272727263,8.2000000000000003E-2,0.19,0.8]
["SMR",1.48,"S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A163,Countries!$A$4:$A$197,0),1)","v":"San Marino"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A163,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A163,Countries!$A$4:$A$197,0),1)","v":"Southern Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A163,Countries!$A$4:$A$197,0),1)","v":"Southern Europe"},1.3444186046511626,5.2733333333333333E-2,0.14013513513513515,1.3821428571428573,6.433333333333334E-2,0.14636363636363636,1.3821428571428573,6.433333333333334E-2,0.14636363636363636,1.48,6.433333333333334E-2,0.14636363636363636,0.8]
["VCT","S/I","S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A164,Countries!$A$4:$A$197,0),1)","v":"Saint Vincent and the Grenadines"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A164,Countries!$A$4:$A$197,0),1)","v":"Americas"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A164,Countries!$A$4:$A$197,0),1)","v":"Latin America and the Caribbean"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A164,Countries!$A$4:$A$197,0),1)","v":"Caribbean"},0.73272728311285884,3.5999999999999997E-2,0.14560004640795046,0.73129033363626916,4.0750000000000001E-2,0.14956526783472876,0.81272727272727263,8.2000000000000003E-2,0.19,0.81272727272727263,8.2000000000000003E-2,0.19,0.8]
["LCA",0.86,"S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A165,Countries!$A$4:$A$197,0),1)","v":"Saint Lucia"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A165,Countries!$A$4:$A$197,0),1)","v":"Americas"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A165,Countries!$A$4:$A$197,0),1)","v":"Latin America and the Caribbean"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A165,Countries!$A$4:$A$197,0),1)","v":"Caribbean"},0.73272728311285884,3.5999999999999997E-2,0.14560004640795046,0.73129033363626916,4.0750000000000001E-2,0.14956526783472876,0.81272727272727263,8.2000000000000003E-2,0.19,0.86,8.2000000000000003E-2,0.19,0.8]
["STP","S/I","S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A166,Countries!$A$4:$A$197,0),1)","v":"Sao Tome and Principe"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A166,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A166,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A166,Countries!$A$4:$A$197,0),1)","v":"Middle Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,1.0066666666666666,{"$error":"#DIV/0!"},9.5000000000000015E-2,1.0066666666666666,4.0000000000000001E-3,9.5000000000000015E-2,0.8]
["SEN",1.22,"S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A167,Countries!$A$4:$A$197,0),1)","v":"Senegal"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A167,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A167,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A167,Countries!$A$4:$A$197,0),1)","v":"Western Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,0.9241666666666668,{"$error":"#DIV/0!"},0.18714285714285714,1.22,4.0000000000000001E-3,0.18714285714285714,0.8]
["SRB",1.48,"S/I",0.11,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A168,Countries!$A$4:$A$197,0),1)","v":"Serbia"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A168,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A168,Countries!$A$4:$A$197,0),1)","v":"Southern Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A168,Countries!$A$4:$A$197,0),1)","v":"Southern Europe"},{"$f":"+AVERAGEIFS($B$8:$B$201,$G$8:$G$201,$G168)","v":1.3444186046511626},{"$f":"+AVERAGEIFS($C$8:$C$201,$G$8:$G$201,$G168)","v":5.2733333333333333E-2},{"$f":"+AVERAGEIFS($D$8:$D$201,$G$8:$G$201,$G168)","v":0.14013513513513515},{"$f":"+AVERAGEIFS($B$8:$B$201,$H$8:$H$201,$H168)","v":1.3821428571428573},{"$f":"+AVERAGEIFS($C$8:$C$201,$H$8:$H$201,$H168)","v":6.433333333333334E-2},{"$f":"+AVERAGEIFS($D$8:$D$201,$H$8:$H$201,$H168)","v":0.14636363636363636},{"$f":"+AVERAGEIFS($B$8:$B$201,$I$8:$I$201,$I168)","v":1.3821428571428573},{"$f":"+AVERAGEIFS($C$8:$C$201,$I$8:$I$201,$I168)","v":6.433333333333334E-2},{"$f":"+AVERAGEIFS($D$8:$D$201,$I$8:$I$201,$I168)","v":0.14636363636363636},{"$f":"+IF(ISNUMBER(B168),B168,IF(ISNUMBER(P168),P168,IF(ISNUMBER(M168),M168,IF(ISNUMBER(J168),J168,0))))","v":1.48},{"$f":"+IF(ISNUMBER(C168),C168,IF(ISNUMBER(Q168),Q168,IF(ISNUMBER(N168),N168,IF(ISNUMBER(K168),K168,0))))","v":6.433333333333334E-2},{"$f":"+IF(ISNUMBER(D168),D168,IF(ISNUMBER(R168),R168,IF(ISNUMBER(O168),O168,IF(ISNUMBER(L168),L168,0))))","v":0.11},0.8]
["SYC",0.88,"S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A169,Countries!$A$4:$A$197,0),1)","v":"Seychelles"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A169,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A169,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A169,Countries!$A$4:$A$197,0),1)","v":"Eastern Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,0.903076923076923,{"$error":"#DIV/0!"},0.1071,0.88,4.0000000000000001E-3,0.1071,0.8]
["SLE",0.69,"S/I",0.2,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A170,Countries!$A$4:$A$197,0),1)","v":"Sierra Leone"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A170,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A170,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A170,Countries!$A$4:$A$197,0),1)","v":"Western Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,0.9241666666666668,{"$error":"#DIV/0!"},0.18714285714285714,0.69,4.0000000000000001E-3,0.2,0.8]
["SGP",1.25,0.126,0.16,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A171,Countries!$A$4:$A$197,0),1)","v":"Singapore"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A171,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A171,Countries!$A$4:$A$197,0),1)","v":"South-eastern Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A171,Countries!$A$4:$A$197,0),1)","v":"South-eastern Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.7155555555555555,7.6499999999999999E-2,0.11142857142857142,0.7155555555555555,7.6499999999999999E-2,0.11142857142857142,1.25,0.126,0.16,0.8]
["SYR",1.26,"S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A172,Countries!$A$4:$A$197,0),1)","v":"Syria, Syrian Arab Republic"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A172,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A172,Countries!$A$4:$A$197,0),1)","v":"Western Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A172,Countries!$A$4:$A$197,0),1)","v":"Western Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.7473333333333334,1.5666666666666666E-2,9.9000000000000005E-2,0.7473333333333334,1.5666666666666666E-2,9.9000000000000005E-2,1.26,1.5666666666666666E-2,9.9000000000000005E-2,0.8]
["SOM","S/I","S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A173,Countries!$A$4:$A$197,0),1)","v":"Somalia"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A173,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A173,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A173,Countries!$A$4:$A$197,0),1)","v":"Eastern Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,0.903076923076923,{"$error":"#DIV/0!"},0.1071,0.903076923076923,4.0000000000000001E-3,0.1071,0.8]
["LKA",0.55000000000000004,"S/I",7.0000000000000007E-2,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A174,Countries!$A$4:$A$197,0),1)","v":"Sri Lanka"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A174,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A174,Countries!$A$4:$A$197,0),1)","v":"Southern Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A174,Countries!$A$4:$A$197,0),1)","v":"Southern Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.63500000000000001,1.2E-2,9.3499999999999986E-2,0.63500000000000001,1.2E-2,9.3499999999999986E-2,0.55000000000000004,1.2E-2,7.0000000000000007E-2,0.8]
["ZAF",0.98,"S/I",7.0000000000000007E-2,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A175,Countries!$A$4:$A$197,0),1)","v":"South Africa"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A175,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A175,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A175,Countries!$A$4:$A$197,0),1)","v":"Southern Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,0.81400000000000006,{"$error":"#DIV/0!"},7.0500000000000007E-2,0.98,4.0000000000000001E-3,7.0000000000000007E-2,0.8]
["SDN",0.38,"S/I",1E-3,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A176,Countries!$A$4:$A$197,0),1)","v":"Sudan"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A176,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A176,Countries!$A$4:$A$197,0),1)","v":"Northern Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A176,Countries!$A$4:$A$197,0),1)","v":"Northern Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.5,4.0000000000000001E-3,6.720000000000001E-2,0.5,4.0000000000000001E-3,6.720000000000001E-2,0.38,4.0000000000000001E-3,1E-3,0.8]
["SSD","S/I","S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A177,Countries!$A$4:$A$197,0),1)","v":"South Sudan"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A177,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A177,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A177,Countries!$A$4:$A$197,0),1)","v":"Eastern Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,0.903076923076923,{"$error":"#DIV/0!"},0.1071,0.903076923076923,4.0000000000000001E-3,0.1071,0.8]
["SWE",1.73,"S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A178,Countries!$A$4:$A$197,0),1)","v":"Sweden"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A178,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A178,Countries!$A$4:$A$197,0),1)","v":"Northern Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A178,Countries!$A$4:$A$197,0),1)","v":"Northern Europe"},1.3444186046511626,5.2733333333333333E-2,0.14013513513513515,1.4910000000000001,6.5500000000000003E-2,0.12812500000000002,1.4910000000000001,6.5500000000000003E-2,0.12812500000000002,1.73,6.5500000000000003E-2,0.12812500000000002,0.8]
["CHE",1.59,8.2000000000000003E-2,0.18,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A179,Countries!$A$4:$A$197,0),1)","v":"Switzerland"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A179,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A179,Countries!$A$4:$A$197,0),1)","v":"Western Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A179,Countries!$A$4:$A$197,0),1)","v":"Western Europe"},1.3444186046511626,5.2733333333333333E-2,0.14013513513513515,1.461111111111111,6.1000000000000006E-2,0.16500000000000001,1.461111111111111,6.1000000000000006E-2,0.16500000000000001,1.59,8.2000000000000003E-2,0.18,0.8]
["SUR",0.73,"S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A180,Countries!$A$4:$A$197,0),1)","v":"Suriname"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A180,Countries!$A$4:$A$197,0),1)","v":"Americas"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A180,Countries!$A$4:$A$197,0),1)","v":"Latin America and the Caribbean"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A180,Countries!$A$4:$A$197,0),1)","v":"South America"},0.73272728311285884,3.5999999999999997E-2,0.14560004640795046,0.73129033363626916,4.0750000000000001E-2,0.14956526783472876,0.6325000285603618,2.9499999999999998E-2,9.800011601987621E-2,0.73,2.9499999999999998E-2,9.800011601987621E-2,0.8]
["THA",0.7,"S/I",0.12,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A181,Countries!$A$4:$A$197,0),1)","v":"Thailand"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A181,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A181,Countries!$A$4:$A$197,0),1)","v":"South-eastern Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A181,Countries!$A$4:$A$197,0),1)","v":"South-eastern Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.7155555555555555,7.6499999999999999E-2,0.11142857142857142,0.7155555555555555,7.6499999999999999E-2,0.11142857142857142,0.7,7.6499999999999999E-2,0.12,0.8]
["TZA",0.73,"S/I",0.1,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A182,Countries!$A$4:$A$197,0),1)","v":"Tanzania"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A182,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A182,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A182,Countries!$A$4:$A$197,0),1)","v":"Eastern Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,0.903076923076923,{"$error":"#DIV/0!"},0.1071,0.73,4.0000000000000001E-3,0.1,0.8]
["TJK","S/I","S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A183,Countries!$A$4:$A$197,0),1)","v":"Tajikistan"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A183,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A183,Countries!$A$4:$A$197,0),1)","v":"Central Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A183,Countries!$A$4:$A$197,0),1)","v":"Central Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.45999999999999996,{"$error":"#DIV/0!"},4.0666666666666663E-2,0.45999999999999996,{"$error":"#DIV/0!"},4.0666666666666663E-2,0.45999999999999996,3.5333333333333335E-2,4.0666666666666663E-2,0.8]
["TLS","S/I","S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A184,Countries!$A$4:$A$197,0),1)","v":"East Timor"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A184,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A184,Countries!$A$4:$A$197,0),1)","v":"South-eastern Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A184,Countries!$A$4:$A$197,0),1)","v":"South-eastern Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.7155555555555555,7.6499999999999999E-2,0.11142857142857142,0.7155555555555555,7.6499999999999999E-2,0.11142857142857142,0.7155555555555555,7.6499999999999999E-2,0.11142857142857142,0.8]
["TGO",0.84,"S/I",0.2,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A185,Countries!$A$4:$A$197,0),1)","v":"Togo"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A185,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A185,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A185,Countries!$A$4:$A$197,0),1)","v":"Western Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,0.9241666666666668,{"$error":"#DIV/0!"},0.18714285714285714,0.84,4.0000000000000001E-3,0.2,0.8]
["TON","S/I","S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A186,Countries!$A$4:$A$197,0),1)","v":"Tonga"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A186,Countries!$A$4:$A$197,0),1)","v":"Oceania"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A186,Countries!$A$4:$A$197,0),1)","v":"Polynesia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A186,Countries!$A$4:$A$197,0),1)","v":"Polynesia"},0.83333333333333337,0.11,0.23,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.83333333333333337,0.11,0.23,0.8]
["TTO",0.5,"S/I",0.05,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A187,Countries!$A$4:$A$197,0),1)","v":"Trinidad and Tobago"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A187,Countries!$A$4:$A$197,0),1)","v":"Americas"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A187,Countries!$A$4:$A$197,0),1)","v":"Latin America and the Caribbean"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A187,Countries!$A$4:$A$197,0),1)","v":"Caribbean"},0.73272728311285884,3.5999999999999997E-2,0.14560004640795046,0.73129033363626916,4.0750000000000001E-2,0.14956526783472876,0.81272727272727263,8.2000000000000003E-2,0.19,0.5,8.2000000000000003E-2,0.05,0.8]
["TUN",0.55000000000000004,"S/I",0.11,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A188,Countries!$A$4:$A$197,0),1)","v":"Tunisia"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A188,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A188,Countries!$A$4:$A$197,0),1)","v":"Northern Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A188,Countries!$A$4:$A$197,0),1)","v":"Northern Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.5,4.0000000000000001E-3,6.720000000000001E-2,0.5,4.0000000000000001E-3,6.720000000000001E-2,0.55000000000000004,4.0000000000000001E-3,0.11,0.8]
["TKM",0.39,"S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A189,Countries!$A$4:$A$197,0),1)","v":"Turkmenistan"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A189,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A189,Countries!$A$4:$A$197,0),1)","v":"Central Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A189,Countries!$A$4:$A$197,0),1)","v":"Central Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.45999999999999996,{"$error":"#DIV/0!"},4.0666666666666663E-2,0.45999999999999996,{"$error":"#DIV/0!"},4.0666666666666663E-2,0.39,3.5333333333333335E-2,4.0666666666666663E-2,0.8]
["TUR",0.89,2.3E-2,0.1,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A190,Countries!$A$4:$A$197,0),1)","v":"Turkey"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A190,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A190,Countries!$A$4:$A$197,0),1)","v":"Western Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A190,Countries!$A$4:$A$197,0),1)","v":"Western Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.7473333333333334,1.5666666666666666E-2,9.9000000000000005E-2,0.7473333333333334,1.5666666666666666E-2,9.9000000000000005E-2,0.89,2.3E-2,0.1,0.8]
["TUV","S/I","S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A191,Countries!$A$4:$A$197,0),1)","v":"Tuvalu"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A191,Countries!$A$4:$A$197,0),1)","v":"Oceania"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A191,Countries!$A$4:$A$197,0),1)","v":"Polynesia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A191,Countries!$A$4:$A$197,0),1)","v":"Polynesia"},0.83333333333333337,0.11,0.23,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.83333333333333337,0.11,0.23,0.8]
["UKR",0.87,2.4E-2,0.08,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A192,Countries!$A$4:$A$197,0),1)","v":"Ukraine"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A192,Countries!$A$4:$A$197,0),1)","v":"Europe"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A192,Countries!$A$4:$A$197,0),1)","v":"Eastern Europe"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A192,Countries!$A$4:$A$197,0),1)","v":"Eastern Europe"},1.3444186046511626,5.2733333333333333E-2,0.14013513513513515,1.04,2.5250000000000002E-2,0.12300000000000003,1.04,2.5250000000000002E-2,0.12300000000000003,0.87,2.4E-2,0.08,0.8]
["UGA",1.02,"S/I",0.16,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A193,Countries!$A$4:$A$197,0),1)","v":"Uganda"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A193,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A193,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A193,Countries!$A$4:$A$197,0),1)","v":"Eastern Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,0.903076923076923,{"$error":"#DIV/0!"},0.1071,1.02,4.0000000000000001E-3,0.16,0.8]
["URY",0.96,"S/I",0.09,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A194,Countries!$A$4:$A$197,0),1)","v":"Uruguay"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A194,Countries!$A$4:$A$197,0),1)","v":"Americas"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A194,Countries!$A$4:$A$197,0),1)","v":"Latin America and the Caribbean"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A194,Countries!$A$4:$A$197,0),1)","v":"South America"},0.73272728311285884,3.5999999999999997E-2,0.14560004640795046,0.73129033363626916,4.0750000000000001E-2,0.14956526783472876,0.6325000285603618,2.9499999999999998E-2,9.800011601987621E-2,0.96,2.9499999999999998E-2,0.09,0.8]
["UZB",0.57999999999999996,"S/I",4.2999999999999997E-2,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A195,Countries!$A$4:$A$197,0),1)","v":"Uzbekistan"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A195,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A195,Countries!$A$4:$A$197,0),1)","v":"Central Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A195,Countries!$A$4:$A$197,0),1)","v":"Central Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.45999999999999996,{"$error":"#DIV/0!"},4.0666666666666663E-2,0.45999999999999996,{"$error":"#DIV/0!"},4.0666666666666663E-2,0.57999999999999996,3.5333333333333335E-2,4.2999999999999997E-2,0.8]
["VUT","S/I","S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A196,Countries!$A$4:$A$197,0),1)","v":"Vanuatu"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A196,Countries!$A$4:$A$197,0),1)","v":"Oceania"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A196,Countries!$A$4:$A$197,0),1)","v":"Melanesia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A196,Countries!$A$4:$A$197,0),1)","v":"Melanesia"},0.83333333333333337,0.11,0.23,0.74,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.74,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0.74,0.11,0.23,0.8]
["VEN",{"$f":"0.379/1105845","v":3.4272434201899907E-7},"S/I",1.1601987620326536E-6,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A197,Countries!$A$4:$A$197,0),1)","v":"Venezuela"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A197,Countries!$A$4:$A$197,0),1)","v":"Americas"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A197,Countries!$A$4:$A$197,0),1)","v":"Latin America and the Caribbean"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A197,Countries!$A$4:$A$197,0),1)","v":"South America"},0.73272728311285884,3.5999999999999997E-2,0.14560004640795046,0.73129033363626916,4.0750000000000001E-2,0.14956526783472876,0.6325000285603618,2.9499999999999998E-2,9.800011601987621E-2,3.4272434201899907E-7,2.9499999999999998E-2,1.1601987620326536E-6,0.8]
["VNM",0.54,"S/I",0.08,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A198,Countries!$A$4:$A$197,0),1)","v":"Viet Nam"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A198,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A198,Countries!$A$4:$A$197,0),1)","v":"South-eastern Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A198,Countries!$A$4:$A$197,0),1)","v":"South-eastern Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.7155555555555555,7.6499999999999999E-2,0.11142857142857142,0.7155555555555555,7.6499999999999999E-2,0.11142857142857142,0.54,7.6499999999999999E-2,0.08,0.8]
["YEM",1.38,"S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A199,Countries!$A$4:$A$197,0),1)","v":"Yemen"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A199,Countries!$A$4:$A$197,0),1)","v":"Asia"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A199,Countries!$A$4:$A$197,0),1)","v":"Western Asia"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A199,Countries!$A$4:$A$197,0),1)","v":"Western Asia"},0.70666666666666667,3.5333333333333335E-2,9.8750000000000018E-2,0.7473333333333334,1.5666666666666666E-2,9.9000000000000005E-2,0.7473333333333334,1.5666666666666666E-2,9.9000000000000005E-2,1.38,1.5666666666666666E-2,9.9000000000000005E-2,0.8]
["ZMB",0.86,"S/I",0.05,0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A200,Countries!$A$4:$A$197,0),1)","v":"Zambia"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A200,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A200,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A200,Countries!$A$4:$A$197,0),1)","v":"Eastern Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,0.903076923076923,{"$error":"#DIV/0!"},0.1071,0.86,4.0000000000000001E-3,0.05,0.8]
["ZWE",1.17,"S/I","S/I",0.8,{"$f":"+INDEX(Countries!$O$4:$O$197,MATCH('Energy Prices'!$A201,Countries!$A$4:$A$197,0),1)","v":"Zimbabwe"},{"$f":"+INDEX(Countries!$P$4:$P$197,MATCH('Energy Prices'!$A201,Countries!$A$4:$A$197,0),1)","v":"Africa"},{"$f":"+INDEX(Countries!$Q$4:$Q$197,MATCH('Energy Prices'!$A201,Countries!$A$4:$A$197,0),1)","v":"Sub-Saharan Africa"},{"$f":"+INDEX(Countries!$R$4:$R$197,MATCH('Energy Prices'!$A201,Countries!$A$4:$A$197,0),1)","v":"Eastern Africa"},0.86439024390243913,4.0000000000000001E-3,0.11324137931034484,0.91499999999999992,{"$error":"#DIV/0!"},0.12283333333333335,0.903076923076923,{"$error":"#DIV/0!"},0.1071,1.17,4.0000000000000001E-3,0.1071,{"$f":"+E201","v":0.8}]

{"sheet":"Batteries","index":11,"n_rows":24,"n_cols":17,"rows_kept":24,"cut":false,"hidden":false,"merged":[[8,1,8,2],[9,1,9,2]]}
[null,"Battery life is calculated for each fleet based on annual degradation, number of cycles, service life, energy performance, battery capacity, and activity level."]
["I.","CAPEX"]
[]
["II.","CAPEX - BATTERIES"]
[]
["II.a","Batteries Parameters"]
[]
[null,"Parameter",null,"Value"]
[null,"Annual Battery Degradation",null,0.05]
[null,"Number of charge cycles (Cycles)",null,3000]
[]
["II.b","Service life projection"]
[]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,"Fleet I",{"$f":"+IFERROR('MT Economical Ev.'!$F$19*0.8,\"\")","v":""},{"$f":"+IFERROR(IF($C$15*(1-$D$9*C14)<$C$15*20%,$C$15*20%,$C$15*(1-$D$9*C14)),\"\")","v":""},{"$f":"+IFERROR(IF($C$15*(1-$D$9*D14)<$C$15*20%,$C$15*20%,$C$15*(1-$D$9*D14)),\"\")","v":""},"","","","","","","","","","","",""]
[null,"Fleet I Cycles",{"$f":"+IFERROR(ROUND(('MT Economical Ev.'!$C$11*'MT Economical Ev.'!$C$15)/C15,0),\"\")","v":""},{"$f":"+IFERROR(ROUND(('MT Economical Ev.'!$C$11*'MT Economical Ev.'!$C$15)/D15,0),\"\")","v":""},{"$f":"+IFERROR(ROUND(('MT Economical Ev.'!$C$11*'MT Economical Ev.'!$C$15)/E15,0),\"\")","v":""},{"$f":"+IFERROR(ROUND(('MT Economical Ev.'!$C$11*'MT Economical Ev.'!$C$15)/F15,0),\"\")","v":""},{"$f":"+IFERROR(ROUND(('MT Economical Ev.'!$C$11*'MT Economical Ev.'!$C$15)/G15,0),\"\")","v":""},{"$f":"+IFERROR(ROUND(('MT Economical Ev.'!$C$11*'MT Economical Ev.'!$C$15)/H15,0),\"\")","v":""},{"$f":"+IFERROR(ROUND(('MT Economical Ev.'!$C$11*'MT Economical Ev.'!$C$15)/I15,0),\"\")","v":""},{"$f":"+IFERROR(ROUND(('MT Economical Ev.'!$C$11*'MT Economical Ev.'!$C$15)/J15,0),\"\")","v":""},{"$f":"+IFERROR(ROUND(('MT Economical Ev.'!$C$11*'MT Economical Ev.'!$C$15)/K15,0),\"\")","v":""},{"$f":"+IFERROR(ROUND(('MT Economical Ev.'!$C$11*'MT Economical Ev.'!$C$15)/L15,0),\"\")","v":""},{"$f":"+IFERROR(ROUND(('MT Economical Ev.'!$C$11*'MT Economical Ev.'!$C$15)/M15,0),\"\")","v":""},{"$f":"+IFERROR(ROUND(('MT Economical Ev.'!$C$11*'MT Economical Ev.'!$C$15)/N15,0),\"\")","v":""},{"$f":"+IFERROR(ROUND(('MT Economical Ev.'!$C$11*'MT Economical Ev.'!$C$15)/O15,0),\"\")","v":""},{"$f":"+IFERROR(ROUND(('MT Economical Ev.'!$C$11*'MT Economical Ev.'!$C$15)/P15,0),\"\")","v":""},{"$f":"+IFERROR(ROUND(('MT Economical Ev.'!$C$11*'MT Economical Ev.'!$C$15)/Q15,0),\"\")","v":""}]
[null,"Accumulated Cycles",{"$f":"+C16","v":""},{"$f":"+IFERROR(D16+C17,\"\")","v":""},{"$f":"+IFERROR(E16+D17,\"\")","v":""},"","","","","","","","","","","",""]
[null,"Fleet I Service Life",{"$f":"+IFERROR(C17/$D$10,\"\")","v":""},{"$f":"+IFERROR(D17/$D$10,\"\")","v":""},"","","","","","","","","","","","",""]
[]
[null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,"Fleet II",{"$f":"+IFERROR('MT Economical Ev.'!$W$19*0.8,\"\")","v":""},{"$f":"+IFERROR(IF($C$21*(1-$D$9*C20)<$C$21*20%,$C$21*20%,$C$21*(1-$D$9*C20)),\"\")","v":""},{"$f":"+IFERROR(IF($C$21*(1-$D$9*D20)<$C$21*20%,$C$21*20%,$C$21*(1-$D$9*D20)),\"\")","v":""},"","","","","","","","","","","",""]
[null,"Fleet I Cycles",{"$f":"+IFERROR(ROUND(('MT Economical Ev.'!$T$11*'MT Economical Ev.'!$T$15)/C21,0),\"\")","v":""},{"$f":"+IFERROR(ROUND(('MT Economical Ev.'!$T$11*'MT Economical Ev.'!$T$15)/D21,0),\"\")","v":""},{"$f":"+IFERROR(ROUND(('MT Economical Ev.'!$T$11*'MT Economical Ev.'!$T$15)/E21,0),\"\")","v":""},{"$f":"+IFERROR(ROUND(('MT Economical Ev.'!$T$11*'MT Economical Ev.'!$T$15)/F21,0),\"\")","v":""},{"$f":"+IFERROR(ROUND(('MT Economical Ev.'!$T$11*'MT Economical Ev.'!$T$15)/G21,0),\"\")","v":""},{"$f":"+IFERROR(ROUND(('MT Economical Ev.'!$T$11*'MT Economical Ev.'!$T$15)/H21,0),\"\")","v":""},{"$f":"+IFERROR(ROUND(('MT Economical Ev.'!$T$11*'MT Economical Ev.'!$T$15)/I21,0),\"\")","v":""},{"$f":"+IFERROR(ROUND(('MT Economical Ev.'!$T$11*'MT Economical Ev.'!$T$15)/J21,0),\"\")","v":""},{"$f":"+IFERROR(ROUND(('MT Economical Ev.'!$T$11*'MT Economical Ev.'!$T$15)/K21,0),\"\")","v":""},{"$f":"+IFERROR(ROUND(('MT Economical Ev.'!$T$11*'MT Economical Ev.'!$T$15)/L21,0),\"\")","v":""},{"$f":"+IFERROR(ROUND(('MT Economical Ev.'!$T$11*'MT Economical Ev.'!$T$15)/M21,0),\"\")","v":""},{"$f":"+IFERROR(ROUND(('MT Economical Ev.'!$T$11*'MT Economical Ev.'!$T$15)/N21,0),\"\")","v":""},{"$f":"+IFERROR(ROUND(('MT Economical Ev.'!$T$11*'MT Economical Ev.'!$T$15)/O21,0),\"\")","v":""},{"$f":"+IFERROR(ROUND(('MT Economical Ev.'!$T$11*'MT Economical Ev.'!$T$15)/P21,0),\"\")","v":""},{"$f":"+IFERROR(ROUND(('MT Economical Ev.'!$T$11*'MT Economical Ev.'!$T$15)/Q21,0),\"\")","v":""}]
[null,"Accumulated Cycles",{"$f":"+IFERROR(C22,\"\")","v":""},{"$f":"+IFERROR(D22+C23,\"\")","v":""},{"$f":"+IFERROR(E22+D23,\"\")","v":""},"","","","","","","","","","","",""]
[null,"Fleet I Service Life",{"$f":"+IFERROR(C23/$D$10,\"\")","v":""},{"$f":"+IFERROR(D23/$D$10,\"\")","v":""},{"$f":"+IFERROR(E23/$D$10,\"\")","v":""},"","","","","","","","","","","",""]

{"sheet":"Database","index":12,"n_rows":51,"n_cols":24,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
["Possible technologies to select and their respective characteristics are presented."]
[]
["WRI, 2019: Costs and Emissions Appraisal Tool for Transit Buses (https://www.wri.org/publication/transit-buses-tool)"]
["GIZ & Lat Global, 2019: Economic and Financial Study of the E-Bus Project"]
["MTT: Information provided by the Ministry of Transport and Telecommunications of Chile (2020)"]
[null,null,null,null,null,1,{"$f":"1+F6","v":2},{"$f":"1+G6","v":3},4,5,6,7,8,9,null,1,2,3,1,2,3,1,2,3]
["Source","Engine Technology","energy source","Bus length (m)","Emissions Technology / Battery Capacity (kWh)","ID","Unit Price (USD 2020) (1)","Performance 1 w/AC * (2)","Unit","Performance 2 w/AC **","Unit","Lubricant Costs (USD/km)","Tyre Costs (USD/km)*","General Maintenance Costs (USD/km)*",null,"Español","English","Français","Español","English","Français","Español","English","Français"]
["WRI",{"$f":"+INDEX($P8:$R8,1,MATCH(Code_language,$P$6:$R$6,0))","v":"IC"},{"$f":"+INDEX($S8:$U8,1,MATCH(Code_language,$S$6:$U$6,0))","v":"Biodiesel"},12,{"$f":"+INDEX($V8:$X8,1,MATCH(Code_language,$V$6:$X$6,0))","v":"Exhaust Gas Recirculation (EGR)"},{"$f":"+_xlfn.CONCAT(B8:E8)","v":"ICBiodiesel12Exhaust Gas Recirculation (EGR)"},189465.65217391305,50,"L / 100 km",null,"-",3.3338958435047618E-2,4.2774969474270029E-2,0.10001687530514286,null,"CI",{"$f":"+VLOOKUP($P8,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($P8,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"Biodiésel",{"$f":"+VLOOKUP($S8,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Biodiesel"},{"$f":"+VLOOKUP($S8,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Biodiesel"},"Recirculación de Gases de Escape (EGR)",{"$f":"+VLOOKUP($V8,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Exhaust Gas Recirculation (EGR)"},{"$f":"+VLOOKUP($V8,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Recirculation des gaz d'échappement (EGR)"}]
["WRI","IC","Biodiesel",12,"Euro V-VI",{"$f":"+_xlfn.CONCAT(B9:E9)","v":"ICBiodiesel12Euro V-VI"},189465.65217391305,50,"L / 100 km",null,"-",3.3338958435047618E-2,4.2774969474270029E-2,0.10001687530514286,null,"CI",{"$f":"+VLOOKUP($P9,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($P9,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"Biodiésel",{"$f":"+VLOOKUP($S9,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Biodiesel"},{"$f":"+VLOOKUP($S9,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Biodiesel"},"Euro V-VI",{"$f":"+V9","v":"Euro V-VI"},{"$f":"+V9","v":"Euro V-VI"}]
["WRI","IC","Diesel",12,"Oxidation Catalyst (OC)","ICDiesel12Oxidation Catalyst (OC)",349830,50,"L / 100 km",null,"-",3.3338958435047618E-2,4.2774969474270029E-2,0.10001687530514286,null,"CI",{"$f":"+VLOOKUP($P10,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($P10,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"Diésel",{"$f":"+VLOOKUP($S10,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Diesel"},{"$f":"+VLOOKUP($S10,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Diesel"},"Oxidación Catalítica (OC)",{"$f":"+VLOOKUP($V10,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Oxidation Catalyst (OC)"},{"$f":"+VLOOKUP($V10,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Oxydation catalytique (OC)"}]
["WRI","IC","Diesel",12,"Diesel Particulate Filter (DPF)","ICDiesel12Diesel Particulate Filter (DPF)",349830,50,"L / 100 km",null,"-",3.3338958435047618E-2,4.2774969474270029E-2,0.10001687530514286,null,"CI",{"$f":"+VLOOKUP($P11,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($P11,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"Diésel",{"$f":"+VLOOKUP($S11,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Diesel"},{"$f":"+VLOOKUP($S11,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Diesel"},"Filtro de Partículas (DPF)",{"$f":"+VLOOKUP($V11,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Diesel Particulate Filter (DPF)"},{"$f":"+VLOOKUP($V11,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Filtre à particules diesel (DPF)"}]
["WRI","IC","Diesel",12,"Exhaust Gas Recirculation (EGR)","ICDiesel12Exhaust Gas Recirculation (EGR)",349830,50,"L / 100 km",null,"-",3.3338958435047618E-2,4.2774969474270029E-2,0.10001687530514286,null,"CI",{"$f":"+VLOOKUP($P12,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($P12,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"Diésel",{"$f":"+VLOOKUP($S12,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Diesel"},{"$f":"+VLOOKUP($S12,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Diesel"},"Recirculación de Gases de Escape (EGR)",{"$f":"+VLOOKUP($V12,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Exhaust Gas Recirculation (EGR)"},{"$f":"+VLOOKUP($V12,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Recirculation des gaz d'échappement (EGR)"}]
["WRI","IC","Diesel",12,"EPA 2007","ICDiesel12EPA 2007",349830,50,"L / 100 km",null,"-",3.3338958435047618E-2,4.2774969474270029E-2,0.10001687530514286,null,"CI",{"$f":"+VLOOKUP($P13,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($P13,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"Diésel",{"$f":"+VLOOKUP($S13,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Diesel"},{"$f":"+VLOOKUP($S13,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Diesel"},"EPA 2007","EPA 2007","EPA 2007"]
["WRI","IC","Diesel",12,"EPA 2010","ICDiesel12EPA 2010",349830,50,"L / 100 km",null,"-",3.3338958435047618E-2,4.2774969474270029E-2,0.10001687530514286,null,"CI",{"$f":"+VLOOKUP($P14,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($P14,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"Diésel",{"$f":"+VLOOKUP($S14,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Diesel"},{"$f":"+VLOOKUP($S14,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Diesel"},"EPA 2010","EPA 2010","EPA 2010"]
["WRI","IC","Diesel",12,"Euro IV","ICDiesel12Euro IV",215000,50,"L / 100 km",null,"-",3.3338958435047618E-2,4.2774969474270029E-2,0.10001687530514286,null,"CI",{"$f":"+VLOOKUP($P15,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($P15,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"Diésel",{"$f":"+VLOOKUP($S15,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Diesel"},{"$f":"+VLOOKUP($S15,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Diesel"},"Euro IV","Euro IV","Euro IV"]
["GIZ 2019","IC","Diesel",10,"Euro V","ICDiesel10Euro V",80000,33.648088888888886,"L / 100 km",null,"-",1.9513749724190475E-2,3.5645807895225028E-2,5.8541249172571426E-2,null,"CI",{"$f":"+VLOOKUP($P16,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($P16,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"Diésel",{"$f":"+VLOOKUP($S16,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Diesel"},{"$f":"+VLOOKUP($S16,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Diesel"},"Euro V","Euro V","Euro V"]
["GIZ 2019","IC","Diesel",12,"Euro V","ICDiesel12Euro V",160000,72.103047619047615,"L / 100 km",null,"-",3.3338958435047618E-2,4.2774969474270029E-2,0.10001687530514286,null,"CI",{"$f":"+VLOOKUP($P17,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($P17,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"Diésel",{"$f":"+VLOOKUP($S17,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Diesel"},{"$f":"+VLOOKUP($S17,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Diesel"},"Euro V","Euro V","Euro V"]
["GIZ 2019","IC","Diesel",18,"Euro V","ICDiesel18Euro V",295000,108.15457142857143,"L / 100 km",null,"-",3.7902204326372299E-2,4.2774969474270029E-2,0.1137066129791169,null,"CI",{"$f":"+VLOOKUP($P18,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($P18,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"Diésel",{"$f":"+VLOOKUP($S18,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Diesel"},{"$f":"+VLOOKUP($S18,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Diesel"},"Euro V","Euro V","Euro V"]
["GIZ 2019","IC","Diesel",10,"Euro VI","ICDiesel10Euro VI",{"$f":"+G16*1.2","v":96000},33.648088888888886,"L / 100 km",null,"-",1.9513749724190475E-2,3.5645807895225028E-2,5.8541249172571426E-2,null,"CI",{"$f":"+VLOOKUP($P19,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($P19,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"Diésel",{"$f":"+VLOOKUP($S19,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Diesel"},{"$f":"+VLOOKUP($S19,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Diesel"},"Euro VI","Euro VI","Euro VI"]
["GIZ 2019","IC","Diesel",12,"Euro VI","ICDiesel12Euro VI",{"$f":"+G17*1.2","v":192000},72.103047619047615,"L / 100 km",null,"-",3.3338958435047618E-2,4.2774969474270029E-2,0.10001687530514286,null,"CI",{"$f":"+VLOOKUP($P20,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($P20,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"Diésel",{"$f":"+VLOOKUP($S20,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Diesel"},{"$f":"+VLOOKUP($S20,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Diesel"},"Euro VI","Euro VI","Euro VI"]
["GIZ 2019","IC","Diesel",18,"Euro VI","ICDiesel18Euro VI",{"$f":"+G18*1.2","v":354000},108.15457142857143,"L / 100 km",null,"-",3.7902204326372299E-2,4.2774969474270029E-2,0.1137066129791169,null,"CI",{"$f":"+VLOOKUP($P21,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($P21,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"Diésel",{"$f":"+VLOOKUP($S21,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Diesel"},{"$f":"+VLOOKUP($S21,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Diesel"},"Euro VI","Euro VI","Euro VI"]
["MTT","IC","Diesel",9,"Euro V","ICDiesel9Euro V",89940,24.212738517884947,"L / 100 km",null,"-",1.9513749724190475E-2,1.3142857142857142E-2,0.12457142857142857,null,"CI",{"$f":"+VLOOKUP($P22,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($P22,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"Diésel",{"$f":"+VLOOKUP($S22,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Diesel"},{"$f":"+VLOOKUP($S22,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Diesel"},"Euro V","Euro V","Euro V"]
["WRI","Hybrid","Diesel",12,"Selective Catalyst Reduction (SCR)","HybridDiesel12Selective Catalyst Reduction (SCR)",540000,8.4120222222222214,"L / 100 km",0.82500000000000007,"kWh / km",3.3338958435047618E-2,4.2774969474270029E-2,0.11601957535396572,null,"Híbrido",{"$f":"+VLOOKUP($P23,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Hybrid"},{"$f":"+VLOOKUP($P23,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Hybride"},"Diésel",{"$f":"+VLOOKUP($S23,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Diesel"},{"$f":"+VLOOKUP($S23,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Diesel"},"Reducción Catalítica Selectiva (SCR)",{"$f":"+VLOOKUP($V23,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Selective Catalyst Reduction (SCR)"},{"$f":"+VLOOKUP($V23,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Réduction catalytique sélective (SCR)"}]
["GIZ 2019","Hybrid","Diesel",10,"Euro V","HybridDiesel10Euro V",110000,8.4120222222222214,"L / 100 km",0.82500000000000007,"kWh / km",1.9513749724190475E-2,3.5645807895225028E-2,6.7907849040182849E-2,null,"Híbrido",{"$f":"+VLOOKUP($P24,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Hybrid"},{"$f":"+VLOOKUP($P24,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Hybride"},"Diésel",{"$f":"+VLOOKUP($S24,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Diesel"},{"$f":"+VLOOKUP($S24,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Diesel"},"Euro V","Euro V","Euro V"]
["GIZ 2019","Hybrid","Diesel",12,"Euro V","HybridDiesel12Euro V",230000,18.025761904761904,"L / 100 km",0.95250000000000001,"kWh / km",3.3338958435047618E-2,4.2774969474270029E-2,0.11601957535396572,null,"Híbrido",{"$f":"+VLOOKUP($P25,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Hybrid"},{"$f":"+VLOOKUP($P25,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Hybride"},"Diésel",{"$f":"+VLOOKUP($S25,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Diesel"},{"$f":"+VLOOKUP($S25,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Diesel"},"Euro V","Euro V","Euro V"]
["GIZ 2019","Hybrid","Diesel",18,"Euro V","HybridDiesel18Euro V",350000,27.038642857142857,"L / 100 km",1.35,"kWh / km",3.7902204326372299E-2,3.6023437499999998E-2,0.13341575922883048,null,"Híbrido",{"$f":"+VLOOKUP($P26,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Hybrid"},{"$f":"+VLOOKUP($P26,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Hybride"},"Diésel",{"$f":"+VLOOKUP($S26,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Diesel"},{"$f":"+VLOOKUP($S26,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Diesel"},"Euro V","Euro V","Euro V"]
["GIZ 2019","Hybrid","Diesel",10,"Euro VI","HybridDiesel10Euro VI",{"$f":"+G24*1.2","v":132000},8.4120222222222214,"L / 100 km",0.82500000000000007,"kWh / km",1.9513749724190475E-2,3.5645807895225028E-2,6.7907849040182849E-2,null,"Híbrido",{"$f":"+VLOOKUP($P27,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Hybrid"},{"$f":"+VLOOKUP($P27,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Hybride"},"Diésel",{"$f":"+VLOOKUP($S27,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Diesel"},{"$f":"+VLOOKUP($S27,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Diesel"},"Euro VI","Euro VI","Euro VI"]
["GIZ 2019","Hybrid","Diesel",12,"Euro VI","HybridDiesel12Euro VI",{"$f":"+G25*1.2","v":276000},18.025761904761904,"L / 100 km",0.95250000000000001,"kWh / km",3.3338958435047618E-2,4.2774969474270029E-2,0.11601957535396572,null,"Híbrido",{"$f":"+VLOOKUP($P28,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Hybrid"},{"$f":"+VLOOKUP($P28,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Hybride"},"Diésel",{"$f":"+VLOOKUP($S28,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Diesel"},{"$f":"+VLOOKUP($S28,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Diesel"},"Euro VI","Euro VI","Euro VI"]
["GIZ 2019","Hybrid","Diesel",18,"Euro VI","HybridDiesel18Euro VI",{"$f":"+G26*1.2","v":420000},27.038642857142857,"L / 100 km",1.35,"kWh / km",3.7902204326372299E-2,3.6023437499999998E-2,0.13341575922883048,null,"Híbrido",{"$f":"+VLOOKUP($P29,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Hybrid"},{"$f":"+VLOOKUP($P29,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Hybride"},"Diésel",{"$f":"+VLOOKUP($S29,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Diesel"},{"$f":"+VLOOKUP($S29,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Diesel"},"Euro VI","Euro VI","Euro VI"]
["MTT","Electric","Electricity",12,324,"ElectricElectricity12324",335561,null,"-",1.08,"kWh / km",0,5.1329963369124036E-2,7.2142857142857147E-2,null,"Eléctrico",{"$f":"+VLOOKUP($P30,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Electric"},{"$f":"+VLOOKUP($P30,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Électrique"},"Electricidad",{"$f":"+VLOOKUP($S30,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Electricity"},{"$f":"+VLOOKUP($S30,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Électricité"},324,324,324]
["MTT","Electric","Electricity",12,374,"ElectricElectricity12374",305000,null,"-",1.03,"kWh / km",0,5.1329963369124036E-2,7.2142857142857147E-2,null,"Eléctrico",{"$f":"+VLOOKUP($P31,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Electric"},{"$f":"+VLOOKUP($P31,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Électrique"},"Electricidad",{"$f":"+VLOOKUP($S31,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Electricity"},{"$f":"+VLOOKUP($S31,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Électricité"},374,374,374]
["MTT","Electric","Electricity",12,277,"ElectricElectricity12277",330000,null,"-",1.2021739130434783,"kWh / km",0,5.1329963369124036E-2,7.2142857142857147E-2,null,"Eléctrico",{"$f":"+VLOOKUP($P32,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Electric"},{"$f":"+VLOOKUP($P32,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Électrique"},"Electricidad",{"$f":"+VLOOKUP($S32,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Electricity"},{"$f":"+VLOOKUP($S32,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Électricité"},277,277,277]
["MTT","Electric","Electricity",9,154,"ElectricElectricity9154",220000,null,"-",0.88,"kWh / km",0,1.3142857142857142E-2,7.2142857142857147E-2,null,"Eléctrico",{"$f":"+VLOOKUP($P33,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Electric"},{"$f":"+VLOOKUP($P33,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Électrique"},"Electricidad",{"$f":"+VLOOKUP($S33,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Electricity"},{"$f":"+VLOOKUP($S33,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Électricité"},154,154,154]
["MTT","Electric","Electricity",9,173,"ElectricElectricity9173",198800,null,"-",0.8,"kWh / km",0,1.3142857142857142E-2,7.2142857142857147E-2,null,"Eléctrico",{"$f":"+VLOOKUP($P34,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Electric"},{"$f":"+VLOOKUP($P34,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Électrique"},"Electricidad",{"$f":"+VLOOKUP($S34,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Electricity"},{"$f":"+VLOOKUP($S34,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Électricité"},173,173,173]
["MTT","Electric","Electricity",9,209,"ElectricElectricity9209",240000,null,"-",0.85,"kWh / km",0,1.3142857142857142E-2,7.2142857142857147E-2,null,"Eléctrico",{"$f":"+VLOOKUP($P35,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Electric"},{"$f":"+VLOOKUP($P35,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Électrique"},"Electricidad",{"$f":"+VLOOKUP($S35,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Electricity"},{"$f":"+VLOOKUP($S35,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Électricité"},209,209,209]
["MTT","Electric","Electricity",9,157,"ElectricElectricity9157",240000,null,"-",0.87,"kWh / km",0,1.3142857142857142E-2,7.2142857142857147E-2,null,"Eléctrico",{"$f":"+VLOOKUP($P36,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Electric"},{"$f":"+VLOOKUP($P36,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Électrique"},"Electricidad",{"$f":"+VLOOKUP($S36,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Electricity"},{"$f":"+VLOOKUP($S36,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Électricité"},157,157,157]
["MTT","Electric","Electricity",9,201,"ElectricElectricity9201",167000,null,"-",0.85000000000000009,"kWh / km",0,1.3142857142857142E-2,7.2142857142857147E-2,null,"Eléctrico",{"$f":"+VLOOKUP($P37,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Electric"},{"$f":"+VLOOKUP($P37,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Électrique"},"Electricidad",{"$f":"+VLOOKUP($S37,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Electricity"},{"$f":"+VLOOKUP($S37,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Électricité"},201,201,201]
["MTT","Electric","Electricity",10,315,"ElectricElectricity10315",229500,null,"-",1.26,"kWh / km",0,4.2774969474270029E-2,5.0735749282895239E-2,null,"Eléctrico",{"$f":"+VLOOKUP($P38,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Electric"},{"$f":"+VLOOKUP($P38,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Électrique"},"Electricidad",{"$f":"+VLOOKUP($S38,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Electricity"},{"$f":"+VLOOKUP($S38,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Électricité"},315,315,315]
["GIZ 2019","Electric","Electricity",18,450,"ElectricElectricity18450",550000,null,"-",1.8,"kWh / km",0,5.1329963369124036E-2,9.8545731248567983E-2,null,"Eléctrico",{"$f":"+VLOOKUP($P39,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Electric"},{"$f":"+VLOOKUP($P39,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Électrique"},"Electricidad",{"$f":"+VLOOKUP($S39,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Electricity"},{"$f":"+VLOOKUP($S39,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Électricité"},450,450,450]
["WRI","IC","NG",12,"Oxidation Catalyst (OC)","ICNG12Oxidation Catalyst (OC)",153000,{"$f":"+$H$43","v":1.4084507042253522},"km / Nm3",null,"-",3.3338958435047618E-2,4.2774969474270029E-2,0.11468601701656381,null,"CI",{"$f":"+VLOOKUP($P40,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($P40,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"GN",{"$f":"+VLOOKUP($S40,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"NG"},{"$f":"+VLOOKUP($S40,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"GN"},"Oxidación Catalítica (OC)",{"$f":"+VLOOKUP($V40,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Oxidation Catalyst (OC)"},{"$f":"+VLOOKUP($V40,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Oxydation catalytique (OC)"}]
["WRI","IC","NG",12,"Three-Way Catalyst (3WC)","ICNG12Three-Way Catalyst (3WC)",153000,{"$f":"+$H$43","v":1.4084507042253522},"km / Nm3",null,"-",3.3338958435047618E-2,4.2774969474270029E-2,0.11468601701656381,null,"CI",{"$f":"+VLOOKUP($P41,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($P41,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"GN",{"$f":"+VLOOKUP($S41,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"NG"},{"$f":"+VLOOKUP($S41,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"GN"},"Catalizador de tres vías (3WC)",{"$f":"+VLOOKUP($V41,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Three-Way Catalyst (3WC)"},{"$f":"+VLOOKUP($V41,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Catalyseur à trois voies (3WC)"}]
["GIZ 2019","IC","NG",10,"Euro V","ICNG10Euro V",100000,3.125,"km / Nm3",null,"-",1.9513749724190475E-2,3.5645807895225028E-2,6.7907849040182849E-2,null,"CI",{"$f":"+VLOOKUP($P42,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($P42,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"GN",{"$f":"+VLOOKUP($S42,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"NG"},{"$f":"+VLOOKUP($S42,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"GN"},"Euro V","Euro V","Euro V"]
["GIZ 2019","IC","NG",12,"Euro V","ICNG12Euro V",190000,1.4084507042253522,"km / Nm3",null,"-",3.3338958435047618E-2,4.2774969474270029E-2,0.11468601701656381,null,"CI",{"$f":"+VLOOKUP($P43,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($P43,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"GN",{"$f":"+VLOOKUP($S43,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"NG"},{"$f":"+VLOOKUP($S43,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"GN"},"Euro V","Euro V","Euro V"]
["GIZ 2019","IC","NG",18,"Euro V","ICNG18Euro V",310000,0.90999999999999903,"km / Nm3",null,"-",3.7902204326372299E-2,4.2774969474270029E-2,0.13493184740188538,null,"CI",{"$f":"+VLOOKUP($P44,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($P44,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"GN",{"$f":"+VLOOKUP($S44,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"NG"},{"$f":"+VLOOKUP($S44,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"GN"},"Euro V","Euro V","Euro V"]
["GIZ 2019","IC","NG",10,"Euro VI","ICNG10Euro VI",{"$f":"+G42*1.2","v":120000},3.125,"km / Nm3",null,"-",1.9513749724190475E-2,3.5645807895225028E-2,6.7907849040182849E-2,null,"CI",{"$f":"+VLOOKUP($P45,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($P45,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"GN",{"$f":"+VLOOKUP($S45,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"NG"},{"$f":"+VLOOKUP($S45,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"GN"},"Euro VI","Euro VI","Euro VI"]
["GIZ 2019","IC","NG",12,"Euro VI","ICNG12Euro VI",{"$f":"+G43*1.2","v":228000},1.4084507042253522,"km / Nm3",null,"-",3.3338958435047618E-2,4.2774969474270029E-2,0.11468601701656381,null,"CI",{"$f":"+VLOOKUP($P46,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($P46,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"GN",{"$f":"+VLOOKUP($S46,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"NG"},{"$f":"+VLOOKUP($S46,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"GN"},"Euro VI","Euro VI","Euro VI"]
["GIZ 2019","IC","NG",18,"Euro VI","ICNG18Euro VI",{"$f":"+G44*1.2","v":372000},0.90999999999999903,"km / Nm3",null,"-",3.7902204326372299E-2,4.2774969474270029E-2,0.13493184740188538,null,"CI",{"$f":"+VLOOKUP($P47,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($P47,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"GN",{"$f":"+VLOOKUP($S47,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"NG"},{"$f":"+VLOOKUP($S47,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"GN"},"Euro VI","Euro VI","Euro VI"]
[]
["(1) Some unit prices have been calculated based on GIZ & Lat Global 2019. Based on this, the unit cost of a EURO VI bus is estimated to be 1.2 times the price of a EURO V bus."]
["(2) For \"Catalytic Oxidation (CO)\" and \"Three-Way Catalyst (3WC)\" Natural Gas buses, the reference performance of GIZ & Lab Global has been assumed. This is due to the fact that the units presented by WRI for these technologies presented inconsistencies with other models."]
["(2) Para el caso del bus híbrido de Reducción Catalítica Selectiva (SCR) se ha asumido el mismo rendimiento que el "]

{"sheet":"Pollutant Externalities","index":13,"n_rows":64,"n_cols":25,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
["This sheet calculates the emissions associated with the energy consumption of both fleets and the costs associated with GHG. For this, the emissions factors of the sheet \"EF Technologies\" and the energy consumption of the sheet \"Ev. Economical MT\", are used."]
["The calculations for Fleet 1 are presented between rows 7 and 35, while the calculations for Fleet 2 appear between rows 36 and 63."]
[]
["Country",{"$f":"INDEX(Countries!$A$4:$A$197,MATCH('Input Data'!$C$5,Countries!$O$4:$O$197,0),1)","v":{"$error":"#N/A"}},null,null,"GHG Emissions Costs",null,null,null,null,null,null,null,null,null,null,"Other Pollutants Emissions"]
["USD/ t CO2eq",{"$f":"IF(Aux_Tab!E50,'Input Data'!$D$25,'Input Data'!C25)","v":33.5}]
[]
["Default CO2eq cost",54.7,null,null,"Fleet 1"]
[null,null,null,null,"Engine",{"$f":"Motor1","v":0},{"$f":"+Code_motor_1","v":{"$error":"#N/A"}}]
[null,null,null,null,"energy source",{"$f":"+Ener1","v":0},{"$f":"+Code_ener_1","v":{"$error":"#N/A"}}]
["year","Electricity Matrix Emissions Factor [t CO2eq/kWh]",null,null,{"$f":"+$A10","v":"year"},"Evaluation",{"$f":"+'MT Economical Ev.'!D27","v":{"$error":"#N/A"}},{"$f":"+'MT Economical Ev.'!E27","v":"Energy Consumption (kWh/year)"},null,"Fuel Emissions [t CO2eq/year]","Electricity Emissions [t CO2eq/year]","Total Emissions [t CO2eq/year]","GHG cost [USD]",null,null,{"$f":"+$E$28","v":"Emissions Factors"},{"$f":"+$F$30","v":"Value"},null,{"$f":"+$A10","v":"year"},"NOx [kg]","NO [kg]","MP [kg]","CO [kg]","THC [kg]","HCNM [kg]"]
[{"$f":"+'MT Economical Ev.'!$C28","v":2021},{"$f":"+IF(VLOOKUP(F11,Aux_Lang!$V$116:$Y$117,2,TRUE),INDEX('EF Energy Matrix'!$B$4:$AE$197,MATCH($B$4,'EF Energy Matrix'!$A$4:$A$197,0),MATCH($E11,'EF Energy Matrix'!$B$3:$AE$3,0)),\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"+'MT Economical Ev.'!$C28","v":2021},{"$f":"+IF(ISNUMBER(E11),Aux_Lang!$V$117,Aux_Lang!$V$116)","v":"TRUE"},{"$f":"IF(VLOOKUP(F11,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_1<=2,'MT Economical Ev.'!D28,0),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F11,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_1>=2,'MT Economical Ev.'!E28,0),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(VLOOKUP(F11,Aux_Lang!$V$116:$Y$117,2,TRUE),G11*($F$34/10^6),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F11,Aux_Lang!$V$116:$Y$117,2,TRUE),B11*H11,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F11,Aux_Lang!$V$116:$Y$117,2,TRUE),J11+K11,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F11,Aux_Lang!$V$116:$Y$117,2,TRUE),$L11*$B$5,\"\")","v":{"$error":"#N/A"}},null,null,"NOx [kg/L] - [kg/m3]",{"$f":"+VLOOKUP($E$29,'EF Technologies'!$G$8:$AB$47,'EF Technologies'!W$6,FALSE)/1000","v":{"$error":"#N/A"}},null,{"$f":"+'MT Economical Ev.'!$C28","v":2021},{"$f":"+IF(VLOOKUP(F11,Aux_Lang!$V$116:$Y$117,2,TRUE),$G11*$Q$11,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F11,Aux_Lang!$V$116:$Y$117,2,TRUE),$G11*$Q$12,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F11,Aux_Lang!$V$116:$Y$117,2,TRUE),$G11*$Q$13,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F11,Aux_Lang!$V$116:$Y$117,2,TRUE),$G11*$Q$14,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F11,Aux_Lang!$V$116:$Y$117,2,TRUE),$G11*$Q$15,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F11,Aux_Lang!$V$116:$Y$117,2,TRUE),$G11*$Q$16,\"\")","v":{"$error":"#N/A"}}]
[{"$f":"+'MT Economical Ev.'!$C29","v":2022},{"$f":"+IF(VLOOKUP(F12,Aux_Lang!$V$116:$Y$117,2,TRUE),INDEX('EF Energy Matrix'!$B$4:$AE$197,MATCH($B$4,'EF Energy Matrix'!$A$4:$A$197,0),MATCH($E12,'EF Energy Matrix'!$B$3:$AE$3,0)),\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"+'MT Economical Ev.'!$C29","v":2022},{"$f":"+IF(ISNUMBER(E12),Aux_Lang!$V$117,Aux_Lang!$V$116)","v":"TRUE"},{"$f":"IF(VLOOKUP(F12,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_1<=2,'MT Economical Ev.'!D29,0),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F12,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_1>=2,'MT Economical Ev.'!E29,0),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(VLOOKUP(F12,Aux_Lang!$V$116:$Y$117,2,TRUE),G12*($F$34/10^6),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F12,Aux_Lang!$V$116:$Y$117,2,TRUE),B12*H12,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F12,Aux_Lang!$V$116:$Y$117,2,TRUE),J12+K12,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F12,Aux_Lang!$V$116:$Y$117,2,TRUE),$L12*$B$5,\"\")","v":{"$error":"#N/A"}},null,null,"NO [kg/L] - [kg/m3]",{"$f":"+VLOOKUP($E$29,'EF Technologies'!$G$8:$AB$47,'EF Technologies'!X$6,FALSE)/1000","v":{"$error":"#N/A"}},null,{"$f":"+'MT Economical Ev.'!$C29","v":2022},{"$f":"+IF(VLOOKUP(F12,Aux_Lang!$V$116:$Y$117,2,TRUE),$G12*$Q$11,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F12,Aux_Lang!$V$116:$Y$117,2,TRUE),$G12*$Q$12,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F12,Aux_Lang!$V$116:$Y$117,2,TRUE),$G12*$Q$13,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F12,Aux_Lang!$V$116:$Y$117,2,TRUE),$G12*$Q$14,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F12,Aux_Lang!$V$116:$Y$117,2,TRUE),$G12*$Q$15,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F12,Aux_Lang!$V$116:$Y$117,2,TRUE),$G12*$Q$16,\"\")","v":{"$error":"#N/A"}}]
[{"$f":"+'MT Economical Ev.'!$C30","v":2023},{"$f":"+IF(VLOOKUP(F13,Aux_Lang!$V$116:$Y$117,2,TRUE),INDEX('EF Energy Matrix'!$B$4:$AE$197,MATCH($B$4,'EF Energy Matrix'!$A$4:$A$197,0),MATCH($E13,'EF Energy Matrix'!$B$3:$AE$3,0)),\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"+'MT Economical Ev.'!$C30","v":2023},{"$f":"+IF(ISNUMBER(E13),Aux_Lang!$V$117,Aux_Lang!$V$116)","v":"TRUE"},{"$f":"IF(VLOOKUP(F13,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_1<=2,'MT Economical Ev.'!D30,0),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F13,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_1>=2,'MT Economical Ev.'!E30,0),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(VLOOKUP(F13,Aux_Lang!$V$116:$Y$117,2,TRUE),G13*($F$34/10^6),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F13,Aux_Lang!$V$116:$Y$117,2,TRUE),B13*H13,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F13,Aux_Lang!$V$116:$Y$117,2,TRUE),J13+K13,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F13,Aux_Lang!$V$116:$Y$117,2,TRUE),$L13*$B$5,\"\")","v":{"$error":"#N/A"}},null,null,"MP [kg/L] - [kg/m3]",{"$f":"+VLOOKUP($E$29,'EF Technologies'!$G$8:$AB$47,'EF Technologies'!Y$6,FALSE)/1000","v":{"$error":"#N/A"}},null,{"$f":"+'MT Economical Ev.'!$C30","v":2023},{"$f":"+IF(VLOOKUP(F13,Aux_Lang!$V$116:$Y$117,2,TRUE),$G13*$Q$11,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F13,Aux_Lang!$V$116:$Y$117,2,TRUE),$G13*$Q$12,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F13,Aux_Lang!$V$116:$Y$117,2,TRUE),$G13*$Q$13,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F13,Aux_Lang!$V$116:$Y$117,2,TRUE),$G13*$Q$14,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F13,Aux_Lang!$V$116:$Y$117,2,TRUE),$G13*$Q$15,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F13,Aux_Lang!$V$116:$Y$117,2,TRUE),$G13*$Q$16,\"\")","v":{"$error":"#N/A"}}]
[{"$f":"+'MT Economical Ev.'!$C31","v":2024},{"$f":"+IF(VLOOKUP(F14,Aux_Lang!$V$116:$Y$117,2,TRUE),INDEX('EF Energy Matrix'!$B$4:$AE$197,MATCH($B$4,'EF Energy Matrix'!$A$4:$A$197,0),MATCH($E14,'EF Energy Matrix'!$B$3:$AE$3,0)),\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"+'MT Economical Ev.'!$C31","v":2024},{"$f":"+IF(ISNUMBER(E14),Aux_Lang!$V$117,Aux_Lang!$V$116)","v":"TRUE"},{"$f":"IF(VLOOKUP(F14,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_1<=2,'MT Economical Ev.'!D31,0),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F14,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_1>=2,'MT Economical Ev.'!E31,0),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(VLOOKUP(F14,Aux_Lang!$V$116:$Y$117,2,TRUE),G14*($F$34/10^6),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F14,Aux_Lang!$V$116:$Y$117,2,TRUE),B14*H14,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F14,Aux_Lang!$V$116:$Y$117,2,TRUE),J14+K14,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F14,Aux_Lang!$V$116:$Y$117,2,TRUE),$L14*$B$5,\"\")","v":{"$error":"#N/A"}},null,null,"CO [kg/L] - [kg/m3]",{"$f":"+VLOOKUP($E$29,'EF Technologies'!$G$8:$AB$47,'EF Technologies'!Z$6,FALSE)/1000","v":{"$error":"#N/A"}},null,{"$f":"+'MT Economical Ev.'!$C31","v":2024},{"$f":"+IF(VLOOKUP(F14,Aux_Lang!$V$116:$Y$117,2,TRUE),$G14*$Q$11,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F14,Aux_Lang!$V$116:$Y$117,2,TRUE),$G14*$Q$12,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F14,Aux_Lang!$V$116:$Y$117,2,TRUE),$G14*$Q$13,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F14,Aux_Lang!$V$116:$Y$117,2,TRUE),$G14*$Q$14,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F14,Aux_Lang!$V$116:$Y$117,2,TRUE),$G14*$Q$15,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F14,Aux_Lang!$V$116:$Y$117,2,TRUE),$G14*$Q$16,\"\")","v":{"$error":"#N/A"}}]
[{"$f":"+'MT Economical Ev.'!$C32","v":2025},{"$f":"+IF(VLOOKUP(F15,Aux_Lang!$V$116:$Y$117,2,TRUE),INDEX('EF Energy Matrix'!$B$4:$AE$197,MATCH($B$4,'EF Energy Matrix'!$A$4:$A$197,0),MATCH($E15,'EF Energy Matrix'!$B$3:$AE$3,0)),\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"+'MT Economical Ev.'!$C32","v":2025},{"$f":"+IF(ISNUMBER(E15),Aux_Lang!$V$117,Aux_Lang!$V$116)","v":"TRUE"},{"$f":"IF(VLOOKUP(F15,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_1<=2,'MT Economical Ev.'!D32,0),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F15,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_1>=2,'MT Economical Ev.'!E32,0),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(VLOOKUP(F15,Aux_Lang!$V$116:$Y$117,2,TRUE),G15*($F$34/10^6),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F15,Aux_Lang!$V$116:$Y$117,2,TRUE),B15*H15,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F15,Aux_Lang!$V$116:$Y$117,2,TRUE),J15+K15,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F15,Aux_Lang!$V$116:$Y$117,2,TRUE),$L15*$B$5,\"\")","v":{"$error":"#N/A"}},null,null,"THC [kg/L] - [kg/m3]",{"$f":"+VLOOKUP($E$29,'EF Technologies'!$G$8:$AB$47,'EF Technologies'!AA$6,FALSE)/1000","v":{"$error":"#N/A"}},null,{"$f":"+'MT Economical Ev.'!$C32","v":2025},{"$f":"+IF(VLOOKUP(F15,Aux_Lang!$V$116:$Y$117,2,TRUE),$G15*$Q$11,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F15,Aux_Lang!$V$116:$Y$117,2,TRUE),$G15*$Q$12,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F15,Aux_Lang!$V$116:$Y$117,2,TRUE),$G15*$Q$13,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F15,Aux_Lang!$V$116:$Y$117,2,TRUE),$G15*$Q$14,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F15,Aux_Lang!$V$116:$Y$117,2,TRUE),$G15*$Q$15,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F15,Aux_Lang!$V$116:$Y$117,2,TRUE),$G15*$Q$16,\"\")","v":{"$error":"#N/A"}}]
[{"$f":"+'MT Economical Ev.'!$C33","v":2026},{"$f":"+IF(VLOOKUP(F16,Aux_Lang!$V$116:$Y$117,2,TRUE),INDEX('EF Energy Matrix'!$B$4:$AE$197,MATCH($B$4,'EF Energy Matrix'!$A$4:$A$197,0),MATCH($E16,'EF Energy Matrix'!$B$3:$AE$3,0)),\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"+'MT Economical Ev.'!$C33","v":2026},{"$f":"+IF(ISNUMBER(E16),Aux_Lang!$V$117,Aux_Lang!$V$116)","v":"TRUE"},{"$f":"IF(VLOOKUP(F16,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_1<=2,'MT Economical Ev.'!D33,0),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F16,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_1>=2,'MT Economical Ev.'!E33,0),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(VLOOKUP(F16,Aux_Lang!$V$116:$Y$117,2,TRUE),G16*($F$34/10^6),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F16,Aux_Lang!$V$116:$Y$117,2,TRUE),B16*H16,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F16,Aux_Lang!$V$116:$Y$117,2,TRUE),J16+K16,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F16,Aux_Lang!$V$116:$Y$117,2,TRUE),$L16*$B$5,\"\")","v":{"$error":"#N/A"}},null,null,"HCNM [kg/L] - [kg/m3]",{"$f":"+VLOOKUP($E$29,'EF Technologies'!$G$8:$AB$47,'EF Technologies'!AB$6,FALSE)/1000","v":{"$error":"#N/A"}},null,{"$f":"+'MT Economical Ev.'!$C33","v":2026},{"$f":"+IF(VLOOKUP(F16,Aux_Lang!$V$116:$Y$117,2,TRUE),$G16*$Q$11,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F16,Aux_Lang!$V$116:$Y$117,2,TRUE),$G16*$Q$12,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F16,Aux_Lang!$V$116:$Y$117,2,TRUE),$G16*$Q$13,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F16,Aux_Lang!$V$116:$Y$117,2,TRUE),$G16*$Q$14,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F16,Aux_Lang!$V$116:$Y$117,2,TRUE),$G16*$Q$15,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F16,Aux_Lang!$V$116:$Y$117,2,TRUE),$G16*$Q$16,\"\")","v":{"$error":"#N/A"}}]
[{"$f":"+'MT Economical Ev.'!$C34","v":2027},{"$f":"+IF(VLOOKUP(F17,Aux_Lang!$V$116:$Y$117,2,TRUE),INDEX('EF Energy Matrix'!$B$4:$AE$197,MATCH($B$4,'EF Energy Matrix'!$A$4:$A$197,0),MATCH($E17,'EF Energy Matrix'!$B$3:$AE$3,0)),\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"+'MT Economical Ev.'!$C34","v":2027},{"$f":"+IF(ISNUMBER(E17),Aux_Lang!$V$117,Aux_Lang!$V$116)","v":"TRUE"},{"$f":"IF(VLOOKUP(F17,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_1<=2,'MT Economical Ev.'!D34,0),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F17,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_1>=2,'MT Economical Ev.'!E34,0),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(VLOOKUP(F17,Aux_Lang!$V$116:$Y$117,2,TRUE),G17*($F$34/10^6),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F17,Aux_Lang!$V$116:$Y$117,2,TRUE),B17*H17,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F17,Aux_Lang!$V$116:$Y$117,2,TRUE),J17+K17,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F17,Aux_Lang!$V$116:$Y$117,2,TRUE),$L17*$B$5,\"\")","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"+'MT Economical Ev.'!$C34","v":2027},{"$f":"+IF(VLOOKUP(F17,Aux_Lang!$V$116:$Y$117,2,TRUE),$G17*$Q$11,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F17,Aux_Lang!$V$116:$Y$117,2,TRUE),$G17*$Q$12,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F17,Aux_Lang!$V$116:$Y$117,2,TRUE),$G17*$Q$13,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F17,Aux_Lang!$V$116:$Y$117,2,TRUE),$G17*$Q$14,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F17,Aux_Lang!$V$116:$Y$117,2,TRUE),$G17*$Q$15,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F17,Aux_Lang!$V$116:$Y$117,2,TRUE),$G17*$Q$16,\"\")","v":{"$error":"#N/A"}}]
[{"$f":"+'MT Economical Ev.'!$C35","v":2028},{"$f":"+IF(VLOOKUP(F18,Aux_Lang!$V$116:$Y$117,2,TRUE),INDEX('EF Energy Matrix'!$B$4:$AE$197,MATCH($B$4,'EF Energy Matrix'!$A$4:$A$197,0),MATCH($E18,'EF Energy Matrix'!$B$3:$AE$3,0)),\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"+'MT Economical Ev.'!$C35","v":2028},{"$f":"+IF(ISNUMBER(E18),Aux_Lang!$V$117,Aux_Lang!$V$116)","v":"TRUE"},{"$f":"IF(VLOOKUP(F18,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_1<=2,'MT Economical Ev.'!D35,0),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F18,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_1>=2,'MT Economical Ev.'!E35,0),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(VLOOKUP(F18,Aux_Lang!$V$116:$Y$117,2,TRUE),G18*($F$34/10^6),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F18,Aux_Lang!$V$116:$Y$117,2,TRUE),B18*H18,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F18,Aux_Lang!$V$116:$Y$117,2,TRUE),J18+K18,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F18,Aux_Lang!$V$116:$Y$117,2,TRUE),$L18*$B$5,\"\")","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"+'MT Economical Ev.'!$C35","v":2028},{"$f":"+IF(VLOOKUP(F18,Aux_Lang!$V$116:$Y$117,2,TRUE),$G18*$Q$11,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F18,Aux_Lang!$V$116:$Y$117,2,TRUE),$G18*$Q$12,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F18,Aux_Lang!$V$116:$Y$117,2,TRUE),$G18*$Q$13,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F18,Aux_Lang!$V$116:$Y$117,2,TRUE),$G18*$Q$14,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F18,Aux_Lang!$V$116:$Y$117,2,TRUE),$G18*$Q$15,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F18,Aux_Lang!$V$116:$Y$117,2,TRUE),$G18*$Q$16,\"\")","v":{"$error":"#N/A"}}]
[{"$f":"+'MT Economical Ev.'!$C36","v":2029},{"$f":"+IF(VLOOKUP(F19,Aux_Lang!$V$116:$Y$117,2,TRUE),INDEX('EF Energy Matrix'!$B$4:$AE$197,MATCH($B$4,'EF Energy Matrix'!$A$4:$A$197,0),MATCH($E19,'EF Energy Matrix'!$B$3:$AE$3,0)),\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"+'MT Economical Ev.'!$C36","v":2029},{"$f":"+IF(ISNUMBER(E19),Aux_Lang!$V$117,Aux_Lang!$V$116)","v":"TRUE"},{"$f":"IF(VLOOKUP(F19,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_1<=2,'MT Economical Ev.'!D36,0),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F19,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_1>=2,'MT Economical Ev.'!E36,0),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(VLOOKUP(F19,Aux_Lang!$V$116:$Y$117,2,TRUE),G19*($F$34/10^6),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F19,Aux_Lang!$V$116:$Y$117,2,TRUE),B19*H19,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F19,Aux_Lang!$V$116:$Y$117,2,TRUE),J19+K19,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F19,Aux_Lang!$V$116:$Y$117,2,TRUE),$L19*$B$5,\"\")","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"+'MT Economical Ev.'!$C36","v":2029},{"$f":"+IF(VLOOKUP(F19,Aux_Lang!$V$116:$Y$117,2,TRUE),$G19*$Q$11,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F19,Aux_Lang!$V$116:$Y$117,2,TRUE),$G19*$Q$12,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F19,Aux_Lang!$V$116:$Y$117,2,TRUE),$G19*$Q$13,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F19,Aux_Lang!$V$116:$Y$117,2,TRUE),$G19*$Q$14,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F19,Aux_Lang!$V$116:$Y$117,2,TRUE),$G19*$Q$15,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F19,Aux_Lang!$V$116:$Y$117,2,TRUE),$G19*$Q$16,\"\")","v":{"$error":"#N/A"}}]
[{"$f":"+'MT Economical Ev.'!$C37","v":2030},{"$f":"+IF(VLOOKUP(F20,Aux_Lang!$V$116:$Y$117,2,TRUE),INDEX('EF Energy Matrix'!$B$4:$AE$197,MATCH($B$4,'EF Energy Matrix'!$A$4:$A$197,0),MATCH($E20,'EF Energy Matrix'!$B$3:$AE$3,0)),\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"+'MT Economical Ev.'!$C37","v":2030},{"$f":"+IF(ISNUMBER(E20),Aux_Lang!$V$117,Aux_Lang!$V$116)","v":"TRUE"},{"$f":"IF(VLOOKUP(F20,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_1<=2,'MT Economical Ev.'!D37,0),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F20,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_1>=2,'MT Economical Ev.'!E37,0),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(VLOOKUP(F20,Aux_Lang!$V$116:$Y$117,2,TRUE),G20*($F$34/10^6),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F20,Aux_Lang!$V$116:$Y$117,2,TRUE),B20*H20,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F20,Aux_Lang!$V$116:$Y$117,2,TRUE),J20+K20,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F20,Aux_Lang!$V$116:$Y$117,2,TRUE),$L20*$B$5,\"\")","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"+'MT Economical Ev.'!$C37","v":2030},{"$f":"+IF(VLOOKUP(F20,Aux_Lang!$V$116:$Y$117,2,TRUE),$G20*$Q$11,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F20,Aux_Lang!$V$116:$Y$117,2,TRUE),$G20*$Q$12,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F20,Aux_Lang!$V$116:$Y$117,2,TRUE),$G20*$Q$13,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F20,Aux_Lang!$V$116:$Y$117,2,TRUE),$G20*$Q$14,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F20,Aux_Lang!$V$116:$Y$117,2,TRUE),$G20*$Q$15,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F20,Aux_Lang!$V$116:$Y$117,2,TRUE),$G20*$Q$16,\"\")","v":{"$error":"#N/A"}}]
[{"$f":"+'MT Economical Ev.'!$C38","v":2031},{"$f":"+IF(VLOOKUP(F21,Aux_Lang!$V$116:$Y$117,2,TRUE),INDEX('EF Energy Matrix'!$B$4:$AE$197,MATCH($B$4,'EF Energy Matrix'!$A$4:$A$197,0),MATCH($E21,'EF Energy Matrix'!$B$3:$AE$3,0)),\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"+'MT Economical Ev.'!$C38","v":2031},{"$f":"+IF(ISNUMBER(E21),Aux_Lang!$V$117,Aux_Lang!$V$116)","v":"TRUE"},{"$f":"IF(VLOOKUP(F21,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_1<=2,'MT Economical Ev.'!D38,0),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F21,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_1>=2,'MT Economical Ev.'!E38,0),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(VLOOKUP(F21,Aux_Lang!$V$116:$Y$117,2,TRUE),G21*($F$34/10^6),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F21,Aux_Lang!$V$116:$Y$117,2,TRUE),B21*H21,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F21,Aux_Lang!$V$116:$Y$117,2,TRUE),J21+K21,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F21,Aux_Lang!$V$116:$Y$117,2,TRUE),$L21*$B$5,\"\")","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"+'MT Economical Ev.'!$C38","v":2031},{"$f":"+IF(VLOOKUP(F21,Aux_Lang!$V$116:$Y$117,2,TRUE),$G21*$Q$11,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F21,Aux_Lang!$V$116:$Y$117,2,TRUE),$G21*$Q$12,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F21,Aux_Lang!$V$116:$Y$117,2,TRUE),$G21*$Q$13,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F21,Aux_Lang!$V$116:$Y$117,2,TRUE),$G21*$Q$14,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F21,Aux_Lang!$V$116:$Y$117,2,TRUE),$G21*$Q$15,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F21,Aux_Lang!$V$116:$Y$117,2,TRUE),$G21*$Q$16,\"\")","v":{"$error":"#N/A"}}]
[{"$f":"+'MT Economical Ev.'!$C39","v":2032},{"$f":"+IF(VLOOKUP(F22,Aux_Lang!$V$116:$Y$117,2,TRUE),INDEX('EF Energy Matrix'!$B$4:$AE$197,MATCH($B$4,'EF Energy Matrix'!$A$4:$A$197,0),MATCH($E22,'EF Energy Matrix'!$B$3:$AE$3,0)),\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"+'MT Economical Ev.'!$C39","v":2032},{"$f":"+IF(ISNUMBER(E22),Aux_Lang!$V$117,Aux_Lang!$V$116)","v":"TRUE"},{"$f":"IF(VLOOKUP(F22,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_1<=2,'MT Economical Ev.'!D39,0),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F22,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_1>=2,'MT Economical Ev.'!E39,0),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(VLOOKUP(F22,Aux_Lang!$V$116:$Y$117,2,TRUE),G22*($F$34/10^6),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F22,Aux_Lang!$V$116:$Y$117,2,TRUE),B22*H22,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F22,Aux_Lang!$V$116:$Y$117,2,TRUE),J22+K22,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F22,Aux_Lang!$V$116:$Y$117,2,TRUE),$L22*$B$5,\"\")","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"+'MT Economical Ev.'!$C39","v":2032},{"$f":"+IF(VLOOKUP(F22,Aux_Lang!$V$116:$Y$117,2,TRUE),$G22*$Q$11,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F22,Aux_Lang!$V$116:$Y$117,2,TRUE),$G22*$Q$12,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F22,Aux_Lang!$V$116:$Y$117,2,TRUE),$G22*$Q$13,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F22,Aux_Lang!$V$116:$Y$117,2,TRUE),$G22*$Q$14,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F22,Aux_Lang!$V$116:$Y$117,2,TRUE),$G22*$Q$15,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F22,Aux_Lang!$V$116:$Y$117,2,TRUE),$G22*$Q$16,\"\")","v":{"$error":"#N/A"}}]
[{"$f":"+'MT Economical Ev.'!$C40","v":2033},{"$f":"+IF(VLOOKUP(F23,Aux_Lang!$V$116:$Y$117,2,TRUE),INDEX('EF Energy Matrix'!$B$4:$AE$197,MATCH($B$4,'EF Energy Matrix'!$A$4:$A$197,0),MATCH($E23,'EF Energy Matrix'!$B$3:$AE$3,0)),\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"+'MT Economical Ev.'!$C40","v":2033},{"$f":"+IF(ISNUMBER(E23),Aux_Lang!$V$117,Aux_Lang!$V$116)","v":"TRUE"},{"$f":"IF(VLOOKUP(F23,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_1<=2,'MT Economical Ev.'!D40,0),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F23,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_1>=2,'MT Economical Ev.'!E40,0),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(VLOOKUP(F23,Aux_Lang!$V$116:$Y$117,2,TRUE),G23*($F$34/10^6),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F23,Aux_Lang!$V$116:$Y$117,2,TRUE),B23*H23,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F23,Aux_Lang!$V$116:$Y$117,2,TRUE),J23+K23,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F23,Aux_Lang!$V$116:$Y$117,2,TRUE),$L23*$B$5,\"\")","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"+'MT Economical Ev.'!$C40","v":2033},{"$f":"+IF(VLOOKUP(F23,Aux_Lang!$V$116:$Y$117,2,TRUE),$G23*$Q$11,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F23,Aux_Lang!$V$116:$Y$117,2,TRUE),$G23*$Q$12,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F23,Aux_Lang!$V$116:$Y$117,2,TRUE),$G23*$Q$13,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F23,Aux_Lang!$V$116:$Y$117,2,TRUE),$G23*$Q$14,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F23,Aux_Lang!$V$116:$Y$117,2,TRUE),$G23*$Q$15,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F23,Aux_Lang!$V$116:$Y$117,2,TRUE),$G23*$Q$16,\"\")","v":{"$error":"#N/A"}}]
[{"$f":"+'MT Economical Ev.'!$C41","v":2034},{"$f":"+IF(VLOOKUP(F24,Aux_Lang!$V$116:$Y$117,2,TRUE),INDEX('EF Energy Matrix'!$B$4:$AE$197,MATCH($B$4,'EF Energy Matrix'!$A$4:$A$197,0),MATCH($E24,'EF Energy Matrix'!$B$3:$AE$3,0)),\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"+'MT Economical Ev.'!$C41","v":2034},{"$f":"+IF(ISNUMBER(E24),Aux_Lang!$V$117,Aux_Lang!$V$116)","v":"TRUE"},{"$f":"IF(VLOOKUP(F24,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_1<=2,'MT Economical Ev.'!D41,0),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F24,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_1>=2,'MT Economical Ev.'!E41,0),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(VLOOKUP(F24,Aux_Lang!$V$116:$Y$117,2,TRUE),G24*($F$34/10^6),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F24,Aux_Lang!$V$116:$Y$117,2,TRUE),B24*H24,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F24,Aux_Lang!$V$116:$Y$117,2,TRUE),J24+K24,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F24,Aux_Lang!$V$116:$Y$117,2,TRUE),$L24*$B$5,\"\")","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"+'MT Economical Ev.'!$C41","v":2034},{"$f":"+IF(VLOOKUP(F24,Aux_Lang!$V$116:$Y$117,2,TRUE),$G24*$Q$11,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F24,Aux_Lang!$V$116:$Y$117,2,TRUE),$G24*$Q$12,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F24,Aux_Lang!$V$116:$Y$117,2,TRUE),$G24*$Q$13,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F24,Aux_Lang!$V$116:$Y$117,2,TRUE),$G24*$Q$14,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F24,Aux_Lang!$V$116:$Y$117,2,TRUE),$G24*$Q$15,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F24,Aux_Lang!$V$116:$Y$117,2,TRUE),$G24*$Q$16,\"\")","v":{"$error":"#N/A"}}]
[{"$f":"+'MT Economical Ev.'!$C42","v":2035},{"$f":"+IF(VLOOKUP(F25,Aux_Lang!$V$116:$Y$117,2,TRUE),INDEX('EF Energy Matrix'!$B$4:$AE$197,MATCH($B$4,'EF Energy Matrix'!$A$4:$A$197,0),MATCH($E25,'EF Energy Matrix'!$B$3:$AE$3,0)),\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"+'MT Economical Ev.'!$C42","v":2035},{"$f":"+IF(ISNUMBER(E25),Aux_Lang!$V$117,Aux_Lang!$V$116)","v":"TRUE"},{"$f":"IF(VLOOKUP(F25,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_1<=2,'MT Economical Ev.'!D42,0),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F25,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_1>=2,'MT Economical Ev.'!E42,0),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(VLOOKUP(F25,Aux_Lang!$V$116:$Y$117,2,TRUE),G25*($F$34/10^6),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F25,Aux_Lang!$V$116:$Y$117,2,TRUE),B25*H25,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F25,Aux_Lang!$V$116:$Y$117,2,TRUE),J25+K25,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F25,Aux_Lang!$V$116:$Y$117,2,TRUE),$L25*$B$5,\"\")","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"+'MT Economical Ev.'!$C42","v":2035},{"$f":"+IF(VLOOKUP(F25,Aux_Lang!$V$116:$Y$117,2,TRUE),$G25*$Q$11,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F25,Aux_Lang!$V$116:$Y$117,2,TRUE),$G25*$Q$12,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F25,Aux_Lang!$V$116:$Y$117,2,TRUE),$G25*$Q$13,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F25,Aux_Lang!$V$116:$Y$117,2,TRUE),$G25*$Q$14,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F25,Aux_Lang!$V$116:$Y$117,2,TRUE),$G25*$Q$15,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F25,Aux_Lang!$V$116:$Y$117,2,TRUE),$G25*$Q$16,\"\")","v":{"$error":"#N/A"}}]
[{"$f":"+'MT Economical Ev.'!$C43","v":""},{"$f":"+IF(VLOOKUP(F26,Aux_Lang!$V$116:$Y$117,2,TRUE),INDEX('EF Energy Matrix'!$B$4:$AE$197,MATCH($B$4,'EF Energy Matrix'!$A$4:$A$197,0),MATCH($E26,'EF Energy Matrix'!$B$3:$AE$3,0)),\"\")","v":""},null,null,{"$f":"+'MT Economical Ev.'!$C43","v":""},{"$f":"+IF(ISNUMBER(E26),Aux_Lang!$V$117,Aux_Lang!$V$116)","v":"FALSE"},{"$f":"IF(VLOOKUP(F26,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_1<=2,'MT Economical Ev.'!D43,0),\"\")","v":""},{"$f":"IF(VLOOKUP(F26,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_1>=2,'MT Economical Ev.'!E43,0),\"\")","v":""},null,{"$f":"+IF(VLOOKUP(F26,Aux_Lang!$V$116:$Y$117,2,TRUE),G26*($F$34/10^6),\"\")","v":""},{"$f":"IF(VLOOKUP(F26,Aux_Lang!$V$116:$Y$117,2,TRUE),B26*H26,\"\")","v":""},{"$f":"IF(VLOOKUP(F26,Aux_Lang!$V$116:$Y$117,2,TRUE),J26+K26,\"\")","v":""},{"$f":"IF(VLOOKUP(F26,Aux_Lang!$V$116:$Y$117,2,TRUE),$L26*$B$5,\"\")","v":""},null,null,null,null,null,{"$f":"+'MT Economical Ev.'!$C43","v":""},{"$f":"+IF(VLOOKUP(F26,Aux_Lang!$V$116:$Y$117,2,TRUE),$G26*$Q$11,\"\")","v":""},{"$f":"+IF(VLOOKUP(F26,Aux_Lang!$V$116:$Y$117,2,TRUE),$G26*$Q$12,\"\")","v":""},{"$f":"+IF(VLOOKUP(F26,Aux_Lang!$V$116:$Y$117,2,TRUE),$G26*$Q$13,\"\")","v":""},{"$f":"+IF(VLOOKUP(F26,Aux_Lang!$V$116:$Y$117,2,TRUE),$G26*$Q$14,\"\")","v":""},{"$f":"+IF(VLOOKUP(F26,Aux_Lang!$V$116:$Y$117,2,TRUE),$G26*$Q$15,\"\")","v":""},{"$f":"+IF(VLOOKUP(F26,Aux_Lang!$V$116:$Y$117,2,TRUE),$G26*$Q$16,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No data",null,null,"Total",{"$f":"+IF(AND(Code_ener_1<>4,$Q$11=0),$P$27,SUM(T11:T26))","v":{"$error":"#N/A"}},{"$f":"+IF(AND(Code_ener_1<>4,$Q$12=0),$P$27,SUM(U11:U26))","v":{"$error":"#N/A"}},{"$f":"+IF(AND(Code_ener_1<>4,$Q$13=0),$P$27,SUM(V11:V26))","v":{"$error":"#N/A"}},{"$f":"+IF(AND(Code_ener_1<>4,$Q$14=0),$P$27,SUM(W11:W26))","v":{"$error":"#N/A"}},{"$f":"+IF(AND(Code_ener_1<>4,$Q$15=0),$P$27,SUM(X11:X26))","v":{"$error":"#N/A"}},{"$f":"+IF(AND(Code_ener_1<>4,$Q$16=0),$P$27,SUM(Y11:Y26))","v":{"$error":"#N/A"}}]
[null,null,null,null,"Emissions Factors"]
[null,null,null,null,{"$f":"+_xlfn.CONCAT(Motor1,Ener1,Size1,CAPA1)","v":""}]
[null,null,null,null,"Unit","Value"]
[null,null,null,null,{"$f":"+IF(Code_ener_1=3,\"[g CO2 / m3]\",IF(Code_ener_1=4,\"-\",\"[g CO2 / l]\"))","v":{"$error":"#N/A"}},{"$f":"+VLOOKUP($E$29,'EF Technologies'!$G$8:$V$47,6,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"+IF(Code_ener_1=3,\"[g CH4 / m3]\",IF(Code_ener_1=4,\"-\",\"[g CH4 / l]\"))","v":{"$error":"#N/A"}},{"$f":"+VLOOKUP($E$29,'EF Technologies'!$G$8:$V$47,15,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"+IF(Code_ener_1=3,\"[g N2O / m3]\",IF(Code_ener_1=4,\"-\",\"[g N2O / l]\"))","v":{"$error":"#N/A"}},{"$f":"+VLOOKUP($E$29,'EF Technologies'!$G$8:$V$47,16,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"+IF(Code_ener_1=3,\"[g CO2eq / m3]\",IF(Code_ener_1=4,\"-\",\"[g CO2eq / l]\"))","v":{"$error":"#N/A"}},{"$f":"+F31+F32*25+F33*298","v":{"$error":"#N/A"}}]
[]
[]
[null,null,null,null,"Fleet 2"]
[null,null,null,null,{"$f":"+E8","v":"Engine"},{"$f":"Motor2","v":0},{"$f":"+Code_motor_2","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"+E9","v":"energy source"},{"$f":"+Ener2","v":0},{"$f":"+Code_ener_2","v":{"$error":"#N/A"}}]
[{"$f":"+A10","v":"year"},{"$f":"+B10","v":"Electricity Matrix Emissions Factor [t CO2eq/kWh]"},null,null,{"$f":"+E10","v":"year"},{"$f":"+F10","v":"Evaluation"},{"$f":"+'MT Economical Ev.'!U27","v":{"$error":"#N/A"}},{"$f":"+'MT Economical Ev.'!V27","v":"Energy Consumption (kWh/year)"},null,{"$f":"+J$10","v":"Fuel Emissions [t CO2eq/year]"},{"$f":"+K$10","v":"Electricity Emissions [t CO2eq/year]"},{"$f":"+L$10","v":"Total Emissions [t CO2eq/year]"},{"$f":"+M$10","v":"GHG cost [USD]"},null,null,{"$f":"+P10","v":"Emissions Factors"},{"$f":"+Q10","v":"Value"},null,{"$f":"+S10","v":"year"},"NOx [kg]","NO [kg]","MP [kg]","CO [kg]","THC [kg]","HCNM [kg]"]
[{"$f":"+'MT Economical Ev.'!T28","v":2021},{"$f":"+IF(VLOOKUP(F41,Aux_Lang!$V$116:$Y$117,2,TRUE),INDEX('EF Energy Matrix'!$B$4:$AE$197,MATCH($B$4,'EF Energy Matrix'!$A$4:$A$197,0),MATCH($E41,'EF Energy Matrix'!$B$3:$AE$3,0)),\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"+'MT Economical Ev.'!T28","v":2021},{"$f":"+IF(ISNUMBER(E41),Aux_Lang!$V$117,Aux_Lang!$V$116)","v":"TRUE"},{"$f":"IF(VLOOKUP(F41,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_2<=2,'MT Economical Ev.'!U28,0),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F41,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_2>=2,'MT Economical Ev.'!V28,0),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(VLOOKUP(F41,Aux_Lang!$V$116:$Y$117,2,TRUE),G41*($F$64/10^6),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F41,Aux_Lang!$V$116:$Y$117,2,TRUE),B41*H41,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F41,Aux_Lang!$V$116:$Y$117,2,TRUE),J41+K41,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F41,Aux_Lang!$V$116:$Y$117,2,TRUE),$L41*$B$5,\"\")","v":{"$error":"#N/A"}},null,null,"NOx [kg/L] - [kg/m3]",{"$f":"+VLOOKUP($E$59,'EF Technologies'!$G$8:$AB$47,'EF Technologies'!W$6,FALSE)/1000","v":{"$error":"#N/A"}},null,{"$f":"+'MT Economical Ev.'!T28","v":2021},{"$f":"+IF(VLOOKUP(F41,Aux_Lang!$V$116:$Y$117,2,TRUE),$G41*$Q$41,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F41,Aux_Lang!$V$116:$Y$117,2,TRUE),$G41*$Q$42,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F41,Aux_Lang!$V$116:$Y$117,2,TRUE),$G41*$Q$43,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F41,Aux_Lang!$V$116:$Y$117,2,TRUE),$G41*$Q$44,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F41,Aux_Lang!$V$116:$Y$117,2,TRUE),$G41*$Q$45,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F41,Aux_Lang!$V$116:$Y$117,2,TRUE),$G41*$Q$46,\"\")","v":{"$error":"#N/A"}}]
[{"$f":"+'MT Economical Ev.'!T29","v":2022},{"$f":"+IF(VLOOKUP(F42,Aux_Lang!$V$116:$Y$117,2,TRUE),INDEX('EF Energy Matrix'!$B$4:$AE$197,MATCH($B$4,'EF Energy Matrix'!$A$4:$A$197,0),MATCH($E42,'EF Energy Matrix'!$B$3:$AE$3,0)),\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"+'MT Economical Ev.'!T29","v":2022},{"$f":"+IF(ISNUMBER(E42),Aux_Lang!$V$117,Aux_Lang!$V$116)","v":"TRUE"},{"$f":"IF(VLOOKUP(F42,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_2<=2,'MT Economical Ev.'!U29,0),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F42,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_2>=2,'MT Economical Ev.'!V29,0),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(VLOOKUP(F42,Aux_Lang!$V$116:$Y$117,2,TRUE),G42*($F$64/10^6),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F42,Aux_Lang!$V$116:$Y$117,2,TRUE),B42*H42,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F42,Aux_Lang!$V$116:$Y$117,2,TRUE),J42+K42,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F42,Aux_Lang!$V$116:$Y$117,2,TRUE),$L42*$B$5,\"\")","v":{"$error":"#N/A"}},null,null,"NO [kg/L] - [kg/m3]",{"$f":"+VLOOKUP($E$59,'EF Technologies'!$G$8:$AB$47,'EF Technologies'!X$6,FALSE)/1000","v":{"$error":"#N/A"}},null,{"$f":"+'MT Economical Ev.'!T29","v":2022},{"$f":"+IF(VLOOKUP(F42,Aux_Lang!$V$116:$Y$117,2,TRUE),$G42*$Q$41,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F42,Aux_Lang!$V$116:$Y$117,2,TRUE),$G42*$Q$42,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F42,Aux_Lang!$V$116:$Y$117,2,TRUE),$G42*$Q$43,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F42,Aux_Lang!$V$116:$Y$117,2,TRUE),$G42*$Q$44,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F42,Aux_Lang!$V$116:$Y$117,2,TRUE),$G42*$Q$45,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F42,Aux_Lang!$V$116:$Y$117,2,TRUE),$G42*$Q$46,\"\")","v":{"$error":"#N/A"}}]
[{"$f":"+'MT Economical Ev.'!T30","v":2023},{"$f":"+IF(VLOOKUP(F43,Aux_Lang!$V$116:$Y$117,2,TRUE),INDEX('EF Energy Matrix'!$B$4:$AE$197,MATCH($B$4,'EF Energy Matrix'!$A$4:$A$197,0),MATCH($E43,'EF Energy Matrix'!$B$3:$AE$3,0)),\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"+'MT Economical Ev.'!T30","v":2023},{"$f":"+IF(ISNUMBER(E43),Aux_Lang!$V$117,Aux_Lang!$V$116)","v":"TRUE"},{"$f":"IF(VLOOKUP(F43,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_2<=2,'MT Economical Ev.'!U30,0),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F43,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_2>=2,'MT Economical Ev.'!V30,0),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(VLOOKUP(F43,Aux_Lang!$V$116:$Y$117,2,TRUE),G43*($F$64/10^6),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F43,Aux_Lang!$V$116:$Y$117,2,TRUE),B43*H43,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F43,Aux_Lang!$V$116:$Y$117,2,TRUE),J43+K43,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F43,Aux_Lang!$V$116:$Y$117,2,TRUE),$L43*$B$5,\"\")","v":{"$error":"#N/A"}},null,null,"MP [kg/L] - [kg/m3]",{"$f":"+VLOOKUP($E$59,'EF Technologies'!$G$8:$AB$47,'EF Technologies'!Y$6,FALSE)/1000","v":{"$error":"#N/A"}},null,{"$f":"+'MT Economical Ev.'!T30","v":2023},{"$f":"+IF(VLOOKUP(F43,Aux_Lang!$V$116:$Y$117,2,TRUE),$G43*$Q$41,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F43,Aux_Lang!$V$116:$Y$117,2,TRUE),$G43*$Q$42,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F43,Aux_Lang!$V$116:$Y$117,2,TRUE),$G43*$Q$43,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F43,Aux_Lang!$V$116:$Y$117,2,TRUE),$G43*$Q$44,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F43,Aux_Lang!$V$116:$Y$117,2,TRUE),$G43*$Q$45,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F43,Aux_Lang!$V$116:$Y$117,2,TRUE),$G43*$Q$46,\"\")","v":{"$error":"#N/A"}}]
[{"$f":"+'MT Economical Ev.'!T31","v":2024},{"$f":"+IF(VLOOKUP(F44,Aux_Lang!$V$116:$Y$117,2,TRUE),INDEX('EF Energy Matrix'!$B$4:$AE$197,MATCH($B$4,'EF Energy Matrix'!$A$4:$A$197,0),MATCH($E44,'EF Energy Matrix'!$B$3:$AE$3,0)),\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"+'MT Economical Ev.'!T31","v":2024},{"$f":"+IF(ISNUMBER(E44),Aux_Lang!$V$117,Aux_Lang!$V$116)","v":"TRUE"},{"$f":"IF(VLOOKUP(F44,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_2<=2,'MT Economical Ev.'!U31,0),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F44,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_2>=2,'MT Economical Ev.'!V31,0),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(VLOOKUP(F44,Aux_Lang!$V$116:$Y$117,2,TRUE),G44*($F$64/10^6),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F44,Aux_Lang!$V$116:$Y$117,2,TRUE),B44*H44,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F44,Aux_Lang!$V$116:$Y$117,2,TRUE),J44+K44,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F44,Aux_Lang!$V$116:$Y$117,2,TRUE),$L44*$B$5,\"\")","v":{"$error":"#N/A"}},null,null,"CO [kg/L] - [kg/m3]",{"$f":"+VLOOKUP($E$59,'EF Technologies'!$G$8:$AB$47,'EF Technologies'!Z$6,FALSE)/1000","v":{"$error":"#N/A"}},null,{"$f":"+'MT Economical Ev.'!T31","v":2024},{"$f":"+IF(VLOOKUP(F44,Aux_Lang!$V$116:$Y$117,2,TRUE),$G44*$Q$41,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F44,Aux_Lang!$V$116:$Y$117,2,TRUE),$G44*$Q$42,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F44,Aux_Lang!$V$116:$Y$117,2,TRUE),$G44*$Q$43,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F44,Aux_Lang!$V$116:$Y$117,2,TRUE),$G44*$Q$44,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F44,Aux_Lang!$V$116:$Y$117,2,TRUE),$G44*$Q$45,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F44,Aux_Lang!$V$116:$Y$117,2,TRUE),$G44*$Q$46,\"\")","v":{"$error":"#N/A"}}]
[{"$f":"+'MT Economical Ev.'!T32","v":2025},{"$f":"+IF(VLOOKUP(F45,Aux_Lang!$V$116:$Y$117,2,TRUE),INDEX('EF Energy Matrix'!$B$4:$AE$197,MATCH($B$4,'EF Energy Matrix'!$A$4:$A$197,0),MATCH($E45,'EF Energy Matrix'!$B$3:$AE$3,0)),\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"+'MT Economical Ev.'!T32","v":2025},{"$f":"+IF(ISNUMBER(E45),Aux_Lang!$V$117,Aux_Lang!$V$116)","v":"TRUE"},{"$f":"IF(VLOOKUP(F45,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_2<=2,'MT Economical Ev.'!U32,0),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F45,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_2>=2,'MT Economical Ev.'!V32,0),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(VLOOKUP(F45,Aux_Lang!$V$116:$Y$117,2,TRUE),G45*($F$64/10^6),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F45,Aux_Lang!$V$116:$Y$117,2,TRUE),B45*H45,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F45,Aux_Lang!$V$116:$Y$117,2,TRUE),J45+K45,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F45,Aux_Lang!$V$116:$Y$117,2,TRUE),$L45*$B$5,\"\")","v":{"$error":"#N/A"}},null,null,"THC [kg/L] - [kg/m3]",{"$f":"+VLOOKUP($E$59,'EF Technologies'!$G$8:$AB$47,'EF Technologies'!AA$6,FALSE)/1000","v":{"$error":"#N/A"}},null,{"$f":"+'MT Economical Ev.'!T32","v":2025},{"$f":"+IF(VLOOKUP(F45,Aux_Lang!$V$116:$Y$117,2,TRUE),$G45*$Q$41,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F45,Aux_Lang!$V$116:$Y$117,2,TRUE),$G45*$Q$42,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F45,Aux_Lang!$V$116:$Y$117,2,TRUE),$G45*$Q$43,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F45,Aux_Lang!$V$116:$Y$117,2,TRUE),$G45*$Q$44,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F45,Aux_Lang!$V$116:$Y$117,2,TRUE),$G45*$Q$45,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F45,Aux_Lang!$V$116:$Y$117,2,TRUE),$G45*$Q$46,\"\")","v":{"$error":"#N/A"}}]
[{"$f":"+'MT Economical Ev.'!T33","v":2026},{"$f":"+IF(VLOOKUP(F46,Aux_Lang!$V$116:$Y$117,2,TRUE),INDEX('EF Energy Matrix'!$B$4:$AE$197,MATCH($B$4,'EF Energy Matrix'!$A$4:$A$197,0),MATCH($E46,'EF Energy Matrix'!$B$3:$AE$3,0)),\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"+'MT Economical Ev.'!T33","v":2026},{"$f":"+IF(ISNUMBER(E46),Aux_Lang!$V$117,Aux_Lang!$V$116)","v":"TRUE"},{"$f":"IF(VLOOKUP(F46,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_2<=2,'MT Economical Ev.'!U33,0),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F46,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_2>=2,'MT Economical Ev.'!V33,0),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(VLOOKUP(F46,Aux_Lang!$V$116:$Y$117,2,TRUE),G46*($F$64/10^6),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F46,Aux_Lang!$V$116:$Y$117,2,TRUE),B46*H46,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F46,Aux_Lang!$V$116:$Y$117,2,TRUE),J46+K46,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F46,Aux_Lang!$V$116:$Y$117,2,TRUE),$L46*$B$5,\"\")","v":{"$error":"#N/A"}},null,null,"HCNM [kg/L] - [kg/m3]",{"$f":"+VLOOKUP($E$59,'EF Technologies'!$G$8:$AB$47,'EF Technologies'!AB$6,FALSE)/1000","v":{"$error":"#N/A"}},null,{"$f":"+'MT Economical Ev.'!T33","v":2026},{"$f":"+IF(VLOOKUP(F46,Aux_Lang!$V$116:$Y$117,2,TRUE),$G46*$Q$41,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F46,Aux_Lang!$V$116:$Y$117,2,TRUE),$G46*$Q$42,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F46,Aux_Lang!$V$116:$Y$117,2,TRUE),$G46*$Q$43,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F46,Aux_Lang!$V$116:$Y$117,2,TRUE),$G46*$Q$44,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F46,Aux_Lang!$V$116:$Y$117,2,TRUE),$G46*$Q$45,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F46,Aux_Lang!$V$116:$Y$117,2,TRUE),$G46*$Q$46,\"\")","v":{"$error":"#N/A"}}]
[{"$f":"+'MT Economical Ev.'!T34","v":2027},{"$f":"+IF(VLOOKUP(F47,Aux_Lang!$V$116:$Y$117,2,TRUE),INDEX('EF Energy Matrix'!$B$4:$AE$197,MATCH($B$4,'EF Energy Matrix'!$A$4:$A$197,0),MATCH($E47,'EF Energy Matrix'!$B$3:$AE$3,0)),\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"+'MT Economical Ev.'!T34","v":2027},{"$f":"+IF(ISNUMBER(E47),Aux_Lang!$V$117,Aux_Lang!$V$116)","v":"TRUE"},{"$f":"IF(VLOOKUP(F47,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_2<=2,'MT Economical Ev.'!U34,0),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F47,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_2>=2,'MT Economical Ev.'!V34,0),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(VLOOKUP(F47,Aux_Lang!$V$116:$Y$117,2,TRUE),G47*($F$64/10^6),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F47,Aux_Lang!$V$116:$Y$117,2,TRUE),B47*H47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F47,Aux_Lang!$V$116:$Y$117,2,TRUE),J47+K47,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F47,Aux_Lang!$V$116:$Y$117,2,TRUE),$L47*$B$5,\"\")","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"+'MT Economical Ev.'!T34","v":2027},{"$f":"+IF(VLOOKUP(F47,Aux_Lang!$V$116:$Y$117,2,TRUE),$G47*$Q$41,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F47,Aux_Lang!$V$116:$Y$117,2,TRUE),$G47*$Q$42,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F47,Aux_Lang!$V$116:$Y$117,2,TRUE),$G47*$Q$43,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F47,Aux_Lang!$V$116:$Y$117,2,TRUE),$G47*$Q$44,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F47,Aux_Lang!$V$116:$Y$117,2,TRUE),$G47*$Q$45,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F47,Aux_Lang!$V$116:$Y$117,2,TRUE),$G47*$Q$46,\"\")","v":{"$error":"#N/A"}}]
[{"$f":"+'MT Economical Ev.'!T35","v":2028},{"$f":"+IF(VLOOKUP(F48,Aux_Lang!$V$116:$Y$117,2,TRUE),INDEX('EF Energy Matrix'!$B$4:$AE$197,MATCH($B$4,'EF Energy Matrix'!$A$4:$A$197,0),MATCH($E48,'EF Energy Matrix'!$B$3:$AE$3,0)),\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"+'MT Economical Ev.'!T35","v":2028},{"$f":"+IF(ISNUMBER(E48),Aux_Lang!$V$117,Aux_Lang!$V$116)","v":"TRUE"},{"$f":"IF(VLOOKUP(F48,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_2<=2,'MT Economical Ev.'!U35,0),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F48,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_2>=2,'MT Economical Ev.'!V35,0),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(VLOOKUP(F48,Aux_Lang!$V$116:$Y$117,2,TRUE),G48*($F$64/10^6),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F48,Aux_Lang!$V$116:$Y$117,2,TRUE),B48*H48,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F48,Aux_Lang!$V$116:$Y$117,2,TRUE),J48+K48,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F48,Aux_Lang!$V$116:$Y$117,2,TRUE),$L48*$B$5,\"\")","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"+'MT Economical Ev.'!T35","v":2028},{"$f":"+IF(VLOOKUP(F48,Aux_Lang!$V$116:$Y$117,2,TRUE),$G48*$Q$41,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F48,Aux_Lang!$V$116:$Y$117,2,TRUE),$G48*$Q$42,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F48,Aux_Lang!$V$116:$Y$117,2,TRUE),$G48*$Q$43,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F48,Aux_Lang!$V$116:$Y$117,2,TRUE),$G48*$Q$44,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F48,Aux_Lang!$V$116:$Y$117,2,TRUE),$G48*$Q$45,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F48,Aux_Lang!$V$116:$Y$117,2,TRUE),$G48*$Q$46,\"\")","v":{"$error":"#N/A"}}]
[{"$f":"+'MT Economical Ev.'!T36","v":2029},{"$f":"+IF(VLOOKUP(F49,Aux_Lang!$V$116:$Y$117,2,TRUE),INDEX('EF Energy Matrix'!$B$4:$AE$197,MATCH($B$4,'EF Energy Matrix'!$A$4:$A$197,0),MATCH($E49,'EF Energy Matrix'!$B$3:$AE$3,0)),\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"+'MT Economical Ev.'!T36","v":2029},{"$f":"+IF(ISNUMBER(E49),Aux_Lang!$V$117,Aux_Lang!$V$116)","v":"TRUE"},{"$f":"IF(VLOOKUP(F49,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_2<=2,'MT Economical Ev.'!U36,0),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F49,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_2>=2,'MT Economical Ev.'!V36,0),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(VLOOKUP(F49,Aux_Lang!$V$116:$Y$117,2,TRUE),G49*($F$64/10^6),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F49,Aux_Lang!$V$116:$Y$117,2,TRUE),B49*H49,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F49,Aux_Lang!$V$116:$Y$117,2,TRUE),J49+K49,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F49,Aux_Lang!$V$116:$Y$117,2,TRUE),$L49*$B$5,\"\")","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"+'MT Economical Ev.'!T36","v":2029},{"$f":"+IF(VLOOKUP(F49,Aux_Lang!$V$116:$Y$117,2,TRUE),$G49*$Q$41,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F49,Aux_Lang!$V$116:$Y$117,2,TRUE),$G49*$Q$42,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F49,Aux_Lang!$V$116:$Y$117,2,TRUE),$G49*$Q$43,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F49,Aux_Lang!$V$116:$Y$117,2,TRUE),$G49*$Q$44,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F49,Aux_Lang!$V$116:$Y$117,2,TRUE),$G49*$Q$45,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F49,Aux_Lang!$V$116:$Y$117,2,TRUE),$G49*$Q$46,\"\")","v":{"$error":"#N/A"}}]
[{"$f":"+'MT Economical Ev.'!T37","v":2030},{"$f":"+IF(VLOOKUP(F50,Aux_Lang!$V$116:$Y$117,2,TRUE),INDEX('EF Energy Matrix'!$B$4:$AE$197,MATCH($B$4,'EF Energy Matrix'!$A$4:$A$197,0),MATCH($E50,'EF Energy Matrix'!$B$3:$AE$3,0)),\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"+'MT Economical Ev.'!T37","v":2030},{"$f":"+IF(ISNUMBER(E50),Aux_Lang!$V$117,Aux_Lang!$V$116)","v":"TRUE"},{"$f":"IF(VLOOKUP(F50,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_2<=2,'MT Economical Ev.'!U37,0),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F50,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_2>=2,'MT Economical Ev.'!V37,0),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(VLOOKUP(F50,Aux_Lang!$V$116:$Y$117,2,TRUE),G50*($F$64/10^6),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F50,Aux_Lang!$V$116:$Y$117,2,TRUE),B50*H50,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F50,Aux_Lang!$V$116:$Y$117,2,TRUE),J50+K50,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F50,Aux_Lang!$V$116:$Y$117,2,TRUE),$L50*$B$5,\"\")","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"+'MT Economical Ev.'!T37","v":2030},{"$f":"+IF(VLOOKUP(F50,Aux_Lang!$V$116:$Y$117,2,TRUE),$G50*$Q$41,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F50,Aux_Lang!$V$116:$Y$117,2,TRUE),$G50*$Q$42,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F50,Aux_Lang!$V$116:$Y$117,2,TRUE),$G50*$Q$43,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F50,Aux_Lang!$V$116:$Y$117,2,TRUE),$G50*$Q$44,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F50,Aux_Lang!$V$116:$Y$117,2,TRUE),$G50*$Q$45,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F50,Aux_Lang!$V$116:$Y$117,2,TRUE),$G50*$Q$46,\"\")","v":{"$error":"#N/A"}}]
[{"$f":"+'MT Economical Ev.'!T38","v":2031},{"$f":"+IF(VLOOKUP(F51,Aux_Lang!$V$116:$Y$117,2,TRUE),INDEX('EF Energy Matrix'!$B$4:$AE$197,MATCH($B$4,'EF Energy Matrix'!$A$4:$A$197,0),MATCH($E51,'EF Energy Matrix'!$B$3:$AE$3,0)),\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"+'MT Economical Ev.'!T38","v":2031},{"$f":"+IF(ISNUMBER(E51),Aux_Lang!$V$117,Aux_Lang!$V$116)","v":"TRUE"},{"$f":"IF(VLOOKUP(F51,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_2<=2,'MT Economical Ev.'!U38,0),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F51,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_2>=2,'MT Economical Ev.'!V38,0),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(VLOOKUP(F51,Aux_Lang!$V$116:$Y$117,2,TRUE),G51*($F$64/10^6),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F51,Aux_Lang!$V$116:$Y$117,2,TRUE),B51*H51,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F51,Aux_Lang!$V$116:$Y$117,2,TRUE),J51+K51,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F51,Aux_Lang!$V$116:$Y$117,2,TRUE),$L51*$B$5,\"\")","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"+'MT Economical Ev.'!T38","v":2031},{"$f":"+IF(VLOOKUP(F51,Aux_Lang!$V$116:$Y$117,2,TRUE),$G51*$Q$41,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F51,Aux_Lang!$V$116:$Y$117,2,TRUE),$G51*$Q$42,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F51,Aux_Lang!$V$116:$Y$117,2,TRUE),$G51*$Q$43,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F51,Aux_Lang!$V$116:$Y$117,2,TRUE),$G51*$Q$44,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F51,Aux_Lang!$V$116:$Y$117,2,TRUE),$G51*$Q$45,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F51,Aux_Lang!$V$116:$Y$117,2,TRUE),$G51*$Q$46,\"\")","v":{"$error":"#N/A"}}]
[{"$f":"+'MT Economical Ev.'!T39","v":2032},{"$f":"+IF(VLOOKUP(F52,Aux_Lang!$V$116:$Y$117,2,TRUE),INDEX('EF Energy Matrix'!$B$4:$AE$197,MATCH($B$4,'EF Energy Matrix'!$A$4:$A$197,0),MATCH($E52,'EF Energy Matrix'!$B$3:$AE$3,0)),\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"+'MT Economical Ev.'!T39","v":2032},{"$f":"+IF(ISNUMBER(E52),Aux_Lang!$V$117,Aux_Lang!$V$116)","v":"TRUE"},{"$f":"IF(VLOOKUP(F52,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_2<=2,'MT Economical Ev.'!U39,0),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F52,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_2>=2,'MT Economical Ev.'!V39,0),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(VLOOKUP(F52,Aux_Lang!$V$116:$Y$117,2,TRUE),G52*($F$64/10^6),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F52,Aux_Lang!$V$116:$Y$117,2,TRUE),B52*H52,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F52,Aux_Lang!$V$116:$Y$117,2,TRUE),J52+K52,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F52,Aux_Lang!$V$116:$Y$117,2,TRUE),$L52*$B$5,\"\")","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"+'MT Economical Ev.'!T39","v":2032},{"$f":"+IF(VLOOKUP(F52,Aux_Lang!$V$116:$Y$117,2,TRUE),$G52*$Q$41,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F52,Aux_Lang!$V$116:$Y$117,2,TRUE),$G52*$Q$42,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F52,Aux_Lang!$V$116:$Y$117,2,TRUE),$G52*$Q$43,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F52,Aux_Lang!$V$116:$Y$117,2,TRUE),$G52*$Q$44,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F52,Aux_Lang!$V$116:$Y$117,2,TRUE),$G52*$Q$45,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F52,Aux_Lang!$V$116:$Y$117,2,TRUE),$G52*$Q$46,\"\")","v":{"$error":"#N/A"}}]
[{"$f":"+'MT Economical Ev.'!T40","v":2033},{"$f":"+IF(VLOOKUP(F53,Aux_Lang!$V$116:$Y$117,2,TRUE),INDEX('EF Energy Matrix'!$B$4:$AE$197,MATCH($B$4,'EF Energy Matrix'!$A$4:$A$197,0),MATCH($E53,'EF Energy Matrix'!$B$3:$AE$3,0)),\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"+'MT Economical Ev.'!T40","v":2033},{"$f":"+IF(ISNUMBER(E53),Aux_Lang!$V$117,Aux_Lang!$V$116)","v":"TRUE"},{"$f":"IF(VLOOKUP(F53,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_2<=2,'MT Economical Ev.'!U40,0),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F53,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_2>=2,'MT Economical Ev.'!V40,0),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(VLOOKUP(F53,Aux_Lang!$V$116:$Y$117,2,TRUE),G53*($F$64/10^6),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F53,Aux_Lang!$V$116:$Y$117,2,TRUE),B53*H53,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F53,Aux_Lang!$V$116:$Y$117,2,TRUE),J53+K53,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F53,Aux_Lang!$V$116:$Y$117,2,TRUE),$L53*$B$5,\"\")","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"+'MT Economical Ev.'!T40","v":2033},{"$f":"+IF(VLOOKUP(F53,Aux_Lang!$V$116:$Y$117,2,TRUE),$G53*$Q$41,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F53,Aux_Lang!$V$116:$Y$117,2,TRUE),$G53*$Q$42,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F53,Aux_Lang!$V$116:$Y$117,2,TRUE),$G53*$Q$43,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F53,Aux_Lang!$V$116:$Y$117,2,TRUE),$G53*$Q$44,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F53,Aux_Lang!$V$116:$Y$117,2,TRUE),$G53*$Q$45,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F53,Aux_Lang!$V$116:$Y$117,2,TRUE),$G53*$Q$46,\"\")","v":{"$error":"#N/A"}}]
[{"$f":"+'MT Economical Ev.'!T41","v":2034},{"$f":"+IF(VLOOKUP(F54,Aux_Lang!$V$116:$Y$117,2,TRUE),INDEX('EF Energy Matrix'!$B$4:$AE$197,MATCH($B$4,'EF Energy Matrix'!$A$4:$A$197,0),MATCH($E54,'EF Energy Matrix'!$B$3:$AE$3,0)),\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"+'MT Economical Ev.'!T41","v":2034},{"$f":"+IF(ISNUMBER(E54),Aux_Lang!$V$117,Aux_Lang!$V$116)","v":"TRUE"},{"$f":"IF(VLOOKUP(F54,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_2<=2,'MT Economical Ev.'!U41,0),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F54,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_2>=2,'MT Economical Ev.'!V41,0),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(VLOOKUP(F54,Aux_Lang!$V$116:$Y$117,2,TRUE),G54*($F$64/10^6),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F54,Aux_Lang!$V$116:$Y$117,2,TRUE),B54*H54,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F54,Aux_Lang!$V$116:$Y$117,2,TRUE),J54+K54,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F54,Aux_Lang!$V$116:$Y$117,2,TRUE),$L54*$B$5,\"\")","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"+'MT Economical Ev.'!T41","v":2034},{"$f":"+IF(VLOOKUP(F54,Aux_Lang!$V$116:$Y$117,2,TRUE),$G54*$Q$41,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F54,Aux_Lang!$V$116:$Y$117,2,TRUE),$G54*$Q$42,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F54,Aux_Lang!$V$116:$Y$117,2,TRUE),$G54*$Q$43,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F54,Aux_Lang!$V$116:$Y$117,2,TRUE),$G54*$Q$44,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F54,Aux_Lang!$V$116:$Y$117,2,TRUE),$G54*$Q$45,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F54,Aux_Lang!$V$116:$Y$117,2,TRUE),$G54*$Q$46,\"\")","v":{"$error":"#N/A"}}]
[{"$f":"+'MT Economical Ev.'!T42","v":2035},{"$f":"+IF(VLOOKUP(F55,Aux_Lang!$V$116:$Y$117,2,TRUE),INDEX('EF Energy Matrix'!$B$4:$AE$197,MATCH($B$4,'EF Energy Matrix'!$A$4:$A$197,0),MATCH($E55,'EF Energy Matrix'!$B$3:$AE$3,0)),\"\")","v":{"$error":"#N/A"}},null,null,{"$f":"+'MT Economical Ev.'!T42","v":2035},{"$f":"+IF(ISNUMBER(E55),Aux_Lang!$V$117,Aux_Lang!$V$116)","v":"TRUE"},{"$f":"IF(VLOOKUP(F55,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_2<=2,'MT Economical Ev.'!U42,0),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F55,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_2>=2,'MT Economical Ev.'!V42,0),\"\")","v":{"$error":"#N/A"}},null,{"$f":"+IF(VLOOKUP(F55,Aux_Lang!$V$116:$Y$117,2,TRUE),G55*($F$64/10^6),\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F55,Aux_Lang!$V$116:$Y$117,2,TRUE),B55*H55,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F55,Aux_Lang!$V$116:$Y$117,2,TRUE),J55+K55,\"\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(F55,Aux_Lang!$V$116:$Y$117,2,TRUE),$L55*$B$5,\"\")","v":{"$error":"#N/A"}},null,null,null,null,null,{"$f":"+'MT Economical Ev.'!T42","v":2035},{"$f":"+IF(VLOOKUP(F55,Aux_Lang!$V$116:$Y$117,2,TRUE),$G55*$Q$41,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F55,Aux_Lang!$V$116:$Y$117,2,TRUE),$G55*$Q$42,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F55,Aux_Lang!$V$116:$Y$117,2,TRUE),$G55*$Q$43,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F55,Aux_Lang!$V$116:$Y$117,2,TRUE),$G55*$Q$44,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F55,Aux_Lang!$V$116:$Y$117,2,TRUE),$G55*$Q$45,\"\")","v":{"$error":"#N/A"}},{"$f":"+IF(VLOOKUP(F55,Aux_Lang!$V$116:$Y$117,2,TRUE),$G55*$Q$46,\"\")","v":{"$error":"#N/A"}}]
[{"$f":"+'MT Economical Ev.'!T43","v":""},{"$f":"+IF(VLOOKUP(F56,Aux_Lang!$V$116:$Y$117,2,TRUE),INDEX('EF Energy Matrix'!$B$4:$AE$197,MATCH($B$4,'EF Energy Matrix'!$A$4:$A$197,0),MATCH($E56,'EF Energy Matrix'!$B$3:$AE$3,0)),\"\")","v":""},null,null,{"$f":"+'MT Economical Ev.'!T43","v":""},{"$f":"+IF(ISNUMBER(E56),Aux_Lang!$V$117,Aux_Lang!$V$116)","v":"FALSE"},{"$f":"IF(VLOOKUP(F56,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_2<=2,'MT Economical Ev.'!U43,0),\"\")","v":""},{"$f":"IF(VLOOKUP(F56,Aux_Lang!$V$116:$Y$117,2,TRUE),IF(Code_motor_2>=2,'MT Economical Ev.'!V43,0),\"\")","v":""},null,{"$f":"+IF(VLOOKUP(F56,Aux_Lang!$V$116:$Y$117,2,TRUE),G56*($F$64/10^6),\"\")","v":""},{"$f":"IF(VLOOKUP(F56,Aux_Lang!$V$116:$Y$117,2,TRUE),B56*H56,\"\")","v":""},{"$f":"IF(VLOOKUP(F56,Aux_Lang!$V$116:$Y$117,2,TRUE),J56+K56,\"\")","v":""},{"$f":"IF(VLOOKUP(F56,Aux_Lang!$V$116:$Y$117,2,TRUE),$L56*$B$5,\"\")","v":""},null,null,null,null,null,{"$f":"+'MT Economical Ev.'!T43","v":""},{"$f":"+IF(VLOOKUP(F56,Aux_Lang!$V$116:$Y$117,2,TRUE),$G56*$Q$41,\"\")","v":""},{"$f":"+IF(VLOOKUP(F56,Aux_Lang!$V$116:$Y$117,2,TRUE),$G56*$Q$42,\"\")","v":""},{"$f":"+IF(VLOOKUP(F56,Aux_Lang!$V$116:$Y$117,2,TRUE),$G56*$Q$43,\"\")","v":""},{"$f":"+IF(VLOOKUP(F56,Aux_Lang!$V$116:$Y$117,2,TRUE),$G56*$Q$44,\"\")","v":""},{"$f":"+IF(VLOOKUP(F56,Aux_Lang!$V$116:$Y$117,2,TRUE),$G56*$Q$45,\"\")","v":""},{"$f":"+IF(VLOOKUP(F56,Aux_Lang!$V$116:$Y$117,2,TRUE),$G56*$Q$46,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"+IF(AND(Code_ener_2<>4,$Q$41=0),$P$27,SUM(T41:T56))","v":{"$error":"#N/A"}},{"$f":"+IF(AND(Code_ener_2<>4,$Q$42=0),$P$27,SUM(U41:U56))","v":{"$error":"#N/A"}},{"$f":"+IF(AND(Code_ener_2<>4,$Q$43=0),$P$27,SUM(V41:V56))","v":{"$error":"#N/A"}},{"$f":"+IF(AND(Code_ener_2<>4,$Q$44=0),$P$27,SUM(W41:W56))","v":{"$error":"#N/A"}},{"$f":"+IF(AND(Code_ener_2<>4,$Q$45=0),$P$27,SUM(X41:X56))","v":{"$error":"#N/A"}},{"$f":"+IF(AND(Code_ener_2<>4,$Q$46=0),$P$27,SUM(Y41:Y56))","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"+$E$28","v":"Emissions Factors"}]
[null,null,null,null,{"$f":"+_xlfn.CONCAT(Motor2,Ener2,Size2,CAPA2)","v":""}]
[null,null,null,null,{"$f":"+E$30","v":"Unit"},{"$f":"+F$30","v":"Value"}]
[null,null,null,null,{"$f":"+IF(Code_ener_2=3,\"[g CO2 / m3]\",IF(Code_ener_2=4,\"-\",\"[g CO2 / l]\"))","v":{"$error":"#N/A"}},{"$f":"+VLOOKUP($E$59,'EF Technologies'!$G$8:$V$47,6,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"+IF(Code_ener_2=3,\"[g CH4 / m3]\",IF(Code_ener_2=4,\"-\",\"[g CH4 / l]\"))","v":{"$error":"#N/A"}},{"$f":"+VLOOKUP($E$59,'EF Technologies'!$G$8:$V$47,15,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"+IF(Code_ener_2=3,\"[g N2O / m3]\",IF(Code_ener_2=4,\"-\",\"[g N2O / l]\"))","v":{"$error":"#N/A"}},{"$f":"+VLOOKUP($E$59,'EF Technologies'!$G$8:$V$47,16,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"+IF(Code_ener_2=3,\"[g CO2eq / m3]\",IF(Code_ener_2=4,\"-\",\"[g CO2eq / l]\"))","v":{"$error":"#N/A"}},{"$f":"+F61+F62*25+F63*298","v":{"$error":"#N/A"}}]

{"sheet":"EF Technologies","index":14,"n_rows":59,"n_cols":38,"rows_kept":59,"cut":false,"hidden":false,"merged":[[50,12,50,15]]}
["Emissions factors are presented for the analysed technologies. The sources of information for each value are indicated with colours."]
[]
["Source:","EPA, 2014 - https://www.epa.gov/sites/production/files/2015-07/documents/emission-factors_2014.pdf"]
["Source:","WRI, 2019 - https://www.wri.org/publication/transit-buses-tool"]
["Source:","Cooper, 2012 - https://wrirosscities.org/research/publication/exhaust-emissions-transit-buses (Cooper, 2012)"]
[null,null,null,null,null,null,1,{"$f":"+G6+1","v":2},{"$f":"+H6+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,{"$f":"+V6+1","v":17},{"$f":"+W6+1","v":18},{"$f":"+X6+1","v":19},{"$f":"+Y6+1","v":20},{"$f":"+Z6+1","v":21},{"$f":"+AA6+1","v":22},null,1,2,3,1,2,3,1,2,3]
["Source","Engine Technology","energy source","Bus length (m)","Emissions Technology / Battery Capacity (kWh)","Fuel","ID","Performance 1 w/AC * (2)","Unit","Performance 2 w/AC **","Unit","CO2 \n(g/L)","CH4 \n(g/km)","N2O \n(g/km)","NOx \n(g/km)","NO \n(g/km)","MP \n(g/km)","CO \n(g/km)","THC \n(g/km)","HCNM \n(g/km)","CH4\n[g/L] - [g/m3]","N2O\n[g/L] - [g/m3]","NOx \n[g/L] - [g/m3]","NO \n[g/L] - [g/m3]","MP \n[g/L] - [g/m3]","CO \n[g/L] - [g/m3]","THC \n[g/L] - [g/m3]","HCNM\n [g/L] - [g/m3]",null,"Español","English","Français","Español","English","Français","Español","English","Français"]
["WRI",{"$f":"+INDEX($AD8:$AF8,1,MATCH(Code_language,$AD$6:$AF$6,0))","v":"IC"},{"$f":"+INDEX($AG8:$AI8,1,MATCH(Code_language,$AG$6:$AI$6,0))","v":"Biodiesel"},12,{"$f":"+INDEX($AJ8:$AL8,1,MATCH(Code_language,AJ$6:AL$6,0))","v":"Exhaust Gas Recirculation (EGR)"},"Biodiesel 100%",{"$f":"+_xlfn.CONCAT(B8:E8)","v":"ICBiodiesel12Exhaust Gas Recirculation (EGR)"},{"$f":"+INDEX(Database!H$8:H$47,MATCH('EF Technologies'!$G8,Database!$F$8:$F$47,0),1)","v":50},{"$f":"+INDEX(Database!I$8:I$47,MATCH('EF Technologies'!$G8,Database!$F$8:$F$47,0),1)","v":"L / 100 km"},null,{"$f":"+INDEX(Database!K$8:K$47,MATCH('EF Technologies'!$G8,Database!$F$8:$F$47,0),1)","v":"-"},2424,null,null,8.3230000000000004,null,4.9000000000000002E-2,0.17399999999999999,0.19,null,{"$f":"+M8/($H8/100)","v":0},{"$f":"+N8/($H8/100)","v":0},{"$f":"+O8/($H8/100)","v":16.646000000000001},{"$f":"+P8/($H8/100)","v":0},{"$f":"+Q8/($H8/100)","v":9.8000000000000004E-2},0.34799999999999998,0.38,0,null,"CI",{"$f":"+VLOOKUP($AD8,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($AD8,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"Biodiésel",{"$f":"+VLOOKUP($AG8,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Biodiesel"},{"$f":"+VLOOKUP($AG8,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Biodiesel"},"Recirculación de Gases de Escape (EGR)",{"$f":"+VLOOKUP($AJ8,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Exhaust Gas Recirculation (EGR)"},{"$f":"+VLOOKUP($AJ8,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Recirculation des gaz d'échappement (EGR)"}]
["WRI","IC","Biodiesel",12,"Euro V-VI","Biodiesel 100%",{"$f":"+_xlfn.CONCAT(B9:E9)","v":"ICBiodiesel12Euro V-VI"},{"$f":"+INDEX(Database!H$8:H$47,MATCH('EF Technologies'!$G9,Database!$F$8:$F$47,0),1)","v":50},{"$f":"+INDEX(Database!I$8:I$47,MATCH('EF Technologies'!$G9,Database!$F$8:$F$47,0),1)","v":"L / 100 km"},null,{"$f":"+INDEX(Database!K$8:K$47,MATCH('EF Technologies'!$G9,Database!$F$8:$F$47,0),1)","v":"-"},2432,null,null,8.1430000000000007,null,0.03,0.83699999999999997,1.0999999999999999E-2,null,{"$f":"+M9/($H9/100)","v":0},0,16.286000000000001,0,0.06,1.6739999999999999,2.1999999999999999E-2,0,null,"CI",{"$f":"+VLOOKUP($AD9,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($AD9,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"Biodiésel",{"$f":"+VLOOKUP($AG9,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Biodiesel"},{"$f":"+VLOOKUP($AG9,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Biodiesel"},"Euro V-VI",{"$f":"+AJ9","v":"Euro V-VI"},{"$f":"+AJ9","v":"Euro V-VI"}]
["WRI","IC","Diesel",12,"Oxidation Catalyst (OC)","15 ppm","ICDiesel12Oxidation Catalyst (OC)",{"$f":"+INDEX(Database!H$8:H$47,MATCH('EF Technologies'!$G10,Database!$F$8:$F$47,0),1)","v":50},{"$f":"+INDEX(Database!I$8:I$47,MATCH('EF Technologies'!$G10,Database!$F$8:$F$47,0),1)","v":"L / 100 km"},null,{"$f":"+INDEX(Database!K$8:K$47,MATCH('EF Technologies'!$G10,Database!$F$8:$F$47,0),1)","v":"-"},2958,null,null,5.3079999999999998,null,0.107,1.014,0.48299999999999998,null,0,0,10.616,0,0.214,2.028,0.96599999999999997,0,null,"CI",{"$f":"+VLOOKUP($AD10,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($AD10,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"Diésel",{"$f":"+VLOOKUP($AG10,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Diesel"},{"$f":"+VLOOKUP($AG10,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Diesel"},"Oxidación Catalítica (OC)",{"$f":"+VLOOKUP($AJ10,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Oxidation Catalyst (OC)"},{"$f":"+VLOOKUP($AJ10,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Oxydation catalytique (OC)"}]
["WRI","IC","Diesel",12,"Diesel Particulate Filter (DPF)","15 ppm","ICDiesel12Diesel Particulate Filter (DPF)",{"$f":"+INDEX(Database!H$8:H$47,MATCH('EF Technologies'!$G11,Database!$F$8:$F$47,0),1)","v":50},{"$f":"+INDEX(Database!I$8:I$47,MATCH('EF Technologies'!$G11,Database!$F$8:$F$47,0),1)","v":"L / 100 km"},null,{"$f":"+INDEX(Database!K$8:K$47,MATCH('EF Technologies'!$G11,Database!$F$8:$F$47,0),1)","v":"-"},2802,null,null,16.27,null,0.107,0.74,4.5999999999999999E-2,null,0,0,32.54,0,0.214,1.48,9.1999999999999998E-2,0,null,"CI",{"$f":"+VLOOKUP($AD11,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($AD11,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"Diésel",{"$f":"+VLOOKUP($AG11,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Diesel"},{"$f":"+VLOOKUP($AG11,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Diesel"},"Filtro de Partículas (DPF)",{"$f":"+VLOOKUP($AJ11,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Diesel Particulate Filter (DPF)"},{"$f":"+VLOOKUP($AJ11,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Filtre à particules diesel (DPF)"}]
["WRI","IC","Diesel",12,"Exhaust Gas Recirculation (EGR)","15 ppm","ICDiesel12Exhaust Gas Recirculation (EGR)",{"$f":"+INDEX(Database!H$8:H$47,MATCH('EF Technologies'!$G12,Database!$F$8:$F$47,0),1)","v":50},{"$f":"+INDEX(Database!I$8:I$47,MATCH('EF Technologies'!$G12,Database!$F$8:$F$47,0),1)","v":"L / 100 km"},null,{"$f":"+INDEX(Database!K$8:K$47,MATCH('EF Technologies'!$G12,Database!$F$8:$F$47,0),1)","v":"-"},2668,null,null,8.9499999999999993,null,0.107,0.253,4.3999999999999997E-2,null,0,0,17.899999999999999,0,0.214,0.50600000000000001,8.7999999999999995E-2,0,null,"CI",{"$f":"+VLOOKUP($AD12,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($AD12,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"Diésel",{"$f":"+VLOOKUP($AG12,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Diesel"},{"$f":"+VLOOKUP($AG12,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Diesel"},"Recirculación de Gases de Escape (EGR)",{"$f":"+VLOOKUP($AJ12,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Exhaust Gas Recirculation (EGR)"},{"$f":"+VLOOKUP($AJ12,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Recirculation des gaz d'échappement (EGR)"}]
["WRI","IC","Diesel",12,"EPA 2007","15 ppm","ICDiesel12EPA 2007",{"$f":"+INDEX(Database!H$8:H$47,MATCH('EF Technologies'!$G13,Database!$F$8:$F$47,0),1)","v":50},{"$f":"+INDEX(Database!I$8:I$47,MATCH('EF Technologies'!$G13,Database!$F$8:$F$47,0),1)","v":"L / 100 km"},null,{"$f":"+INDEX(Database!K$8:K$47,MATCH('EF Technologies'!$G13,Database!$F$8:$F$47,0),1)","v":"-"},3780,null,null,3.56,null,0.107,9.1999999999999998E-2,9.2999999999999999E-2,null,0,0,7.12,0,0.214,0.184,0.186,0,null,"CI",{"$f":"+VLOOKUP($AD13,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($AD13,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"Diésel",{"$f":"+VLOOKUP($AG13,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Diesel"},{"$f":"+VLOOKUP($AG13,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Diesel"},"EPA 2007","EPA 2007","EPA 2007"]
["WRI","IC","Diesel",12,"EPA 2010","15 ppm","ICDiesel12EPA 2010",{"$f":"+INDEX(Database!H$8:H$47,MATCH('EF Technologies'!$G14,Database!$F$8:$F$47,0),1)","v":50},{"$f":"+INDEX(Database!I$8:I$47,MATCH('EF Technologies'!$G14,Database!$F$8:$F$47,0),1)","v":"L / 100 km"},null,{"$f":"+INDEX(Database!K$8:K$47,MATCH('EF Technologies'!$G14,Database!$F$8:$F$47,0),1)","v":"-"},3260,null,null,1.0049999999999999,null,0.107,5.1999999999999998E-2,1.0999999999999999E-2,null,0,0,2.0099999999999998,0,0.214,0.104,2.1999999999999999E-2,0,null,"CI",{"$f":"+VLOOKUP($AD14,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($AD14,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"Diésel",{"$f":"+VLOOKUP($AG14,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Diesel"},{"$f":"+VLOOKUP($AG14,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Diesel"},"EPA 2010","EPA 2010","EPA 2010"]
["WRI","IC","Diesel",12,"Euro IV","15 ppm","ICDiesel12Euro IV",{"$f":"+INDEX(Database!H$8:H$47,MATCH('EF Technologies'!$G15,Database!$F$8:$F$47,0),1)","v":50},{"$f":"+INDEX(Database!I$8:I$47,MATCH('EF Technologies'!$G15,Database!$F$8:$F$47,0),1)","v":"L / 100 km"},null,{"$f":"+INDEX(Database!K$8:K$47,MATCH('EF Technologies'!$G15,Database!$F$8:$F$47,0),1)","v":"-"},2238,null,null,8.52,null,0.107,4.4800000000000004,3.5999999999999997E-2,null,0,0,17.04,0,0.214,8.9600000000000009,7.1999999999999995E-2,0,null,"CI",{"$f":"+VLOOKUP($AD15,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($AD15,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"Diésel",{"$f":"+VLOOKUP($AG15,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Diesel"},{"$f":"+VLOOKUP($AG15,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Diesel"},"Euro IV","Euro IV","Euro IV"]
["GIZ 2019","IC","Diesel",10,"Euro V","15 ppm","ICDiesel10Euro V",{"$f":"+INDEX(Database!H$8:H$47,MATCH('EF Technologies'!$G16,Database!$F$8:$F$47,0),1)","v":33.648088888888886},{"$f":"+INDEX(Database!I$8:I$47,MATCH('EF Technologies'!$G16,Database!$F$8:$F$47,0),1)","v":"L / 100 km"},null,{"$f":"+INDEX(Database!K$8:K$47,MATCH('EF Technologies'!$G16,Database!$F$8:$F$47,0),1)","v":"-"},{"$f":"+$Q$55","v":2693.9313984168866},{"$f":"+$S$55","v":3.1677018633540373E-3},{"$f":"+$T$55","v":2.9813664596273289E-3},12.193,null,0.307,null,0.16900000000000001,null,9.4142103398926202E-3,8.860433261075407E-3,36.236827714831421,0,0.91238465582327954,0,0.50225735125125159,0,null,"CI",{"$f":"+VLOOKUP($AD16,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($AD16,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"Diésel",{"$f":"+VLOOKUP($AG16,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Diesel"},{"$f":"+VLOOKUP($AG16,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Diesel"},"Euro V","Euro V","Euro V"]
["GIZ 2019","IC","Diesel",12,"Euro V","15 ppm","ICDiesel12Euro V",{"$f":"+INDEX(Database!H$8:H$47,MATCH('EF Technologies'!$G17,Database!$F$8:$F$47,0),1)","v":72.103047619047615},{"$f":"+INDEX(Database!I$8:I$47,MATCH('EF Technologies'!$G17,Database!$F$8:$F$47,0),1)","v":"L / 100 km"},null,{"$f":"+INDEX(Database!K$8:K$47,MATCH('EF Technologies'!$G17,Database!$F$8:$F$47,0),1)","v":"-"},2693.9313984168866,3.1677018633540373E-3,2.9813664596273289E-3,12.193,null,0.307,null,0.16900000000000001,null,4.393298158616556E-3,4.1348688551685227E-3,16.910519600254663,0,0.42577950605086373,0,0.23438676391725075,0,null,"CI",{"$f":"+VLOOKUP($AD17,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($AD17,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"Diésel",{"$f":"+VLOOKUP($AG17,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Diesel"},{"$f":"+VLOOKUP($AG17,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Diesel"},"Euro V","Euro V","Euro V"]
["GIZ 2019","IC","Diesel",18,"Euro V","15 ppm","ICDiesel18Euro V",{"$f":"+INDEX(Database!H$8:H$47,MATCH('EF Technologies'!$G18,Database!$F$8:$F$47,0),1)","v":108.15457142857143},{"$f":"+INDEX(Database!I$8:I$47,MATCH('EF Technologies'!$G18,Database!$F$8:$F$47,0),1)","v":"L / 100 km"},null,{"$f":"+INDEX(Database!K$8:K$47,MATCH('EF Technologies'!$G18,Database!$F$8:$F$47,0),1)","v":"-"},2693.9313984168866,3.1677018633540373E-3,2.9813664596273289E-3,12.193,null,0.307,null,0.16900000000000001,null,2.9288654390777036E-3,2.7565792367790147E-3,11.273679733503107,0,0.28385300403390912,0,0.15625784261150047,0,null,"CI",{"$f":"+VLOOKUP($AD18,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($AD18,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"Diésel",{"$f":"+VLOOKUP($AG18,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Diesel"},{"$f":"+VLOOKUP($AG18,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Diesel"},"Euro V","Euro V","Euro V"]
["GIZ 2019","IC","Diesel",10,"Euro VI","15 ppm","ICDiesel10Euro VI",{"$f":"+INDEX(Database!H$8:H$47,MATCH('EF Technologies'!$G19,Database!$F$8:$F$47,0),1)","v":33.648088888888886},{"$f":"+INDEX(Database!I$8:I$47,MATCH('EF Technologies'!$G19,Database!$F$8:$F$47,0),1)","v":"L / 100 km"},null,{"$f":"+INDEX(Database!K$8:K$47,MATCH('EF Technologies'!$G19,Database!$F$8:$F$47,0),1)","v":"-"},2693.9313984168866,3.1677018633540373E-3,2.9813664596273289E-3,12.193,null,0.307,null,0.16900000000000001,null,9.4142103398926202E-3,8.860433261075407E-3,36.236827714831421,0,0.91238465582327954,0,0.50225735125125159,0,null,"CI",{"$f":"+VLOOKUP($AD19,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($AD19,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"Diésel",{"$f":"+VLOOKUP($AG19,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Diesel"},{"$f":"+VLOOKUP($AG19,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Diesel"},"Euro VI","Euro VI","Euro VI"]
["GIZ 2019","IC","Diesel",12,"Euro VI","15 ppm","ICDiesel12Euro VI",{"$f":"+INDEX(Database!H$8:H$47,MATCH('EF Technologies'!$G20,Database!$F$8:$F$47,0),1)","v":72.103047619047615},{"$f":"+INDEX(Database!I$8:I$47,MATCH('EF Technologies'!$G20,Database!$F$8:$F$47,0),1)","v":"L / 100 km"},null,{"$f":"+INDEX(Database!K$8:K$47,MATCH('EF Technologies'!$G20,Database!$F$8:$F$47,0),1)","v":"-"},2693.9313984168866,3.1677018633540373E-3,2.9813664596273289E-3,12.193,null,0.307,null,0.16900000000000001,null,4.393298158616556E-3,4.1348688551685227E-3,16.910519600254663,0,0.42577950605086373,0,0.23438676391725075,0,null,"CI",{"$f":"+VLOOKUP($AD20,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($AD20,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"Diésel",{"$f":"+VLOOKUP($AG20,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Diesel"},{"$f":"+VLOOKUP($AG20,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Diesel"},"Euro VI","Euro VI","Euro VI"]
["GIZ 2019","IC","Diesel",18,"Euro VI","15 ppm","ICDiesel18Euro VI",{"$f":"+INDEX(Database!H$8:H$47,MATCH('EF Technologies'!$G21,Database!$F$8:$F$47,0),1)","v":108.15457142857143},{"$f":"+INDEX(Database!I$8:I$47,MATCH('EF Technologies'!$G21,Database!$F$8:$F$47,0),1)","v":"L / 100 km"},null,{"$f":"+INDEX(Database!K$8:K$47,MATCH('EF Technologies'!$G21,Database!$F$8:$F$47,0),1)","v":"-"},2693.9313984168866,3.1677018633540373E-3,2.9813664596273289E-3,12.193,null,0.307,null,0.16900000000000001,null,2.9288654390777036E-3,2.7565792367790147E-3,11.273679733503107,0,0.28385300403390912,0,0.15625784261150047,0,null,"CI",{"$f":"+VLOOKUP($AD21,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($AD21,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"Diésel",{"$f":"+VLOOKUP($AG21,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Diesel"},{"$f":"+VLOOKUP($AG21,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Diesel"},"Euro VI","Euro VI","Euro VI"]
["MTT","IC","Diesel",9,"Euro V","15 ppm","ICDiesel9Euro V",{"$f":"+INDEX(Database!H$8:H$47,MATCH('EF Technologies'!$G22,Database!$F$8:$F$47,0),1)","v":24.212738517884947},{"$f":"+INDEX(Database!I$8:I$47,MATCH('EF Technologies'!$G22,Database!$F$8:$F$47,0),1)","v":"L / 100 km"},null,{"$f":"+INDEX(Database!K$8:K$47,MATCH('EF Technologies'!$G22,Database!$F$8:$F$47,0),1)","v":"-"},2693.9313984168866,3.1677018633540373E-3,2.9813664596273289E-3,12.193,null,0.307,null,0.16900000000000001,null,1.3082790536122905E-2,1.2313214622233322E-2,50.357789933565492,0,{"$f":"+Q22/($H22/100)","v":1.2679276231940135},{"$f":"+R22/($H22/100)","v":0},{"$f":"+S22/($H22/100)","v":0.69797970136738852},{"$f":"+T22/($H22/100)","v":0},null,"CI",{"$f":"+VLOOKUP($AD22,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($AD22,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"Diésel",{"$f":"+VLOOKUP($AG22,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Diesel"},{"$f":"+VLOOKUP($AG22,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Diesel"},"Euro V","Euro V","Euro V"]
["WRI","Hybrid","Diesel",12,"Selective Catalyst Reduction (SCR)","15 ppm","HybridDiesel12Selective Catalyst Reduction (SCR)",{"$f":"+INDEX(Database!H$8:H$47,MATCH('EF Technologies'!$G23,Database!$F$8:$F$47,0),1)","v":8.4120222222222214},{"$f":"+INDEX(Database!I$8:I$47,MATCH('EF Technologies'!$G23,Database!$F$8:$F$47,0),1)","v":"L / 100 km"},{"$f":"+INDEX(Database!J$8:J$47,MATCH('EF Technologies'!$G23,Database!$F$8:$F$47,0),1)","v":0.82500000000000007},{"$f":"+INDEX(Database!K$8:K$47,MATCH('EF Technologies'!$G23,Database!$F$8:$F$47,0),1)","v":"kWh / km"},1886,3,4,9.8040000000000003,5,0.16700000000000001,1.552,1,2,35.663243875828513,47.550991834438022,116.54748098620759,59.438739793047525,1.9852539090877874,18.449784831761953,11.887747958609506,23.775495917219011,null,"Híbrido",{"$f":"+VLOOKUP($AD23,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Hybrid"},{"$f":"+VLOOKUP($AD23,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Hybride"},"Diésel",{"$f":"+VLOOKUP($AG23,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Diesel"},{"$f":"+VLOOKUP($AG23,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Diesel"},"Reducción Catalítica Selectiva (SCR)",{"$f":"+VLOOKUP($AJ23,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Selective Catalyst Reduction (SCR)"},{"$f":"+VLOOKUP($AJ23,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Réduction catalytique sélective (SCR)"}]
["GIZ 2019","Hybrid","Diesel",10,"Euro V","15 ppm","HybridDiesel10Euro V",{"$f":"+INDEX(Database!H$8:H$47,MATCH('EF Technologies'!$G24,Database!$F$8:$F$47,0),1)","v":8.4120222222222214},{"$f":"+INDEX(Database!I$8:I$47,MATCH('EF Technologies'!$G24,Database!$F$8:$F$47,0),1)","v":"L / 100 km"},{"$f":"+INDEX(Database!J$8:J$47,MATCH('EF Technologies'!$G24,Database!$F$8:$F$47,0),1)","v":0.82500000000000007},{"$f":"+INDEX(Database!K$8:K$47,MATCH('EF Technologies'!$G24,Database!$F$8:$F$47,0),1)","v":"kWh / km"},{"$f":"+$Q$55","v":2693.9313984168866},{"$f":"+$S$55","v":3.1677018633540373E-3},{"$f":"+$T$55","v":2.9813664596273289E-3},12.193,null,0.307,null,0.16900000000000001,null,3.7656841359570481E-2,3.5441733044301628E-2,144.94731085932568,0,3.6495386232931182,0,2.0090294050050064,0,null,"Híbrido",{"$f":"+VLOOKUP($AD24,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Hybrid"},{"$f":"+VLOOKUP($AD24,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Hybride"},"Diésel",{"$f":"+VLOOKUP($AG24,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Diesel"},{"$f":"+VLOOKUP($AG24,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Diesel"},"Euro V","Euro V","Euro V"]
["GIZ 2019","Hybrid","Diesel",12,"Euro V","15 ppm","HybridDiesel12Euro V",{"$f":"+INDEX(Database!H$8:H$47,MATCH('EF Technologies'!$G25,Database!$F$8:$F$47,0),1)","v":18.025761904761904},{"$f":"+INDEX(Database!I$8:I$47,MATCH('EF Technologies'!$G25,Database!$F$8:$F$47,0),1)","v":"L / 100 km"},{"$f":"+INDEX(Database!J$8:J$47,MATCH('EF Technologies'!$G25,Database!$F$8:$F$47,0),1)","v":0.95250000000000001},{"$f":"+INDEX(Database!K$8:K$47,MATCH('EF Technologies'!$G25,Database!$F$8:$F$47,0),1)","v":"kWh / km"},2693.9313984168866,3.1677018633540373E-3,2.9813664596273289E-3,12.193,null,0.307,null,0.16900000000000001,null,1.7573192634466224E-2,1.6539475420674091E-2,67.642078401018651,0,1.7031180242034549,0,0.93754705566900298,0,null,"Híbrido",{"$f":"+VLOOKUP($AD25,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Hybrid"},{"$f":"+VLOOKUP($AD25,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Hybride"},"Diésel",{"$f":"+VLOOKUP($AG25,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Diesel"},{"$f":"+VLOOKUP($AG25,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Diesel"},"Euro V","Euro V","Euro V"]
["GIZ 2019","Hybrid","Diesel",18,"Euro V","15 ppm","HybridDiesel18Euro V",{"$f":"+INDEX(Database!H$8:H$47,MATCH('EF Technologies'!$G26,Database!$F$8:$F$47,0),1)","v":27.038642857142857},{"$f":"+INDEX(Database!I$8:I$47,MATCH('EF Technologies'!$G26,Database!$F$8:$F$47,0),1)","v":"L / 100 km"},{"$f":"+INDEX(Database!J$8:J$47,MATCH('EF Technologies'!$G26,Database!$F$8:$F$47,0),1)","v":1.35},{"$f":"+INDEX(Database!K$8:K$47,MATCH('EF Technologies'!$G26,Database!$F$8:$F$47,0),1)","v":"kWh / km"},2693.9313984168866,3.1677018633540373E-3,2.9813664596273289E-3,12.193,null,0.307,null,0.16900000000000001,null,1.1715461756310814E-2,1.1026316947116059E-2,45.094718934012427,0,1.1354120161356365,0,0.62503137044600188,0,null,"Híbrido",{"$f":"+VLOOKUP($AD26,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Hybrid"},{"$f":"+VLOOKUP($AD26,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Hybride"},"Diésel",{"$f":"+VLOOKUP($AG26,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Diesel"},{"$f":"+VLOOKUP($AG26,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Diesel"},"Euro V","Euro V","Euro V"]
["GIZ 2019","Hybrid","Diesel",10,"Euro VI","15 ppm","HybridDiesel10Euro VI",{"$f":"+INDEX(Database!H$8:H$47,MATCH('EF Technologies'!$G27,Database!$F$8:$F$47,0),1)","v":8.4120222222222214},{"$f":"+INDEX(Database!I$8:I$47,MATCH('EF Technologies'!$G27,Database!$F$8:$F$47,0),1)","v":"L / 100 km"},{"$f":"+INDEX(Database!J$8:J$47,MATCH('EF Technologies'!$G27,Database!$F$8:$F$47,0),1)","v":0.82500000000000007},{"$f":"+INDEX(Database!K$8:K$47,MATCH('EF Technologies'!$G27,Database!$F$8:$F$47,0),1)","v":"kWh / km"},2693.9313984168866,3.1677018633540373E-3,2.9813664596273289E-3,12.193,null,0.307,null,0.16900000000000001,null,3.7656841359570481E-2,3.5441733044301628E-2,144.94731085932568,0,3.6495386232931182,0,2.0090294050050064,0,null,"Híbrido",{"$f":"+VLOOKUP($AD27,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Hybrid"},{"$f":"+VLOOKUP($AD27,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Hybride"},"Diésel",{"$f":"+VLOOKUP($AG27,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Diesel"},{"$f":"+VLOOKUP($AG27,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Diesel"},"Euro VI","Euro VI","Euro VI"]
["GIZ 2019","Hybrid","Diesel",12,"Euro VI","15 ppm","HybridDiesel12Euro VI",{"$f":"+INDEX(Database!H$8:H$47,MATCH('EF Technologies'!$G28,Database!$F$8:$F$47,0),1)","v":18.025761904761904},{"$f":"+INDEX(Database!I$8:I$47,MATCH('EF Technologies'!$G28,Database!$F$8:$F$47,0),1)","v":"L / 100 km"},{"$f":"+INDEX(Database!J$8:J$47,MATCH('EF Technologies'!$G28,Database!$F$8:$F$47,0),1)","v":0.95250000000000001},{"$f":"+INDEX(Database!K$8:K$47,MATCH('EF Technologies'!$G28,Database!$F$8:$F$47,0),1)","v":"kWh / km"},2693.9313984168866,3.1677018633540373E-3,2.9813664596273289E-3,12.193,null,0.307,null,0.16900000000000001,null,1.7573192634466224E-2,1.6539475420674091E-2,67.642078401018651,0,1.7031180242034549,0,0.93754705566900298,0,null,"Híbrido",{"$f":"+VLOOKUP($AD28,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Hybrid"},{"$f":"+VLOOKUP($AD28,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Hybride"},"Diésel",{"$f":"+VLOOKUP($AG28,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Diesel"},{"$f":"+VLOOKUP($AG28,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Diesel"},"Euro VI","Euro VI","Euro VI"]
["GIZ 2019","Hybrid","Diesel",18,"Euro VI","15 ppm","HybridDiesel18Euro VI",{"$f":"+INDEX(Database!H$8:H$47,MATCH('EF Technologies'!$G29,Database!$F$8:$F$47,0),1)","v":27.038642857142857},{"$f":"+INDEX(Database!I$8:I$47,MATCH('EF Technologies'!$G29,Database!$F$8:$F$47,0),1)","v":"L / 100 km"},{"$f":"+INDEX(Database!J$8:J$47,MATCH('EF Technologies'!$G29,Database!$F$8:$F$47,0),1)","v":1.35},{"$f":"+INDEX(Database!K$8:K$47,MATCH('EF Technologies'!$G29,Database!$F$8:$F$47,0),1)","v":"kWh / km"},2693.9313984168866,3.1677018633540373E-3,2.9813664596273289E-3,12.193,null,0.307,null,0.16900000000000001,null,1.1715461756310814E-2,1.1026316947116059E-2,45.094718934012427,0,1.1354120161356365,0,0.62503137044600188,0,null,"Híbrido",{"$f":"+VLOOKUP($AD29,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Hybrid"},{"$f":"+VLOOKUP($AD29,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Hybride"},"Diésel",{"$f":"+VLOOKUP($AG29,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Diesel"},{"$f":"+VLOOKUP($AG29,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Diesel"},"Euro VI","Euro VI","Euro VI"]
["MTT","Electric","Electricity",12,324,"-","ElectricElectricity12324",null,{"$f":"+INDEX(Database!I$8:I$47,MATCH('EF Technologies'!$G30,Database!$F$8:$F$47,0),1)","v":"-"},{"$f":"+INDEX(Database!J$8:J$47,MATCH('EF Technologies'!$G30,Database!$F$8:$F$47,0),1)","v":1.08},{"$f":"+INDEX(Database!K$8:K$47,MATCH('EF Technologies'!$G30,Database!$F$8:$F$47,0),1)","v":"kWh / km"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Eléctrico",{"$f":"+VLOOKUP($AD30,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Electric"},{"$f":"+VLOOKUP($AD30,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Électrique"},"Electricidad",{"$f":"+VLOOKUP($AG30,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Electricity"},{"$f":"+VLOOKUP($AG30,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Électricité"},324,324,324]
["MTT","Electric","Electricity",12,374,"-","ElectricElectricity12374",null,{"$f":"+INDEX(Database!I$8:I$47,MATCH('EF Technologies'!$G31,Database!$F$8:$F$47,0),1)","v":"-"},{"$f":"+INDEX(Database!J$8:J$47,MATCH('EF Technologies'!$G31,Database!$F$8:$F$47,0),1)","v":1.03},{"$f":"+INDEX(Database!K$8:K$47,MATCH('EF Technologies'!$G31,Database!$F$8:$F$47,0),1)","v":"kWh / km"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Eléctrico",{"$f":"+VLOOKUP($AD31,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Electric"},{"$f":"+VLOOKUP($AD31,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Électrique"},"Electricidad",{"$f":"+VLOOKUP($AG31,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Electricity"},{"$f":"+VLOOKUP($AG31,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Électricité"},374,374,374]
["MTT","Electric","Electricity",12,277,"-","ElectricElectricity12277",null,{"$f":"+INDEX(Database!I$8:I$47,MATCH('EF Technologies'!$G32,Database!$F$8:$F$47,0),1)","v":"-"},{"$f":"+INDEX(Database!J$8:J$47,MATCH('EF Technologies'!$G32,Database!$F$8:$F$47,0),1)","v":1.2021739130434783},{"$f":"+INDEX(Database!K$8:K$47,MATCH('EF Technologies'!$G32,Database!$F$8:$F$47,0),1)","v":"kWh / km"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Eléctrico",{"$f":"+VLOOKUP($AD32,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Electric"},{"$f":"+VLOOKUP($AD32,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Électrique"},"Electricidad",{"$f":"+VLOOKUP($AG32,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Electricity"},{"$f":"+VLOOKUP($AG32,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Électricité"},277,277,277]
["MTT","Electric","Electricity",9,154,"-","ElectricElectricity9154",null,{"$f":"+INDEX(Database!I$8:I$47,MATCH('EF Technologies'!$G33,Database!$F$8:$F$47,0),1)","v":"-"},{"$f":"+INDEX(Database!J$8:J$47,MATCH('EF Technologies'!$G33,Database!$F$8:$F$47,0),1)","v":0.88},{"$f":"+INDEX(Database!K$8:K$47,MATCH('EF Technologies'!$G33,Database!$F$8:$F$47,0),1)","v":"kWh / km"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Eléctrico",{"$f":"+VLOOKUP($AD33,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Electric"},{"$f":"+VLOOKUP($AD33,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Électrique"},"Electricidad",{"$f":"+VLOOKUP($AG33,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Electricity"},{"$f":"+VLOOKUP($AG33,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Électricité"},154,154,154]
["MTT","Electric","Electricity",9,173,"-","ElectricElectricity9173",null,{"$f":"+INDEX(Database!I$8:I$47,MATCH('EF Technologies'!$G34,Database!$F$8:$F$47,0),1)","v":"-"},{"$f":"+INDEX(Database!J$8:J$47,MATCH('EF Technologies'!$G34,Database!$F$8:$F$47,0),1)","v":0.8},{"$f":"+INDEX(Database!K$8:K$47,MATCH('EF Technologies'!$G34,Database!$F$8:$F$47,0),1)","v":"kWh / km"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Eléctrico",{"$f":"+VLOOKUP($AD34,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Electric"},{"$f":"+VLOOKUP($AD34,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Électrique"},"Electricidad",{"$f":"+VLOOKUP($AG34,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Electricity"},{"$f":"+VLOOKUP($AG34,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Électricité"},173,173,173]
["MTT","Electric","Electricity",9,209,"-","ElectricElectricity9209",null,{"$f":"+INDEX(Database!I$8:I$47,MATCH('EF Technologies'!$G35,Database!$F$8:$F$47,0),1)","v":"-"},{"$f":"+INDEX(Database!J$8:J$47,MATCH('EF Technologies'!$G35,Database!$F$8:$F$47,0),1)","v":0.85},{"$f":"+INDEX(Database!K$8:K$47,MATCH('EF Technologies'!$G35,Database!$F$8:$F$47,0),1)","v":"kWh / km"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Eléctrico",{"$f":"+VLOOKUP($AD35,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Electric"},{"$f":"+VLOOKUP($AD35,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Électrique"},"Electricidad",{"$f":"+VLOOKUP($AG35,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Electricity"},{"$f":"+VLOOKUP($AG35,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Électricité"},209,209,209]
["MTT","Electric","Electricity",9,157,"-","ElectricElectricity9157",null,{"$f":"+INDEX(Database!I$8:I$47,MATCH('EF Technologies'!$G36,Database!$F$8:$F$47,0),1)","v":"-"},{"$f":"+INDEX(Database!J$8:J$47,MATCH('EF Technologies'!$G36,Database!$F$8:$F$47,0),1)","v":0.87},{"$f":"+INDEX(Database!K$8:K$47,MATCH('EF Technologies'!$G36,Database!$F$8:$F$47,0),1)","v":"kWh / km"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Eléctrico",{"$f":"+VLOOKUP($AD36,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Electric"},{"$f":"+VLOOKUP($AD36,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Électrique"},"Electricidad",{"$f":"+VLOOKUP($AG36,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Electricity"},{"$f":"+VLOOKUP($AG36,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Électricité"},157,157,157]
["MTT","Electric","Electricity",9,201,"-","ElectricElectricity9201",null,{"$f":"+INDEX(Database!I$8:I$47,MATCH('EF Technologies'!$G37,Database!$F$8:$F$47,0),1)","v":"-"},{"$f":"+INDEX(Database!J$8:J$47,MATCH('EF Technologies'!$G37,Database!$F$8:$F$47,0),1)","v":0.85000000000000009},{"$f":"+INDEX(Database!K$8:K$47,MATCH('EF Technologies'!$G37,Database!$F$8:$F$47,0),1)","v":"kWh / km"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Eléctrico",{"$f":"+VLOOKUP($AD37,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Electric"},{"$f":"+VLOOKUP($AD37,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Électrique"},"Electricidad",{"$f":"+VLOOKUP($AG37,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Electricity"},{"$f":"+VLOOKUP($AG37,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Électricité"},201,201,201]
["MTT","Electric","Electricity",10,315,"-","ElectricElectricity10315",null,{"$f":"+INDEX(Database!I$8:I$47,MATCH('EF Technologies'!$G38,Database!$F$8:$F$47,0),1)","v":"-"},{"$f":"+INDEX(Database!J$8:J$47,MATCH('EF Technologies'!$G38,Database!$F$8:$F$47,0),1)","v":1.26},{"$f":"+INDEX(Database!K$8:K$47,MATCH('EF Technologies'!$G38,Database!$F$8:$F$47,0),1)","v":"kWh / km"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Eléctrico",{"$f":"+VLOOKUP($AD38,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Electric"},{"$f":"+VLOOKUP($AD38,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Électrique"},"Electricidad",{"$f":"+VLOOKUP($AG38,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Electricity"},{"$f":"+VLOOKUP($AG38,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Électricité"},315,315,315]
["GIZ 2019","Electric","Electricity",18,450,"-","ElectricElectricity18450",null,{"$f":"+INDEX(Database!I$8:I$47,MATCH('EF Technologies'!$G39,Database!$F$8:$F$47,0),1)","v":"-"},{"$f":"+INDEX(Database!J$8:J$47,MATCH('EF Technologies'!$G39,Database!$F$8:$F$47,0),1)","v":1.8},{"$f":"+INDEX(Database!K$8:K$47,MATCH('EF Technologies'!$G39,Database!$F$8:$F$47,0),1)","v":"kWh / km"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Eléctrico",{"$f":"+VLOOKUP($AD39,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Electric"},{"$f":"+VLOOKUP($AD39,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Électrique"},"Electricidad",{"$f":"+VLOOKUP($AG39,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Electricity"},{"$f":"+VLOOKUP($AG39,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Électricité"},450,450,450]
["WRI","IC","NG",12,"Oxidation Catalyst (OC)","-","ICNG12Oxidation Catalyst (OC)",{"$f":"+INDEX(Database!H$8:H$47,MATCH('EF Technologies'!$G40,Database!$F$8:$F$47,0),1)","v":1.4084507042253522},{"$f":"+INDEX(Database!I$8:I$47,MATCH('EF Technologies'!$G40,Database!$F$8:$F$47,0),1)","v":"km / Nm3"},null,{"$f":"+INDEX(Database!K$8:K$47,MATCH('EF Technologies'!$G40,Database!$F$8:$F$47,0),1)","v":"-"},{"$f":"+$R$54","v":1925.7950530035337},{"$f":"+$S$54","v":1.2211180124223602},{"$f":"+$T$54","v":0.10869565217391303},9.8620000000000001,null,8.9999999999999993E-3,0.61499999999999999,7.25,null,{"$f":"+M40*$H40","v":1.7198845245385357},{"$f":"+N40*$H40","v":0.15309246785058175},{"$f":"+O40*$H40","v":13.890140845070423},{"$f":"+P40*$H40","v":0},{"$f":"+Q40*$H40","v":1.2676056338028169E-2},0.86619718309859162,10.211267605633804,0,null,"CI",{"$f":"+VLOOKUP($AD40,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($AD40,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"GN",{"$f":"+VLOOKUP($AG40,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"NG"},{"$f":"+VLOOKUP($AG40,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"GN"},"Oxidación Catalítica (OC)",{"$f":"+VLOOKUP($AJ40,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Oxidation Catalyst (OC)"},{"$f":"+VLOOKUP($AJ40,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Oxydation catalytique (OC)"}]
["WRI","IC","NG",12,"Three-Way Catalyst (3WC)","-","ICNG12Three-Way Catalyst (3WC)",{"$f":"+INDEX(Database!H$8:H$47,MATCH('EF Technologies'!$G41,Database!$F$8:$F$47,0),1)","v":1.4084507042253522},{"$f":"+INDEX(Database!I$8:I$47,MATCH('EF Technologies'!$G41,Database!$F$8:$F$47,0),1)","v":"km / Nm3"},null,{"$f":"+INDEX(Database!K$8:K$47,MATCH('EF Technologies'!$G41,Database!$F$8:$F$47,0),1)","v":"-"},1925.7950530035337,1.2211180124223602,0.10869565217391303,2.3050000000000002,null,2.4E-2,1.5069999999999999,0.39700000000000002,null,{"$f":"+M41*$H41","v":1.7198845245385357},0.15309246785058175,3.246478873239437,0,3.3802816901408454E-2,2.1225352112676057,0.55915492957746482,0,null,"CI",{"$f":"+VLOOKUP($AD41,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($AD41,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"GN",{"$f":"+VLOOKUP($AG41,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"NG"},{"$f":"+VLOOKUP($AG41,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"GN"},"Catalizador de tres vías (3WC)",{"$f":"+VLOOKUP($AJ41,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"Three-Way Catalyst (3WC)"},{"$f":"+VLOOKUP($AJ41,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"Catalyseur à trois voies (3WC)"}]
["GIZ 2019","IC","NG",10,"Euro V","-","ICNG10Euro V",{"$f":"+INDEX(Database!H$8:H$47,MATCH('EF Technologies'!$G42,Database!$F$8:$F$47,0),1)","v":3.125},{"$f":"+INDEX(Database!I$8:I$47,MATCH('EF Technologies'!$G42,Database!$F$8:$F$47,0),1)","v":"km / Nm3"},null,{"$f":"+INDEX(Database!K$8:K$47,MATCH('EF Technologies'!$G42,Database!$F$8:$F$47,0),1)","v":"-"},1925.7950530035337,1.2211180124223602,0.10869565217391303,15.095000000000001,null,2.8000000000000001E-2,8.5229999999999997,13.952,null,3.8159937888198754,0.33967391304347822,47.171875,0,8.7500000000000008E-2,26.634374999999999,43.6,0,null,"CI",{"$f":"+VLOOKUP($AD42,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($AD42,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"GN",{"$f":"+VLOOKUP($AG42,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"NG"},{"$f":"+VLOOKUP($AG42,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"GN"},"Euro V","Euro V","Euro V"]
["GIZ 2019","IC","NG",12,"Euro V","-","ICNG12Euro V",{"$f":"+INDEX(Database!H$8:H$47,MATCH('EF Technologies'!$G43,Database!$F$8:$F$47,0),1)","v":1.4084507042253522},{"$f":"+INDEX(Database!I$8:I$47,MATCH('EF Technologies'!$G43,Database!$F$8:$F$47,0),1)","v":"km / Nm3"},null,{"$f":"+INDEX(Database!K$8:K$47,MATCH('EF Technologies'!$G43,Database!$F$8:$F$47,0),1)","v":"-"},1925.7950530035337,1.2211180124223602,0.10869565217391303,15.095000000000001,null,2.8000000000000001E-2,8.5229999999999997,13.952,null,1.7198845245385357,0.15309246785058175,21.260563380281692,0,3.9436619718309862E-2,12.004225352112677,19.650704225352115,0,null,"CI",{"$f":"+VLOOKUP($AD43,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($AD43,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"GN",{"$f":"+VLOOKUP($AG43,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"NG"},{"$f":"+VLOOKUP($AG43,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"GN"},"Euro V","Euro V","Euro V"]
["GIZ 2019","IC","NG",18,"Euro V","-","ICNG18Euro V",{"$f":"+INDEX(Database!H$8:H$47,MATCH('EF Technologies'!$G44,Database!$F$8:$F$47,0),1)","v":0.90999999999999903},{"$f":"+INDEX(Database!I$8:I$47,MATCH('EF Technologies'!$G44,Database!$F$8:$F$47,0),1)","v":"km / Nm3"},null,{"$f":"+INDEX(Database!K$8:K$47,MATCH('EF Technologies'!$G44,Database!$F$8:$F$47,0),1)","v":"-"},1925.7950530035337,1.2211180124223602,0.10869565217391303,15.095000000000001,null,2.8000000000000001E-2,8.5229999999999997,13.952,null,1.1112173913043466,9.8913043478260743E-2,13.736449999999985,0,2.5479999999999975E-2,7.7559299999999913,12.696319999999986,0,null,"CI",{"$f":"+VLOOKUP($AD44,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($AD44,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"GN",{"$f":"+VLOOKUP($AG44,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"NG"},{"$f":"+VLOOKUP($AG44,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"GN"},"Euro V","Euro V","Euro V"]
["GIZ 2019","IC","NG",10,"Euro VI","-","ICNG10Euro VI",{"$f":"+INDEX(Database!H$8:H$47,MATCH('EF Technologies'!$G45,Database!$F$8:$F$47,0),1)","v":3.125},{"$f":"+INDEX(Database!I$8:I$47,MATCH('EF Technologies'!$G45,Database!$F$8:$F$47,0),1)","v":"km / Nm3"},null,{"$f":"+INDEX(Database!K$8:K$47,MATCH('EF Technologies'!$G45,Database!$F$8:$F$47,0),1)","v":"-"},1925.7950530035337,1.2211180124223602,0.10869565217391303,15.095000000000001,null,2.8000000000000001E-2,8.5229999999999997,13.952,null,3.8159937888198754,0.33967391304347822,47.171875,0,8.7500000000000008E-2,26.634374999999999,43.6,0,null,"CI",{"$f":"+VLOOKUP($AD45,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($AD45,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"GN",{"$f":"+VLOOKUP($AG45,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"NG"},{"$f":"+VLOOKUP($AG45,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"GN"},"Euro VI","Euro VI","Euro VI"]
["GIZ 2019","IC","NG",12,"Euro VI","-","ICNG12Euro VI",{"$f":"+INDEX(Database!H$8:H$47,MATCH('EF Technologies'!$G46,Database!$F$8:$F$47,0),1)","v":1.4084507042253522},{"$f":"+INDEX(Database!I$8:I$47,MATCH('EF Technologies'!$G46,Database!$F$8:$F$47,0),1)","v":"km / Nm3"},null,{"$f":"+INDEX(Database!K$8:K$47,MATCH('EF Technologies'!$G46,Database!$F$8:$F$47,0),1)","v":"-"},1925.7950530035337,1.2211180124223602,0.10869565217391303,15.095000000000001,null,2.8000000000000001E-2,8.5229999999999997,13.952,null,1.7198845245385357,0.15309246785058175,21.260563380281692,0,3.9436619718309862E-2,12.004225352112677,19.650704225352115,0,null,"CI",{"$f":"+VLOOKUP($AD46,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($AD46,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"GN",{"$f":"+VLOOKUP($AG46,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"NG"},{"$f":"+VLOOKUP($AG46,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"GN"},"Euro VI","Euro VI","Euro VI"]
["GIZ 2019","IC","NG",18,"Euro VI","-","ICNG18Euro VI",{"$f":"+INDEX(Database!H$8:H$47,MATCH('EF Technologies'!$G47,Database!$F$8:$F$47,0),1)","v":0.90999999999999903},{"$f":"+INDEX(Database!I$8:I$47,MATCH('EF Technologies'!$G47,Database!$F$8:$F$47,0),1)","v":"km / Nm3"},null,{"$f":"+INDEX(Database!K$8:K$47,MATCH('EF Technologies'!$G47,Database!$F$8:$F$47,0),1)","v":"-"},1925.7950530035337,1.2211180124223602,0.10869565217391303,15.095000000000001,null,2.8000000000000001E-2,8.5229999999999997,13.952,null,1.1112173913043466,9.8913043478260743E-2,13.736449999999985,0,2.5479999999999975E-2,7.7559299999999913,12.696319999999986,0,null,"CI",{"$f":"+VLOOKUP($AD47,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"IC"},{"$f":"+VLOOKUP($AD47,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"CI"},"GN",{"$f":"+VLOOKUP($AG47,Aux_Tab!$H$53:$J$64,2,FALSE)","v":"NG"},{"$f":"+VLOOKUP($AG47,Aux_Tab!$H$53:$J$64,3,FALSE)","v":"GN"},"Euro VI","Euro VI","Euro VI"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"https://www.epa.gov/sites/production/files/2015-07/documents/emission-factors_2014.pdf",null,null,null,"Conversion"]
[null,null,null,null,null,null,null,null,null,null,null,null,"kg CO2/gallon","kg CO2 / scf","g CH4/mile","g N2O/mile","g CO2/ l","g CO2/ m3","CH4 (g / km)","N2O (g / km)"]
[null,null,null,null,null,null,null,null,null,null,null,"Biodiesel (100%)",9.4499999999999993,null,null,null,{"$f":"+M53/$M$57*1000","v":2493.4036939313983}]
[null,null,null,null,null,null,null,null,null,null,null,"CNG",null,5.45E-2,1.966,0.17499999999999999,null,{"$f":"+N54/$M$58*1000","v":1925.7950530035337},{"$f":"+O54/$M$59","v":1.2211180124223602},{"$f":"+P54/$M$59","v":0.10869565217391303}]
[null,null,null,null,null,null,null,null,null,null,null,"Diesel Fuel",10.210000000000001,null,5.1000000000000004E-3,4.7999999999999996E-3,{"$f":"+M55/$M$57*1000","v":2693.9313984168866},null,{"$f":"+O55/$M$59","v":3.1677018633540373E-3},{"$f":"+P55/$M$59","v":2.9813664596273289E-3}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"1 gallon",3.79,"litres"]
[null,null,null,null,null,null,null,null,null,null,null,"1 cubic foot (scf)",2.8299999999999999E-2,"m3"]
[null,null,null,null,null,null,null,null,null,null,null,"1 mile",1.61,"km"]

{"sheet":"EF Energy Matrix","index":15,"n_rows":197,"n_cols":31,"rows_kept":197,"cut":false,"hidden":false,"merged":[]}
["Electricity Matrix Emissions Factor [t CO2eq/kWh]"]
[]
["ISO3",2021,{"$f":"+B3+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
["AFG",8.3499999999999991E-4,{"$f":"+B4","v":8.3499999999999991E-4},8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4]
["ALB",2.5399999999999999E-4,{"$f":"+B5","v":2.5399999999999999E-4},2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4]
["DEU",5.8699999999999996E-4,{"$f":"+B6","v":5.8699999999999996E-4},5.8699999999999996E-4,5.8699999999999996E-4,5.8699999999999996E-4,5.8699999999999996E-4,5.8699999999999996E-4,5.8699999999999996E-4,5.8699999999999996E-4,5.8699999999999996E-4,5.8699999999999996E-4,5.8699999999999996E-4,5.8699999999999996E-4,5.8699999999999996E-4,5.8699999999999996E-4,5.8699999999999996E-4,5.8699999999999996E-4,5.8699999999999996E-4,5.8699999999999996E-4,5.8699999999999996E-4,5.8699999999999996E-4,5.8699999999999996E-4,5.8699999999999996E-4,5.8699999999999996E-4,5.8699999999999996E-4,5.8699999999999996E-4,5.8699999999999996E-4,5.8699999999999996E-4,5.8699999999999996E-4,5.8699999999999996E-4]
["AND",4.5400000000000003E-4,{"$f":"+B7","v":4.5400000000000003E-4},4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4]
["AGO",8.4079999999999995E-4,{"$f":"+B8","v":8.4079999999999995E-4},8.4079999999999995E-4,8.4079999999999995E-4,8.4079999999999995E-4,8.4079999999999995E-4,8.4079999999999995E-4,8.4079999999999995E-4,8.4079999999999995E-4,8.4079999999999995E-4,8.4079999999999995E-4,8.4079999999999995E-4,8.4079999999999995E-4,8.4079999999999995E-4,8.4079999999999995E-4,8.4079999999999995E-4,8.4079999999999995E-4,8.4079999999999995E-4,8.4079999999999995E-4,8.4079999999999995E-4,8.4079999999999995E-4,8.4079999999999995E-4,8.4079999999999995E-4,8.4079999999999995E-4,8.4079999999999995E-4,8.4079999999999995E-4,8.4079999999999995E-4,8.4079999999999995E-4,8.4079999999999995E-4,8.4079999999999995E-4]
["ATG",0,{"$f":"+B9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SAU",6.5400000000000007E-4,{"$f":"+B10","v":6.5400000000000007E-4},6.5400000000000007E-4,6.5400000000000007E-4,6.5400000000000007E-4,6.5400000000000007E-4,6.5400000000000007E-4,6.5400000000000007E-4,6.5400000000000007E-4,6.5400000000000007E-4,6.5400000000000007E-4,6.5400000000000007E-4,6.5400000000000007E-4,6.5400000000000007E-4,6.5400000000000007E-4,6.5400000000000007E-4,6.5400000000000007E-4,6.5400000000000007E-4,6.5400000000000007E-4,6.5400000000000007E-4,6.5400000000000007E-4,6.5400000000000007E-4,6.5400000000000007E-4,6.5400000000000007E-4,6.5400000000000007E-4,6.5400000000000007E-4,6.5400000000000007E-4,6.5400000000000007E-4,6.5400000000000007E-4,6.5400000000000007E-4]
["DZA",7.2300000000000001E-4,{"$f":"+B11","v":7.2300000000000001E-4},7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4]
["ARG",4.6589999999999999E-4,{"$f":"+B12","v":4.6589999999999999E-4},4.6589999999999999E-4,4.6589999999999999E-4,4.6589999999999999E-4,4.6589999999999999E-4,4.6589999999999999E-4,4.6589999999999999E-4,4.6589999999999999E-4,4.6589999999999999E-4,4.6589999999999999E-4,4.6589999999999999E-4,4.6589999999999999E-4,4.6589999999999999E-4,4.6589999999999999E-4,4.6589999999999999E-4,4.6589999999999999E-4,4.6589999999999999E-4,4.6589999999999999E-4,4.6589999999999999E-4,4.6589999999999999E-4,4.6589999999999999E-4,4.6589999999999999E-4,4.6589999999999999E-4,4.6589999999999999E-4,4.6589999999999999E-4,4.6589999999999999E-4,4.6589999999999999E-4,4.6589999999999999E-4,4.6589999999999999E-4]
["ARM",4.3290000000000001E-4,{"$f":"+B13","v":4.3290000000000001E-4},4.3290000000000001E-4,4.3290000000000001E-4,4.3290000000000001E-4,4.3290000000000001E-4,4.3290000000000001E-4,4.3290000000000001E-4,4.3290000000000001E-4,4.3290000000000001E-4,4.3290000000000001E-4,4.3290000000000001E-4,4.3290000000000001E-4,4.3290000000000001E-4,4.3290000000000001E-4,4.3290000000000001E-4,4.3290000000000001E-4,4.3290000000000001E-4,4.3290000000000001E-4,4.3290000000000001E-4,4.3290000000000001E-4,4.3290000000000001E-4,4.3290000000000001E-4,4.3290000000000001E-4,4.3290000000000001E-4,4.3290000000000001E-4,4.3290000000000001E-4,4.3290000000000001E-4,4.3290000000000001E-4,4.3290000000000001E-4]
["AUS",8.2299999999999995E-4,{"$f":"+B14","v":8.2299999999999995E-4},8.2299999999999995E-4,8.2299999999999995E-4,8.2299999999999995E-4,8.2299999999999995E-4,8.2299999999999995E-4,8.2299999999999995E-4,8.2299999999999995E-4,8.2299999999999995E-4,8.2299999999999995E-4,8.2299999999999995E-4,8.2299999999999995E-4,8.2299999999999995E-4,8.2299999999999995E-4,8.2299999999999995E-4,8.2299999999999995E-4,8.2299999999999995E-4,8.2299999999999995E-4,8.2299999999999995E-4,8.2299999999999995E-4,8.2299999999999995E-4,8.2299999999999995E-4,8.2299999999999995E-4,8.2299999999999995E-4,8.2299999999999995E-4,8.2299999999999995E-4,8.2299999999999995E-4,8.2299999999999995E-4,8.2299999999999995E-4]
["AUT",1.7000000000000001E-4,{"$f":"+B15","v":1.7000000000000001E-4},1.7000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4,1.7000000000000001E-4]
["AZE",4.5400000000000003E-4,{"$f":"+B16","v":4.5400000000000003E-4},4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4]
["BHS",0,{"$f":"+B17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BHR",6.7900000000000002E-4,{"$f":"+B18","v":6.7900000000000002E-4},6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4]
["BGD",6.7000000000000002E-4,{"$f":"+B19","v":6.7000000000000002E-4},6.7000000000000002E-4,6.7000000000000002E-4,6.7000000000000002E-4,6.7000000000000002E-4,6.7000000000000002E-4,6.7000000000000002E-4,6.7000000000000002E-4,6.7000000000000002E-4,6.7000000000000002E-4,6.7000000000000002E-4,6.7000000000000002E-4,6.7000000000000002E-4,6.7000000000000002E-4,6.7000000000000002E-4,6.7000000000000002E-4,6.7000000000000002E-4,6.7000000000000002E-4,6.7000000000000002E-4,6.7000000000000002E-4,6.7000000000000002E-4,6.7000000000000002E-4,6.7000000000000002E-4,6.7000000000000002E-4,6.7000000000000002E-4,6.7000000000000002E-4,6.7000000000000002E-4,6.7000000000000002E-4,6.7000000000000002E-4]
["BRB",0,{"$f":"+B20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BEL",1.9800000000000002E-4,{"$f":"+B21","v":1.9800000000000002E-4},1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4]
["BLZ",2.2819999999999999E-4,{"$f":"+B22","v":2.2819999999999999E-4},2.2819999999999999E-4,2.2819999999999999E-4,2.2819999999999999E-4,2.2819999999999999E-4,2.2819999999999999E-4,2.2819999999999999E-4,2.2819999999999999E-4,2.2819999999999999E-4,2.2819999999999999E-4,2.2819999999999999E-4,2.2819999999999999E-4,2.2819999999999999E-4,2.2819999999999999E-4,2.2819999999999999E-4,2.2819999999999999E-4,2.2819999999999999E-4,2.2819999999999999E-4,2.2819999999999999E-4,2.2819999999999999E-4,2.2819999999999999E-4,2.2819999999999999E-4,2.2819999999999999E-4,2.2819999999999999E-4,2.2819999999999999E-4,2.2819999999999999E-4,2.2819999999999999E-4,2.2819999999999999E-4,2.2819999999999999E-4]
["BEN",5.6299999999999992E-4,{"$f":"+B23","v":5.6299999999999992E-4},5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4]
["BTN",8.8190000000000002E-4,{"$f":"+B24","v":8.8190000000000002E-4},8.8190000000000002E-4,8.8190000000000002E-4,8.8190000000000002E-4,8.8190000000000002E-4,8.8190000000000002E-4,8.8190000000000002E-4,8.8190000000000002E-4,8.8190000000000002E-4,8.8190000000000002E-4,8.8190000000000002E-4,8.8190000000000002E-4,8.8190000000000002E-4,8.8190000000000002E-4,8.8190000000000002E-4,8.8190000000000002E-4,8.8190000000000002E-4,8.8190000000000002E-4,8.8190000000000002E-4,8.8190000000000002E-4,8.8190000000000002E-4,8.8190000000000002E-4,8.8190000000000002E-4,8.8190000000000002E-4,8.8190000000000002E-4,8.8190000000000002E-4,8.8190000000000002E-4,8.8190000000000002E-4,8.8190000000000002E-4]
["BLR",4.5400000000000003E-4,{"$f":"+B25","v":4.5400000000000003E-4},4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4]
["BOL",4.6800000000000005E-4,{"$f":"+B26","v":4.6800000000000005E-4},4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4]
["BIH",1.0303000000000001E-3,{"$f":"+B27","v":1.0303000000000001E-3},1.0303000000000001E-3,1.0303000000000001E-3,1.0303000000000001E-3,1.0303000000000001E-3,1.0303000000000001E-3,1.0303000000000001E-3,1.0303000000000001E-3,1.0303000000000001E-3,1.0303000000000001E-3,1.0303000000000001E-3,1.0303000000000001E-3,1.0303000000000001E-3,1.0303000000000001E-3,1.0303000000000001E-3,1.0303000000000001E-3,1.0303000000000001E-3,1.0303000000000001E-3,1.0303000000000001E-3,1.0303000000000001E-3,1.0303000000000001E-3,1.0303000000000001E-3,1.0303000000000001E-3,1.0303000000000001E-3,1.0303000000000001E-3,1.0303000000000001E-3,1.0303000000000001E-3,1.0303000000000001E-3,1.0303000000000001E-3]
["BWA",9.8709999999999987E-4,{"$f":"+B28","v":9.8709999999999987E-4},9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4]
["BRA",5.3899999999999998E-4,{"$f":"+B29","v":5.3899999999999998E-4},5.3899999999999998E-4,5.3899999999999998E-4,5.3899999999999998E-4,5.3899999999999998E-4,5.3899999999999998E-4,5.3899999999999998E-4,5.3899999999999998E-4,5.3899999999999998E-4,5.3899999999999998E-4,5.3899999999999998E-4,5.3899999999999998E-4,5.3899999999999998E-4,5.3899999999999998E-4,5.3899999999999998E-4,5.3899999999999998E-4,5.3899999999999998E-4,5.3899999999999998E-4,5.3899999999999998E-4,5.3899999999999998E-4,5.3899999999999998E-4,5.3899999999999998E-4,5.3899999999999998E-4,5.3899999999999998E-4,5.3899999999999998E-4,5.3899999999999998E-4,5.3899999999999998E-4,5.3899999999999998E-4,5.3899999999999998E-4]
["BRN",8.3499999999999991E-4,{"$f":"+B30","v":8.3499999999999991E-4},8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4]
["BGR",7.9100000000000004E-4,{"$f":"+B31","v":7.9100000000000004E-4},7.9100000000000004E-4,7.9100000000000004E-4,7.9100000000000004E-4,7.9100000000000004E-4,7.9100000000000004E-4,7.9100000000000004E-4,7.9100000000000004E-4,7.9100000000000004E-4,7.9100000000000004E-4,7.9100000000000004E-4,7.9100000000000004E-4,7.9100000000000004E-4,7.9100000000000004E-4,7.9100000000000004E-4,7.9100000000000004E-4,7.9100000000000004E-4,7.9100000000000004E-4,7.9100000000000004E-4,7.9100000000000004E-4,7.9100000000000004E-4,7.9100000000000004E-4,7.9100000000000004E-4,7.9100000000000004E-4,7.9100000000000004E-4,7.9100000000000004E-4,7.9100000000000004E-4,7.9100000000000004E-4,7.9100000000000004E-4]
["BFA",5.6299999999999992E-4,{"$f":"+B32","v":5.6299999999999992E-4},5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4]
["BDI",7.2300000000000001E-4,{"$f":"+B33","v":7.2300000000000001E-4},7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4]
["CPV",6.2211111111111115E-4,{"$f":"+B34","v":6.2211111111111115E-4},6.2211111111111115E-4,6.2211111111111115E-4,6.2211111111111115E-4,6.2211111111111115E-4,6.2211111111111115E-4,6.2211111111111115E-4,6.2211111111111115E-4,6.2211111111111115E-4,6.2211111111111115E-4,6.2211111111111115E-4,6.2211111111111115E-4,6.2211111111111115E-4,6.2211111111111115E-4,6.2211111111111115E-4,6.2211111111111115E-4,6.2211111111111115E-4,6.2211111111111115E-4,6.2211111111111115E-4,6.2211111111111115E-4,6.2211111111111115E-4,6.2211111111111115E-4,6.2211111111111115E-4,6.2211111111111115E-4,6.2211111111111115E-4,6.2211111111111115E-4,6.2211111111111115E-4,6.2211111111111115E-4,6.2211111111111115E-4]
["KHM",2.3400000000000002E-4,{"$f":"+B35","v":2.3400000000000002E-4},2.3400000000000002E-4,2.3400000000000002E-4,2.3400000000000002E-4,2.3400000000000002E-4,2.3400000000000002E-4,2.3400000000000002E-4,2.3400000000000002E-4,2.3400000000000002E-4,2.3400000000000002E-4,2.3400000000000002E-4,2.3400000000000002E-4,2.3400000000000002E-4,2.3400000000000002E-4,2.3400000000000002E-4,2.3400000000000002E-4,2.3400000000000002E-4,2.3400000000000002E-4,2.3400000000000002E-4,2.3400000000000002E-4,2.3400000000000002E-4,2.3400000000000002E-4,2.3400000000000002E-4,2.3400000000000002E-4,2.3400000000000002E-4,2.3400000000000002E-4,2.3400000000000002E-4,2.3400000000000002E-4,2.3400000000000002E-4]
["CMR",7.2300000000000001E-4,{"$f":"+B36","v":7.2300000000000001E-4},7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4]
["CAN",4.9899999999999999E-4,{"$f":"+B37","v":4.9899999999999999E-4},4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4]
["TCD",7.2300000000000001E-4,{"$f":"+B38","v":7.2300000000000001E-4},7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4]
["CHL",2.251560859078372E-4,2.2078049954596675E-4,1.9630757354833174E-4,1.7904467769871247E-4,1.7429104554122495E-4,1.3804442238491126E-4,1.3124186727391023E-4,1.161132613566918E-4,1.0436612508768271E-4,9.4746941712640922E-5,7.3704125458409176E-5,6.44771836506159E-5,4.7078395389918877E-5,3.8300981882627643E-5,3.8401575449249199E-5,3.8017324350336864E-5,3.7920335955373089E-5,3.9118419340269012E-5,3.9576951456744848E-5,3.9504412417335376E-5,3.9485969651397335E-5,3.9457751673648901E-5,4.0042221389900912E-5,3.8805275922788129E-5,3.9226655911320436E-5,3.929435215103251E-5,3.995650147584278E-5,4.1416807560848038E-5,4.3966256791535598E-5,4.652927783291494E-5]
["CHN",8.5499999999999997E-4,{"$f":"+B40","v":8.5499999999999997E-4},8.5499999999999997E-4,8.5499999999999997E-4,8.5499999999999997E-4,8.5499999999999997E-4,8.5499999999999997E-4,8.5499999999999997E-4,8.5499999999999997E-4,8.5499999999999997E-4,8.5499999999999997E-4,8.5499999999999997E-4,8.5499999999999997E-4,8.5499999999999997E-4,8.5499999999999997E-4,8.5499999999999997E-4,8.5499999999999997E-4,8.5499999999999997E-4,8.5499999999999997E-4,8.5499999999999997E-4,8.5499999999999997E-4,8.5499999999999997E-4,8.5499999999999997E-4,8.5499999999999997E-4,8.5499999999999997E-4,8.5499999999999997E-4,8.5499999999999997E-4,8.5499999999999997E-4,8.5499999999999997E-4,8.5499999999999997E-4]
["CYP",8.3499999999999991E-4,{"$f":"+B41","v":8.3499999999999991E-4},8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4]
["COL",1.031E-4,{"$f":"+B42","v":1.031E-4},1.031E-4,1.031E-4,1.031E-4,1.031E-4,1.031E-4,1.031E-4,1.031E-4,1.031E-4,1.031E-4,1.031E-4,1.031E-4,1.031E-4,1.031E-4,1.031E-4,1.031E-4,1.031E-4,1.031E-4,1.031E-4,1.031E-4,1.031E-4,1.031E-4,1.031E-4,1.031E-4,1.031E-4,1.031E-4,1.031E-4,1.031E-4,1.031E-4]
["COM",7.2300000000000001E-4,{"$f":"+B43","v":7.2300000000000001E-4},7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4]
["PRK",8.3499999999999991E-4,{"$f":"+B44","v":8.3499999999999991E-4},8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4]
["KOR",6.4190000000000004E-4,{"$f":"+B45","v":6.4190000000000004E-4},6.4190000000000004E-4,6.4190000000000004E-4,6.4190000000000004E-4,6.4190000000000004E-4,6.4190000000000004E-4,6.4190000000000004E-4,6.4190000000000004E-4,6.4190000000000004E-4,6.4190000000000004E-4,6.4190000000000004E-4,6.4190000000000004E-4,6.4190000000000004E-4,6.4190000000000004E-4,6.4190000000000004E-4,6.4190000000000004E-4,6.4190000000000004E-4,6.4190000000000004E-4,6.4190000000000004E-4,6.4190000000000004E-4,6.4190000000000004E-4,6.4190000000000004E-4,6.4190000000000004E-4,6.4190000000000004E-4,6.4190000000000004E-4,6.4190000000000004E-4,6.4190000000000004E-4,6.4190000000000004E-4,6.4190000000000004E-4]
["CIV",5.6299999999999992E-4,{"$f":"+B46","v":5.6299999999999992E-4},5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4]
["CRI",2.7319999999999997E-4,{"$f":"+B47","v":2.7319999999999997E-4},2.7319999999999997E-4,2.7319999999999997E-4,2.7319999999999997E-4,2.7319999999999997E-4,2.7319999999999997E-4,2.7319999999999997E-4,2.7319999999999997E-4,2.7319999999999997E-4,2.7319999999999997E-4,2.7319999999999997E-4,2.7319999999999997E-4,2.7319999999999997E-4,2.7319999999999997E-4,2.7319999999999997E-4,2.7319999999999997E-4,2.7319999999999997E-4,2.7319999999999997E-4,2.7319999999999997E-4,2.7319999999999997E-4,2.7319999999999997E-4,2.7319999999999997E-4,2.7319999999999997E-4,2.7319999999999997E-4,2.7319999999999997E-4,2.7319999999999997E-4,2.7319999999999997E-4,2.7319999999999997E-4,2.7319999999999997E-4]
["HRV",2.04E-4,{"$f":"+B48","v":2.04E-4},2.04E-4,2.04E-4,2.04E-4,2.04E-4,2.04E-4,2.04E-4,2.04E-4,2.04E-4,2.04E-4,2.04E-4,2.04E-4,2.04E-4,2.04E-4,2.04E-4,2.04E-4,2.04E-4,2.04E-4,2.04E-4,2.04E-4,2.04E-4,2.04E-4,2.04E-4,2.04E-4,2.04E-4,2.04E-4,2.04E-4,2.04E-4,2.04E-4]
["CUB",0,{"$f":"+B49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["DNK",3.3100000000000002E-4,{"$f":"+B50","v":3.3100000000000002E-4},3.3100000000000002E-4,3.3100000000000002E-4,3.3100000000000002E-4,3.3100000000000002E-4,3.3100000000000002E-4,3.3100000000000002E-4,3.3100000000000002E-4,3.3100000000000002E-4,3.3100000000000002E-4,3.3100000000000002E-4,3.3100000000000002E-4,3.3100000000000002E-4,3.3100000000000002E-4,3.3100000000000002E-4,3.3100000000000002E-4,3.3100000000000002E-4,3.3100000000000002E-4,3.3100000000000002E-4,3.3100000000000002E-4,3.3100000000000002E-4,3.3100000000000002E-4,3.3100000000000002E-4,3.3100000000000002E-4,3.3100000000000002E-4,3.3100000000000002E-4,3.3100000000000002E-4,3.3100000000000002E-4,3.3100000000000002E-4]
["DJI",7.2300000000000001E-4,{"$f":"+B51","v":7.2300000000000001E-4},7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4]
["DMA",0,{"$f":"+B52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ECU",6.0919999999999995E-4,{"$f":"+B53","v":6.0919999999999995E-4},6.0919999999999995E-4,6.0919999999999995E-4,6.0919999999999995E-4,6.0919999999999995E-4,6.0919999999999995E-4,6.0919999999999995E-4,6.0919999999999995E-4,6.0919999999999995E-4,6.0919999999999995E-4,6.0919999999999995E-4,6.0919999999999995E-4,6.0919999999999995E-4,6.0919999999999995E-4,6.0919999999999995E-4,6.0919999999999995E-4,6.0919999999999995E-4,6.0919999999999995E-4,6.0919999999999995E-4,6.0919999999999995E-4,6.0919999999999995E-4,6.0919999999999995E-4,6.0919999999999995E-4,6.0919999999999995E-4,6.0919999999999995E-4,6.0919999999999995E-4,6.0919999999999995E-4,6.0919999999999995E-4,6.0919999999999995E-4]
["EGY",4.7439999999999998E-4,{"$f":"+B54","v":4.7439999999999998E-4},4.7439999999999998E-4,4.7439999999999998E-4,4.7439999999999998E-4,4.7439999999999998E-4,4.7439999999999998E-4,4.7439999999999998E-4,4.7439999999999998E-4,4.7439999999999998E-4,4.7439999999999998E-4,4.7439999999999998E-4,4.7439999999999998E-4,4.7439999999999998E-4,4.7439999999999998E-4,4.7439999999999998E-4,4.7439999999999998E-4,4.7439999999999998E-4,4.7439999999999998E-4,4.7439999999999998E-4,4.7439999999999998E-4,4.7439999999999998E-4,4.7439999999999998E-4,4.7439999999999998E-4,4.7439999999999998E-4,4.7439999999999998E-4,4.7439999999999998E-4,4.7439999999999998E-4,4.7439999999999998E-4,4.7439999999999998E-4]
["SLV",0,{"$f":"+B55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ARE",4.2739999999999998E-4,{"$f":"+B56","v":4.2739999999999998E-4},4.2739999999999998E-4,4.2739999999999998E-4,4.2739999999999998E-4,4.2739999999999998E-4,4.2739999999999998E-4,4.2739999999999998E-4,4.2739999999999998E-4,4.2739999999999998E-4,4.2739999999999998E-4,4.2739999999999998E-4,4.2739999999999998E-4,4.2739999999999998E-4,4.2739999999999998E-4,4.2739999999999998E-4,4.2739999999999998E-4,4.2739999999999998E-4,4.2739999999999998E-4,4.2739999999999998E-4,4.2739999999999998E-4,4.2739999999999998E-4,4.2739999999999998E-4,4.2739999999999998E-4,4.2739999999999998E-4,4.2739999999999998E-4,4.2739999999999998E-4,4.2739999999999998E-4,4.2739999999999998E-4,4.2739999999999998E-4]
["ERI",7.2300000000000001E-4,{"$f":"+B57","v":7.2300000000000001E-4},7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4]
["SVK",1.9900000000000001E-4,{"$f":"+B58","v":1.9900000000000001E-4},1.9900000000000001E-4,1.9900000000000001E-4,1.9900000000000001E-4,1.9900000000000001E-4,1.9900000000000001E-4,1.9900000000000001E-4,1.9900000000000001E-4,1.9900000000000001E-4,1.9900000000000001E-4,1.9900000000000001E-4,1.9900000000000001E-4,1.9900000000000001E-4,1.9900000000000001E-4,1.9900000000000001E-4,1.9900000000000001E-4,1.9900000000000001E-4,1.9900000000000001E-4,1.9900000000000001E-4,1.9900000000000001E-4,1.9900000000000001E-4,1.9900000000000001E-4,1.9900000000000001E-4,1.9900000000000001E-4,1.9900000000000001E-4,1.9900000000000001E-4,1.9900000000000001E-4,1.9900000000000001E-4,1.9900000000000001E-4]
["SVN",3.9899999999999999E-4,{"$f":"+B59","v":3.9899999999999999E-4},3.9899999999999999E-4,3.9899999999999999E-4,3.9899999999999999E-4,3.9899999999999999E-4,3.9899999999999999E-4,3.9899999999999999E-4,3.9899999999999999E-4,3.9899999999999999E-4,3.9899999999999999E-4,3.9899999999999999E-4,3.9899999999999999E-4,3.9899999999999999E-4,3.9899999999999999E-4,3.9899999999999999E-4,3.9899999999999999E-4,3.9899999999999999E-4,3.9899999999999999E-4,3.9899999999999999E-4,3.9899999999999999E-4,3.9899999999999999E-4,3.9899999999999999E-4,3.9899999999999999E-4,3.9899999999999999E-4,3.9899999999999999E-4,3.9899999999999999E-4,3.9899999999999999E-4,3.9899999999999999E-4,3.9899999999999999E-4]
["ESP",2.9700000000000001E-4,{"$f":"+B60","v":2.9700000000000001E-4},2.9700000000000001E-4,2.9700000000000001E-4,2.9700000000000001E-4,2.9700000000000001E-4,2.9700000000000001E-4,2.9700000000000001E-4,2.9700000000000001E-4,2.9700000000000001E-4,2.9700000000000001E-4,2.9700000000000001E-4,2.9700000000000001E-4,2.9700000000000001E-4,2.9700000000000001E-4,2.9700000000000001E-4,2.9700000000000001E-4,2.9700000000000001E-4,2.9700000000000001E-4,2.9700000000000001E-4,2.9700000000000001E-4,2.9700000000000001E-4,2.9700000000000001E-4,2.9700000000000001E-4,2.9700000000000001E-4,2.9700000000000001E-4,2.9700000000000001E-4,2.9700000000000001E-4,2.9700000000000001E-4,2.9700000000000001E-4]
["USA",4.9899999999999999E-4,{"$f":"+B61","v":4.9899999999999999E-4},4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4,4.9899999999999999E-4]
["EST",1.977E-3,{"$f":"+B62","v":1.977E-3},1.977E-3,1.977E-3,1.977E-3,1.977E-3,1.977E-3,1.977E-3,1.977E-3,1.977E-3,1.977E-3,1.977E-3,1.977E-3,1.977E-3,1.977E-3,1.977E-3,1.977E-3,1.977E-3,1.977E-3,1.977E-3,1.977E-3,1.977E-3,1.977E-3,1.977E-3,1.977E-3,1.977E-3,1.977E-3,1.977E-3,1.977E-3,1.977E-3]
["SWZ",7.2300000000000001E-4,{"$f":"+B63","v":7.2300000000000001E-4},7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4]
["ETH",7.2300000000000001E-4,{"$f":"+B64","v":7.2300000000000001E-4},7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4]
["FJI",0,{"$f":"+B65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PHL",5.1199999999999998E-4,{"$f":"+B66","v":5.1199999999999998E-4},5.1199999999999998E-4,5.1199999999999998E-4,5.1199999999999998E-4,5.1199999999999998E-4,5.1199999999999998E-4,5.1199999999999998E-4,5.1199999999999998E-4,5.1199999999999998E-4,5.1199999999999998E-4,5.1199999999999998E-4,5.1199999999999998E-4,5.1199999999999998E-4,5.1199999999999998E-4,5.1199999999999998E-4,5.1199999999999998E-4,5.1199999999999998E-4,5.1199999999999998E-4,5.1199999999999998E-4,5.1199999999999998E-4,5.1199999999999998E-4,5.1199999999999998E-4,5.1199999999999998E-4,5.1199999999999998E-4,5.1199999999999998E-4,5.1199999999999998E-4,5.1199999999999998E-4,5.1199999999999998E-4,5.1199999999999998E-4]
["FIN",1.55E-4,{"$f":"+B67","v":1.55E-4},1.55E-4,1.55E-4,1.55E-4,1.55E-4,1.55E-4,1.55E-4,1.55E-4,1.55E-4,1.55E-4,1.55E-4,1.55E-4,1.55E-4,1.55E-4,1.55E-4,1.55E-4,1.55E-4,1.55E-4,1.55E-4,1.55E-4,1.55E-4,1.55E-4,1.55E-4,1.55E-4,1.55E-4,1.55E-4,1.55E-4,1.55E-4,1.55E-4]
["FRA",8.2000000000000001E-5,{"$f":"+B68","v":8.2000000000000001E-5},8.2000000000000001E-5,8.2000000000000001E-5,8.2000000000000001E-5,8.2000000000000001E-5,8.2000000000000001E-5,8.2000000000000001E-5,8.2000000000000001E-5,8.2000000000000001E-5,8.2000000000000001E-5,8.2000000000000001E-5,8.2000000000000001E-5,8.2000000000000001E-5,8.2000000000000001E-5,8.2000000000000001E-5,8.2000000000000001E-5,8.2000000000000001E-5,8.2000000000000001E-5,8.2000000000000001E-5,8.2000000000000001E-5,8.2000000000000001E-5,8.2000000000000001E-5,8.2000000000000001E-5,8.2000000000000001E-5,8.2000000000000001E-5,8.2000000000000001E-5,8.2000000000000001E-5,8.2000000000000001E-5,8.2000000000000001E-5]
["GAB",7.2300000000000001E-4,{"$f":"+B69","v":7.2300000000000001E-4},7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4]
["GMB",6.9699999999999992E-4,{"$f":"+B70","v":6.9699999999999992E-4},6.9699999999999992E-4,6.9699999999999992E-4,6.9699999999999992E-4,6.9699999999999992E-4,6.9699999999999992E-4,6.9699999999999992E-4,6.9699999999999992E-4,6.9699999999999992E-4,6.9699999999999992E-4,6.9699999999999992E-4,6.9699999999999992E-4,6.9699999999999992E-4,6.9699999999999992E-4,6.9699999999999992E-4,6.9699999999999992E-4,6.9699999999999992E-4,6.9699999999999992E-4,6.9699999999999992E-4,6.9699999999999992E-4,6.9699999999999992E-4,6.9699999999999992E-4,6.9699999999999992E-4,6.9699999999999992E-4,6.9699999999999992E-4,6.9699999999999992E-4,6.9699999999999992E-4,6.9699999999999992E-4,6.9699999999999992E-4]
["GEO",3.9995000000000005E-4,{"$f":"+B71","v":3.9995000000000005E-4},3.9995000000000005E-4,3.9995000000000005E-4,3.9995000000000005E-4,3.9995000000000005E-4,3.9995000000000005E-4,3.9995000000000005E-4,3.9995000000000005E-4,3.9995000000000005E-4,3.9995000000000005E-4,3.9995000000000005E-4,3.9995000000000005E-4,3.9995000000000005E-4,3.9995000000000005E-4,3.9995000000000005E-4,3.9995000000000005E-4,3.9995000000000005E-4,3.9995000000000005E-4,3.9995000000000005E-4,3.9995000000000005E-4,3.9995000000000005E-4,3.9995000000000005E-4,3.9995000000000005E-4,3.9995000000000005E-4,3.9995000000000005E-4,3.9995000000000005E-4,3.9995000000000005E-4,3.9995000000000005E-4,3.9995000000000005E-4]
["GHA",5.6299999999999992E-4,{"$f":"+B72","v":5.6299999999999992E-4},5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4]
["GRD",7.3300000000000014E-4,{"$f":"+B73","v":7.3300000000000014E-4},7.3300000000000014E-4,7.3300000000000014E-4,7.3300000000000014E-4,7.3300000000000014E-4,7.3300000000000014E-4,7.3300000000000014E-4,7.3300000000000014E-4,7.3300000000000014E-4,7.3300000000000014E-4,7.3300000000000014E-4,7.3300000000000014E-4,7.3300000000000014E-4,7.3300000000000014E-4,7.3300000000000014E-4,7.3300000000000014E-4,7.3300000000000014E-4,7.3300000000000014E-4,7.3300000000000014E-4,7.3300000000000014E-4,7.3300000000000014E-4,7.3300000000000014E-4,7.3300000000000014E-4,7.3300000000000014E-4,7.3300000000000014E-4,7.3300000000000014E-4,7.3300000000000014E-4,7.3300000000000014E-4,7.3300000000000014E-4]
["GRC",4.5400000000000003E-4,{"$f":"+B74","v":4.5400000000000003E-4},4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4]
["GTM",5.22E-4,{"$f":"+B75","v":5.22E-4},5.22E-4,5.22E-4,5.22E-4,5.22E-4,5.22E-4,5.22E-4,5.22E-4,5.22E-4,5.22E-4,5.22E-4,5.22E-4,5.22E-4,5.22E-4,5.22E-4,5.22E-4,5.22E-4,5.22E-4,5.22E-4,5.22E-4,5.22E-4,5.22E-4,5.22E-4,5.22E-4,5.22E-4,5.22E-4,5.22E-4,5.22E-4,5.22E-4]
["GIN",7.2300000000000001E-4,{"$f":"+B76","v":7.2300000000000001E-4},7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4]
["GNB",7.2300000000000001E-4,{"$f":"+B77","v":7.2300000000000001E-4},7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4]
["GNQ",7.2300000000000001E-4,{"$f":"+B78","v":7.2300000000000001E-4},7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4]
["GUY",6.6100000000000002E-4,{"$f":"+B79","v":6.6100000000000002E-4},6.6100000000000002E-4,6.6100000000000002E-4,6.6100000000000002E-4,6.6100000000000002E-4,6.6100000000000002E-4,6.6100000000000002E-4,6.6100000000000002E-4,6.6100000000000002E-4,6.6100000000000002E-4,6.6100000000000002E-4,6.6100000000000002E-4,6.6100000000000002E-4,6.6100000000000002E-4,6.6100000000000002E-4,6.6100000000000002E-4,6.6100000000000002E-4,6.6100000000000002E-4,6.6100000000000002E-4,6.6100000000000002E-4,6.6100000000000002E-4,6.6100000000000002E-4,6.6100000000000002E-4,6.6100000000000002E-4,6.6100000000000002E-4,6.6100000000000002E-4,6.6100000000000002E-4,6.6100000000000002E-4,6.6100000000000002E-4]
["HTI",0,{"$f":"+B80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HND",6.1140000000000001E-4,{"$f":"+B81","v":6.1140000000000001E-4},6.1140000000000001E-4,6.1140000000000001E-4,6.1140000000000001E-4,6.1140000000000001E-4,6.1140000000000001E-4,6.1140000000000001E-4,6.1140000000000001E-4,6.1140000000000001E-4,6.1140000000000001E-4,6.1140000000000001E-4,6.1140000000000001E-4,6.1140000000000001E-4,6.1140000000000001E-4,6.1140000000000001E-4,6.1140000000000001E-4,6.1140000000000001E-4,6.1140000000000001E-4,6.1140000000000001E-4,6.1140000000000001E-4,6.1140000000000001E-4,6.1140000000000001E-4,6.1140000000000001E-4,6.1140000000000001E-4,6.1140000000000001E-4,6.1140000000000001E-4,6.1140000000000001E-4,6.1140000000000001E-4,6.1140000000000001E-4]
["HUN",2.5399999999999999E-4,{"$f":"+B82","v":2.5399999999999999E-4},2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4,2.5399999999999999E-4]
["IND",9.2000000000000003E-4,{"$f":"+B83","v":9.2000000000000003E-4},9.2000000000000003E-4,9.2000000000000003E-4,9.2000000000000003E-4,9.2000000000000003E-4,9.2000000000000003E-4,9.2000000000000003E-4,9.2000000000000003E-4,9.2000000000000003E-4,9.2000000000000003E-4,9.2000000000000003E-4,9.2000000000000003E-4,9.2000000000000003E-4,9.2000000000000003E-4,9.2000000000000003E-4,9.2000000000000003E-4,9.2000000000000003E-4,9.2000000000000003E-4,9.2000000000000003E-4,9.2000000000000003E-4,9.2000000000000003E-4,9.2000000000000003E-4,9.2000000000000003E-4,9.2000000000000003E-4,9.2000000000000003E-4,9.2000000000000003E-4,9.2000000000000003E-4,9.2000000000000003E-4,9.2000000000000003E-4]
["IDN",7.4799999999999997E-4,{"$f":"+B84","v":7.4799999999999997E-4},7.4799999999999997E-4,7.4799999999999997E-4,7.4799999999999997E-4,7.4799999999999997E-4,7.4799999999999997E-4,7.4799999999999997E-4,7.4799999999999997E-4,7.4799999999999997E-4,7.4799999999999997E-4,7.4799999999999997E-4,7.4799999999999997E-4,7.4799999999999997E-4,7.4799999999999997E-4,7.4799999999999997E-4,7.4799999999999997E-4,7.4799999999999997E-4,7.4799999999999997E-4,7.4799999999999997E-4,7.4799999999999997E-4,7.4799999999999997E-4,7.4799999999999997E-4,7.4799999999999997E-4,7.4799999999999997E-4,7.4799999999999997E-4,7.4799999999999997E-4,7.4799999999999997E-4,7.4799999999999997E-4,7.4799999999999997E-4]
["IRN",7.1530000000000009E-4,{"$f":"+B85","v":7.1530000000000009E-4},7.1530000000000009E-4,7.1530000000000009E-4,7.1530000000000009E-4,7.1530000000000009E-4,7.1530000000000009E-4,7.1530000000000009E-4,7.1530000000000009E-4,7.1530000000000009E-4,7.1530000000000009E-4,7.1530000000000009E-4,7.1530000000000009E-4,7.1530000000000009E-4,7.1530000000000009E-4,7.1530000000000009E-4,7.1530000000000009E-4,7.1530000000000009E-4,7.1530000000000009E-4,7.1530000000000009E-4,7.1530000000000009E-4,7.1530000000000009E-4,7.1530000000000009E-4,7.1530000000000009E-4,7.1530000000000009E-4,7.1530000000000009E-4,7.1530000000000009E-4,7.1530000000000009E-4,7.1530000000000009E-4,7.1530000000000009E-4]
["IRQ",6.7900000000000002E-4,{"$f":"+B86","v":6.7900000000000002E-4},6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4]
["IRL",4.64E-4,{"$f":"+B87","v":4.64E-4},4.64E-4,4.64E-4,4.64E-4,4.64E-4,4.64E-4,4.64E-4,4.64E-4,4.64E-4,4.64E-4,4.64E-4,4.64E-4,4.64E-4,4.64E-4,4.64E-4,4.64E-4,4.64E-4,4.64E-4,4.64E-4,4.64E-4,4.64E-4,4.64E-4,4.64E-4,4.64E-4,4.64E-4,4.64E-4,4.64E-4,4.64E-4,4.64E-4]
["ISL",4.5400000000000003E-4,{"$f":"+B88","v":4.5400000000000003E-4},4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4]
["MHL",0,{"$f":"+B89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SLB",0,{"$f":"+B90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ISR",8.3499999999999991E-4,{"$f":"+B91","v":8.3499999999999991E-4},8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4]
["ITA",3.4300000000000004E-4,{"$f":"+B92","v":3.4300000000000004E-4},3.4300000000000004E-4,3.4300000000000004E-4,3.4300000000000004E-4,3.4300000000000004E-4,3.4300000000000004E-4,3.4300000000000004E-4,3.4300000000000004E-4,3.4300000000000004E-4,3.4300000000000004E-4,3.4300000000000004E-4,3.4300000000000004E-4,3.4300000000000004E-4,3.4300000000000004E-4,3.4300000000000004E-4,3.4300000000000004E-4,3.4300000000000004E-4,3.4300000000000004E-4,3.4300000000000004E-4,3.4300000000000004E-4,3.4300000000000004E-4,3.4300000000000004E-4,3.4300000000000004E-4,3.4300000000000004E-4,3.4300000000000004E-4,3.4300000000000004E-4,3.4300000000000004E-4,3.4300000000000004E-4,3.4300000000000004E-4]
["JAM",6.5800000000000006E-4,{"$f":"+B93","v":6.5800000000000006E-4},6.5800000000000006E-4,6.5800000000000006E-4,6.5800000000000006E-4,6.5800000000000006E-4,6.5800000000000006E-4,6.5800000000000006E-4,6.5800000000000006E-4,6.5800000000000006E-4,6.5800000000000006E-4,6.5800000000000006E-4,6.5800000000000006E-4,6.5800000000000006E-4,6.5800000000000006E-4,6.5800000000000006E-4,6.5800000000000006E-4,6.5800000000000006E-4,6.5800000000000006E-4,6.5800000000000006E-4,6.5800000000000006E-4,6.5800000000000006E-4,6.5800000000000006E-4,6.5800000000000006E-4,6.5800000000000006E-4,6.5800000000000006E-4,6.5800000000000006E-4,6.5800000000000006E-4,6.5800000000000006E-4,6.5800000000000006E-4]
["JPN",8.3499999999999991E-4,{"$f":"+B94","v":8.3499999999999991E-4},8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4]
["JOR",6.7900000000000002E-4,{"$f":"+B95","v":6.7900000000000002E-4},6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4]
["KAZ",8.3499999999999991E-4,{"$f":"+B96","v":8.3499999999999991E-4},8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4]
["KEN",6.6720000000000006E-4,{"$f":"+B97","v":6.6720000000000006E-4},6.6720000000000006E-4,6.6720000000000006E-4,6.6720000000000006E-4,6.6720000000000006E-4,6.6720000000000006E-4,6.6720000000000006E-4,6.6720000000000006E-4,6.6720000000000006E-4,6.6720000000000006E-4,6.6720000000000006E-4,6.6720000000000006E-4,6.6720000000000006E-4,6.6720000000000006E-4,6.6720000000000006E-4,6.6720000000000006E-4,6.6720000000000006E-4,6.6720000000000006E-4,6.6720000000000006E-4,6.6720000000000006E-4,6.6720000000000006E-4,6.6720000000000006E-4,6.6720000000000006E-4,6.6720000000000006E-4,6.6720000000000006E-4,6.6720000000000006E-4,6.6720000000000006E-4,6.6720000000000006E-4,6.6720000000000006E-4]
["KGZ",8.3499999999999991E-4,{"$f":"+B98","v":8.3499999999999991E-4},8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4]
["KIR",0,{"$f":"+B99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["KWT",7.7999999999999999E-4,{"$f":"+B100","v":7.7999999999999999E-4},7.7999999999999999E-4,7.7999999999999999E-4,7.7999999999999999E-4,7.7999999999999999E-4,7.7999999999999999E-4,7.7999999999999999E-4,7.7999999999999999E-4,7.7999999999999999E-4,7.7999999999999999E-4,7.7999999999999999E-4,7.7999999999999999E-4,7.7999999999999999E-4,7.7999999999999999E-4,7.7999999999999999E-4,7.7999999999999999E-4,7.7999999999999999E-4,7.7999999999999999E-4,7.7999999999999999E-4,7.7999999999999999E-4,7.7999999999999999E-4,7.7999999999999999E-4,7.7999999999999999E-4,7.7999999999999999E-4,7.7999999999999999E-4,7.7999999999999999E-4,7.7999999999999999E-4,7.7999999999999999E-4,7.7999999999999999E-4]
["LAO",5.5949999999999999E-4,{"$f":"+B101","v":5.5949999999999999E-4},5.5949999999999999E-4,5.5949999999999999E-4,5.5949999999999999E-4,5.5949999999999999E-4,5.5949999999999999E-4,5.5949999999999999E-4,5.5949999999999999E-4,5.5949999999999999E-4,5.5949999999999999E-4,5.5949999999999999E-4,5.5949999999999999E-4,5.5949999999999999E-4,5.5949999999999999E-4,5.5949999999999999E-4,5.5949999999999999E-4,5.5949999999999999E-4,5.5949999999999999E-4,5.5949999999999999E-4,5.5949999999999999E-4,5.5949999999999999E-4,5.5949999999999999E-4,5.5949999999999999E-4,5.5949999999999999E-4,5.5949999999999999E-4,5.5949999999999999E-4,5.5949999999999999E-4,5.5949999999999999E-4,5.5949999999999999E-4]
["LSO",9.8010000000000002E-4,{"$f":"+B102","v":9.8010000000000002E-4},9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4]
["LVA",1.21E-4,{"$f":"+B103","v":1.21E-4},1.21E-4,1.21E-4,1.21E-4,1.21E-4,1.21E-4,1.21E-4,1.21E-4,1.21E-4,1.21E-4,1.21E-4,1.21E-4,1.21E-4,1.21E-4,1.21E-4,1.21E-4,1.21E-4,1.21E-4,1.21E-4,1.21E-4,1.21E-4,1.21E-4,1.21E-4,1.21E-4,1.21E-4,1.21E-4,1.21E-4,1.21E-4,1.21E-4]
["LBN",6.7900000000000002E-4,{"$f":"+B104","v":6.7900000000000002E-4},6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4]
["LBR",7.2300000000000001E-4,{"$f":"+B105","v":7.2300000000000001E-4},7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4]
["LBY",6.7900000000000002E-4,{"$f":"+B106","v":6.7900000000000002E-4},6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4]
["LIE",4.5400000000000003E-4,{"$f":"+B107","v":4.5400000000000003E-4},4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4]
["LTU",9.6000000000000002E-5,{"$f":"+B108","v":9.6000000000000002E-5},9.6000000000000002E-5,9.6000000000000002E-5,9.6000000000000002E-5,9.6000000000000002E-5,9.6000000000000002E-5,9.6000000000000002E-5,9.6000000000000002E-5,9.6000000000000002E-5,9.6000000000000002E-5,9.6000000000000002E-5,9.6000000000000002E-5,9.6000000000000002E-5,9.6000000000000002E-5,9.6000000000000002E-5,9.6000000000000002E-5,9.6000000000000002E-5,9.6000000000000002E-5,9.6000000000000002E-5,9.6000000000000002E-5,9.6000000000000002E-5,9.6000000000000002E-5,9.6000000000000002E-5,9.6000000000000002E-5,9.6000000000000002E-5,9.6000000000000002E-5,9.6000000000000002E-5,9.6000000000000002E-5,9.6000000000000002E-5]
["LUX",9.1000000000000003E-5,{"$f":"+B109","v":9.1000000000000003E-5},9.1000000000000003E-5,9.1000000000000003E-5,9.1000000000000003E-5,9.1000000000000003E-5,9.1000000000000003E-5,9.1000000000000003E-5,9.1000000000000003E-5,9.1000000000000003E-5,9.1000000000000003E-5,9.1000000000000003E-5,9.1000000000000003E-5,9.1000000000000003E-5,9.1000000000000003E-5,9.1000000000000003E-5,9.1000000000000003E-5,9.1000000000000003E-5,9.1000000000000003E-5,9.1000000000000003E-5,9.1000000000000003E-5,9.1000000000000003E-5,9.1000000000000003E-5,9.1000000000000003E-5,9.1000000000000003E-5,9.1000000000000003E-5,9.1000000000000003E-5,9.1000000000000003E-5,9.1000000000000003E-5,9.1000000000000003E-5]
["MKD",4.5400000000000003E-4,{"$f":"+B110","v":4.5400000000000003E-4},4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4]
["MDG",6.2929999999999995E-4,{"$f":"+B111","v":6.2929999999999995E-4},6.2929999999999995E-4,6.2929999999999995E-4,6.2929999999999995E-4,6.2929999999999995E-4,6.2929999999999995E-4,6.2929999999999995E-4,6.2929999999999995E-4,6.2929999999999995E-4,6.2929999999999995E-4,6.2929999999999995E-4,6.2929999999999995E-4,6.2929999999999995E-4,6.2929999999999995E-4,6.2929999999999995E-4,6.2929999999999995E-4,6.2929999999999995E-4,6.2929999999999995E-4,6.2929999999999995E-4,6.2929999999999995E-4,6.2929999999999995E-4,6.2929999999999995E-4,6.2929999999999995E-4,6.2929999999999995E-4,6.2929999999999995E-4,6.2929999999999995E-4,6.2929999999999995E-4,6.2929999999999995E-4,6.2929999999999995E-4]
["MYS",5.8500000000000002E-4,{"$f":"+B112","v":5.8500000000000002E-4},5.8500000000000002E-4,5.8500000000000002E-4,5.8500000000000002E-4,5.8500000000000002E-4,5.8500000000000002E-4,5.8500000000000002E-4,5.8500000000000002E-4,5.8500000000000002E-4,5.8500000000000002E-4,5.8500000000000002E-4,5.8500000000000002E-4,5.8500000000000002E-4,5.8500000000000002E-4,5.8500000000000002E-4,5.8500000000000002E-4,5.8500000000000002E-4,5.8500000000000002E-4,5.8500000000000002E-4,5.8500000000000002E-4,5.8500000000000002E-4,5.8500000000000002E-4,5.8500000000000002E-4,5.8500000000000002E-4,5.8500000000000002E-4,5.8500000000000002E-4,5.8500000000000002E-4,5.8500000000000002E-4,5.8500000000000002E-4]
["MWI",7.2300000000000001E-4,{"$f":"+B113","v":7.2300000000000001E-4},7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4]
["MDV",8.3499999999999991E-4,{"$f":"+B114","v":8.3499999999999991E-4},8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4]
["MLI",5.6299999999999992E-4,{"$f":"+B115","v":5.6299999999999992E-4},5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4]
["MLT",8.7100000000000003E-4,{"$f":"+B116","v":8.7100000000000003E-4},8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4]
["MAR",6.7900000000000002E-4,{"$f":"+B117","v":6.7900000000000002E-4},6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4]
["MUS",9.9080000000000001E-4,{"$f":"+B118","v":9.9080000000000001E-4},9.9080000000000001E-4,9.9080000000000001E-4,9.9080000000000001E-4,9.9080000000000001E-4,9.9080000000000001E-4,9.9080000000000001E-4,9.9080000000000001E-4,9.9080000000000001E-4,9.9080000000000001E-4,9.9080000000000001E-4,9.9080000000000001E-4,9.9080000000000001E-4,9.9080000000000001E-4,9.9080000000000001E-4,9.9080000000000001E-4,9.9080000000000001E-4,9.9080000000000001E-4,9.9080000000000001E-4,9.9080000000000001E-4,9.9080000000000001E-4,9.9080000000000001E-4,9.9080000000000001E-4,9.9080000000000001E-4,9.9080000000000001E-4,9.9080000000000001E-4,9.9080000000000001E-4,9.9080000000000001E-4,9.9080000000000001E-4]
["MRT",6.7900000000000002E-4,{"$f":"+B119","v":6.7900000000000002E-4},6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4]
["MEX",5.0500000000000002E-4,{"$f":"+B120","v":5.0500000000000002E-4},5.0500000000000002E-4,5.0500000000000002E-4,5.0500000000000002E-4,5.0500000000000002E-4,5.0500000000000002E-4,5.0500000000000002E-4,5.0500000000000002E-4,5.0500000000000002E-4,5.0500000000000002E-4,5.0500000000000002E-4,5.0500000000000002E-4,5.0500000000000002E-4,5.0500000000000002E-4,5.0500000000000002E-4,5.0500000000000002E-4,5.0500000000000002E-4,5.0500000000000002E-4,5.0500000000000002E-4,5.0500000000000002E-4,5.0500000000000002E-4,5.0500000000000002E-4,5.0500000000000002E-4,5.0500000000000002E-4,5.0500000000000002E-4,5.0500000000000002E-4,5.0500000000000002E-4,5.0500000000000002E-4,5.0500000000000002E-4]
["FSM",0,{"$f":"+B121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MDA",4.5400000000000003E-4,{"$f":"+B122","v":4.5400000000000003E-4},4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4]
["MCO",4.5400000000000003E-4,{"$f":"+B123","v":4.5400000000000003E-4},4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4]
["MNG",8.7100000000000003E-4,{"$f":"+B124","v":8.7100000000000003E-4},8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4,8.7100000000000003E-4]
["MNE",4.5400000000000003E-4,{"$f":"+B125","v":4.5400000000000003E-4},4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4]
["MOZ",9.8010000000000002E-4,{"$f":"+B126","v":9.8010000000000002E-4},9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4]
["MMR",8.3499999999999991E-4,{"$f":"+B127","v":8.3499999999999991E-4},8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4]
["NAM",9.8010000000000002E-4,{"$f":"+B128","v":9.8010000000000002E-4},9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4]
["NRU",0,{"$f":"+B129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NPL",8.3499999999999991E-4,{"$f":"+B130","v":8.3499999999999991E-4},8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4]
["NIC",6.8979999999999996E-4,{"$f":"+B131","v":6.8979999999999996E-4},6.8979999999999996E-4,6.8979999999999996E-4,6.8979999999999996E-4,6.8979999999999996E-4,6.8979999999999996E-4,6.8979999999999996E-4,6.8979999999999996E-4,6.8979999999999996E-4,6.8979999999999996E-4,6.8979999999999996E-4,6.8979999999999996E-4,6.8979999999999996E-4,6.8979999999999996E-4,6.8979999999999996E-4,6.8979999999999996E-4,6.8979999999999996E-4,6.8979999999999996E-4,6.8979999999999996E-4,6.8979999999999996E-4,6.8979999999999996E-4,6.8979999999999996E-4,6.8979999999999996E-4,6.8979999999999996E-4,6.8979999999999996E-4,6.8979999999999996E-4,6.8979999999999996E-4,6.8979999999999996E-4,6.8979999999999996E-4]
["NER",5.6299999999999992E-4,{"$f":"+B132","v":5.6299999999999992E-4},5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4]
["NGA",5.6299999999999992E-4,{"$f":"+B133","v":5.6299999999999992E-4},5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4]
["NOR",4.5400000000000003E-4,{"$f":"+B134","v":4.5400000000000003E-4},4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4]
["NZL",1.9800000000000002E-4,{"$f":"+B135","v":1.9800000000000002E-4},1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4,1.9800000000000002E-4]
["OMN",6.7900000000000002E-4,{"$f":"+B136","v":6.7900000000000002E-4},6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4]
["NLD",4.2900000000000002E-4,{"$f":"+B137","v":4.2900000000000002E-4},4.2900000000000002E-4,4.2900000000000002E-4,4.2900000000000002E-4,4.2900000000000002E-4,4.2900000000000002E-4,4.2900000000000002E-4,4.2900000000000002E-4,4.2900000000000002E-4,4.2900000000000002E-4,4.2900000000000002E-4,4.2900000000000002E-4,4.2900000000000002E-4,4.2900000000000002E-4,4.2900000000000002E-4,4.2900000000000002E-4,4.2900000000000002E-4,4.2900000000000002E-4,4.2900000000000002E-4,4.2900000000000002E-4,4.2900000000000002E-4,4.2900000000000002E-4,4.2900000000000002E-4,4.2900000000000002E-4,4.2900000000000002E-4,4.2900000000000002E-4,4.2900000000000002E-4,4.2900000000000002E-4,4.2900000000000002E-4]
["PAK",5.9419999999999991E-4,{"$f":"+B138","v":5.9419999999999991E-4},5.9419999999999991E-4,5.9419999999999991E-4,5.9419999999999991E-4,5.9419999999999991E-4,5.9419999999999991E-4,5.9419999999999991E-4,5.9419999999999991E-4,5.9419999999999991E-4,5.9419999999999991E-4,5.9419999999999991E-4,5.9419999999999991E-4,5.9419999999999991E-4,5.9419999999999991E-4,5.9419999999999991E-4,5.9419999999999991E-4,5.9419999999999991E-4,5.9419999999999991E-4,5.9419999999999991E-4,5.9419999999999991E-4,5.9419999999999991E-4,5.9419999999999991E-4,5.9419999999999991E-4,5.9419999999999991E-4,5.9419999999999991E-4,5.9419999999999991E-4,5.9419999999999991E-4,5.9419999999999991E-4,5.9419999999999991E-4]
["PLW",0,{"$f":"+B139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PAN",4.6100000000000004E-4,{"$f":"+B140","v":4.6100000000000004E-4},4.6100000000000004E-4,4.6100000000000004E-4,4.6100000000000004E-4,4.6100000000000004E-4,4.6100000000000004E-4,4.6100000000000004E-4,4.6100000000000004E-4,4.6100000000000004E-4,4.6100000000000004E-4,4.6100000000000004E-4,4.6100000000000004E-4,4.6100000000000004E-4,4.6100000000000004E-4,4.6100000000000004E-4,4.6100000000000004E-4,4.6100000000000004E-4,4.6100000000000004E-4,4.6100000000000004E-4,4.6100000000000004E-4,4.6100000000000004E-4,4.6100000000000004E-4,4.6100000000000004E-4,4.6100000000000004E-4,4.6100000000000004E-4,4.6100000000000004E-4,4.6100000000000004E-4,4.6100000000000004E-4,4.6100000000000004E-4]
["PNG",0,{"$f":"+B141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["PRY",4.6800000000000005E-4,{"$f":"+B142","v":4.6800000000000005E-4},4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4]
["PER",5.4700000000000007E-4,{"$f":"+B143","v":5.4700000000000007E-4},5.4700000000000007E-4,5.4700000000000007E-4,5.4700000000000007E-4,5.4700000000000007E-4,5.4700000000000007E-4,5.4700000000000007E-4,5.4700000000000007E-4,5.4700000000000007E-4,5.4700000000000007E-4,5.4700000000000007E-4,5.4700000000000007E-4,5.4700000000000007E-4,5.4700000000000007E-4,5.4700000000000007E-4,5.4700000000000007E-4,5.4700000000000007E-4,5.4700000000000007E-4,5.4700000000000007E-4,5.4700000000000007E-4,5.4700000000000007E-4,5.4700000000000007E-4,5.4700000000000007E-4,5.4700000000000007E-4,5.4700000000000007E-4,5.4700000000000007E-4,5.4700000000000007E-4,5.4700000000000007E-4,5.4700000000000007E-4]
["POL",1.0129999999999998E-3,{"$f":"+B144","v":1.0129999999999998E-3},1.0129999999999998E-3,1.0129999999999998E-3,1.0129999999999998E-3,1.0129999999999998E-3,1.0129999999999998E-3,1.0129999999999998E-3,1.0129999999999998E-3,1.0129999999999998E-3,1.0129999999999998E-3,1.0129999999999998E-3,1.0129999999999998E-3,1.0129999999999998E-3,1.0129999999999998E-3,1.0129999999999998E-3,1.0129999999999998E-3,1.0129999999999998E-3,1.0129999999999998E-3,1.0129999999999998E-3,1.0129999999999998E-3,1.0129999999999998E-3,1.0129999999999998E-3,1.0129999999999998E-3,1.0129999999999998E-3,1.0129999999999998E-3,1.0129999999999998E-3,1.0129999999999998E-3,1.0129999999999998E-3,1.0129999999999998E-3]
["PRT",3.1399999999999999E-4,{"$f":"+B145","v":3.1399999999999999E-4},3.1399999999999999E-4,3.1399999999999999E-4,3.1399999999999999E-4,3.1399999999999999E-4,3.1399999999999999E-4,3.1399999999999999E-4,3.1399999999999999E-4,3.1399999999999999E-4,3.1399999999999999E-4,3.1399999999999999E-4,3.1399999999999999E-4,3.1399999999999999E-4,3.1399999999999999E-4,3.1399999999999999E-4,3.1399999999999999E-4,3.1399999999999999E-4,3.1399999999999999E-4,3.1399999999999999E-4,3.1399999999999999E-4,3.1399999999999999E-4,3.1399999999999999E-4,3.1399999999999999E-4,3.1399999999999999E-4,3.1399999999999999E-4,3.1399999999999999E-4,3.1399999999999999E-4,3.1399999999999999E-4,3.1399999999999999E-4]
["PRI",0,{"$f":"+B146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["QAT",6.7900000000000002E-4,{"$f":"+B147","v":6.7900000000000002E-4},6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4]
["GBR",5.1500000000000005E-4,{"$f":"+B148","v":5.1500000000000005E-4},5.1500000000000005E-4,5.1500000000000005E-4,5.1500000000000005E-4,5.1500000000000005E-4,5.1500000000000005E-4,5.1500000000000005E-4,5.1500000000000005E-4,5.1500000000000005E-4,5.1500000000000005E-4,5.1500000000000005E-4,5.1500000000000005E-4,5.1500000000000005E-4,5.1500000000000005E-4,5.1500000000000005E-4,5.1500000000000005E-4,5.1500000000000005E-4,5.1500000000000005E-4,5.1500000000000005E-4,5.1500000000000005E-4,5.1500000000000005E-4,5.1500000000000005E-4,5.1500000000000005E-4,5.1500000000000005E-4,5.1500000000000005E-4,5.1500000000000005E-4,5.1500000000000005E-4,5.1500000000000005E-4,5.1500000000000005E-4]
["CAF",7.2300000000000001E-4,{"$f":"+B149","v":7.2300000000000001E-4},7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4]
["CZE",7.8300000000000006E-4,{"$f":"+B150","v":7.8300000000000006E-4},7.8300000000000006E-4,7.8300000000000006E-4,7.8300000000000006E-4,7.8300000000000006E-4,7.8300000000000006E-4,7.8300000000000006E-4,7.8300000000000006E-4,7.8300000000000006E-4,7.8300000000000006E-4,7.8300000000000006E-4,7.8300000000000006E-4,7.8300000000000006E-4,7.8300000000000006E-4,7.8300000000000006E-4,7.8300000000000006E-4,7.8300000000000006E-4,7.8300000000000006E-4,7.8300000000000006E-4,7.8300000000000006E-4,7.8300000000000006E-4,7.8300000000000006E-4,7.8300000000000006E-4,7.8300000000000006E-4,7.8300000000000006E-4,7.8300000000000006E-4,7.8300000000000006E-4,7.8300000000000006E-4,7.8300000000000006E-4]
["COG",7.2300000000000001E-4,{"$f":"+B151","v":7.2300000000000001E-4},7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4]
["COD",9.8010000000000002E-4,{"$f":"+B152","v":9.8010000000000002E-4},9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4,9.8010000000000002E-4]
["DOM",6.2160000000000004E-4,{"$f":"+B153","v":6.2160000000000004E-4},6.2160000000000004E-4,6.2160000000000004E-4,6.2160000000000004E-4,6.2160000000000004E-4,6.2160000000000004E-4,6.2160000000000004E-4,6.2160000000000004E-4,6.2160000000000004E-4,6.2160000000000004E-4,6.2160000000000004E-4,6.2160000000000004E-4,6.2160000000000004E-4,6.2160000000000004E-4,6.2160000000000004E-4,6.2160000000000004E-4,6.2160000000000004E-4,6.2160000000000004E-4,6.2160000000000004E-4,6.2160000000000004E-4,6.2160000000000004E-4,6.2160000000000004E-4,6.2160000000000004E-4,6.2160000000000004E-4,6.2160000000000004E-4,6.2160000000000004E-4,6.2160000000000004E-4,6.2160000000000004E-4,6.2160000000000004E-4]
["RWA",6.8799999999999992E-4,{"$f":"+B154","v":6.8799999999999992E-4},6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4]
["ROU",5.0199999999999995E-4,{"$f":"+B155","v":5.0199999999999995E-4},5.0199999999999995E-4,5.0199999999999995E-4,5.0199999999999995E-4,5.0199999999999995E-4,5.0199999999999995E-4,5.0199999999999995E-4,5.0199999999999995E-4,5.0199999999999995E-4,5.0199999999999995E-4,5.0199999999999995E-4,5.0199999999999995E-4,5.0199999999999995E-4,5.0199999999999995E-4,5.0199999999999995E-4,5.0199999999999995E-4,5.0199999999999995E-4,5.0199999999999995E-4,5.0199999999999995E-4,5.0199999999999995E-4,5.0199999999999995E-4,5.0199999999999995E-4,5.0199999999999995E-4,5.0199999999999995E-4,5.0199999999999995E-4,5.0199999999999995E-4,5.0199999999999995E-4,5.0199999999999995E-4,5.0199999999999995E-4]
["RUS",8.3499999999999991E-4,{"$f":"+B156","v":8.3499999999999991E-4},8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4]
["WSM",0,{"$f":"+B157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["KNA",0,{"$f":"+B158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SMR",4.5400000000000003E-4,{"$f":"+B159","v":4.5400000000000003E-4},4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4]
["VCT",0,{"$f":"+B160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["LCA",0,{"$f":"+B161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["STP",6.8799999999999992E-4,{"$f":"+B162","v":6.8799999999999992E-4},6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4,6.8799999999999992E-4]
["SEN",5.6299999999999992E-4,{"$f":"+B163","v":5.6299999999999992E-4},5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4]
["SRB",4.5400000000000003E-4,{"$f":"+B164","v":4.5400000000000003E-4},4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4]
["SYC",7.2300000000000001E-4,{"$f":"+B165","v":7.2300000000000001E-4},7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4]
["SLE",7.2300000000000001E-4,{"$f":"+B166","v":7.2300000000000001E-4},7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4]
["SGP",4.1879999999999999E-4,{"$f":"+B167","v":4.1879999999999999E-4},4.1879999999999999E-4,4.1879999999999999E-4,4.1879999999999999E-4,4.1879999999999999E-4,4.1879999999999999E-4,4.1879999999999999E-4,4.1879999999999999E-4,4.1879999999999999E-4,4.1879999999999999E-4,4.1879999999999999E-4,4.1879999999999999E-4,4.1879999999999999E-4,4.1879999999999999E-4,4.1879999999999999E-4,4.1879999999999999E-4,4.1879999999999999E-4,4.1879999999999999E-4,4.1879999999999999E-4,4.1879999999999999E-4,4.1879999999999999E-4,4.1879999999999999E-4,4.1879999999999999E-4,4.1879999999999999E-4,4.1879999999999999E-4,4.1879999999999999E-4,4.1879999999999999E-4,4.1879999999999999E-4,4.1879999999999999E-4]
["SYR",6.7900000000000002E-4,{"$f":"+B168","v":6.7900000000000002E-4},6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4]
["SOM",7.2300000000000001E-4,{"$f":"+B169","v":7.2300000000000001E-4},7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4]
["LKA",8.6660000000000003E-4,{"$f":"+B170","v":8.6660000000000003E-4},8.6660000000000003E-4,8.6660000000000003E-4,8.6660000000000003E-4,8.6660000000000003E-4,8.6660000000000003E-4,8.6660000000000003E-4,8.6660000000000003E-4,8.6660000000000003E-4,8.6660000000000003E-4,8.6660000000000003E-4,8.6660000000000003E-4,8.6660000000000003E-4,8.6660000000000003E-4,8.6660000000000003E-4,8.6660000000000003E-4,8.6660000000000003E-4,8.6660000000000003E-4,8.6660000000000003E-4,8.6660000000000003E-4,8.6660000000000003E-4,8.6660000000000003E-4,8.6660000000000003E-4,8.6660000000000003E-4,8.6660000000000003E-4,8.6660000000000003E-4,8.6660000000000003E-4,8.6660000000000003E-4,8.6660000000000003E-4]
["ZAF",9.8709999999999987E-4,{"$f":"+B171","v":9.8709999999999987E-4},9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4]
["SDN",1.92E-4,{"$f":"+B172","v":1.92E-4},1.92E-4,1.92E-4,1.92E-4,1.92E-4,1.92E-4,1.92E-4,1.92E-4,1.92E-4,1.92E-4,1.92E-4,1.92E-4,1.92E-4,1.92E-4,1.92E-4,1.92E-4,1.92E-4,1.92E-4,1.92E-4,1.92E-4,1.92E-4,1.92E-4,1.92E-4,1.92E-4,1.92E-4,1.92E-4,1.92E-4,1.92E-4,1.92E-4]
["SSD",7.2300000000000001E-4,{"$f":"+B173","v":7.2300000000000001E-4},7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4]
["SWE",1.4999999999999999E-5,{"$f":"+B174","v":1.4999999999999999E-5},1.4999999999999999E-5,1.4999999999999999E-5,1.4999999999999999E-5,1.4999999999999999E-5,1.4999999999999999E-5,1.4999999999999999E-5,1.4999999999999999E-5,1.4999999999999999E-5,1.4999999999999999E-5,1.4999999999999999E-5,1.4999999999999999E-5,1.4999999999999999E-5,1.4999999999999999E-5,1.4999999999999999E-5,1.4999999999999999E-5,1.4999999999999999E-5,1.4999999999999999E-5,1.4999999999999999E-5,1.4999999999999999E-5,1.4999999999999999E-5,1.4999999999999999E-5,1.4999999999999999E-5,1.4999999999999999E-5,1.4999999999999999E-5,1.4999999999999999E-5,1.4999999999999999E-5,1.4999999999999999E-5,1.4999999999999999E-5]
["CHE",4.5400000000000003E-4,{"$f":"+B175","v":4.5400000000000003E-4},4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4]
["SUR",0,{"$f":"+B176","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["THA",5.6920000000000007E-4,{"$f":"+B177","v":5.6920000000000007E-4},5.6920000000000007E-4,5.6920000000000007E-4,5.6920000000000007E-4,5.6920000000000007E-4,5.6920000000000007E-4,5.6920000000000007E-4,5.6920000000000007E-4,5.6920000000000007E-4,5.6920000000000007E-4,5.6920000000000007E-4,5.6920000000000007E-4,5.6920000000000007E-4,5.6920000000000007E-4,5.6920000000000007E-4,5.6920000000000007E-4,5.6920000000000007E-4,5.6920000000000007E-4,5.6920000000000007E-4,5.6920000000000007E-4,5.6920000000000007E-4,5.6920000000000007E-4,5.6920000000000007E-4,5.6920000000000007E-4,5.6920000000000007E-4,5.6920000000000007E-4,5.6920000000000007E-4,5.6920000000000007E-4,5.6920000000000007E-4]
["TZA",7.2300000000000001E-4,{"$f":"+B178","v":7.2300000000000001E-4},7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4,7.2300000000000001E-4]
["TJK",8.3499999999999991E-4,{"$f":"+B179","v":8.3499999999999991E-4},8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4]
["TLS",8.3499999999999991E-4,{"$f":"+B180","v":8.3499999999999991E-4},8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4]
["TGO",5.6299999999999992E-4,{"$f":"+B181","v":5.6299999999999992E-4},5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4,5.6299999999999992E-4]
["TON",0,{"$f":"+B182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TTO",0,{"$f":"+B183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TUN",6.7900000000000002E-4,{"$f":"+B184","v":6.7900000000000002E-4},6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4]
["TKM",8.3499999999999991E-4,{"$f":"+B185","v":8.3499999999999991E-4},8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4]
["TUR",8.3499999999999991E-4,{"$f":"+B186","v":8.3499999999999991E-4},8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4,8.3499999999999991E-4]
["TUV",0,{"$f":"+B187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["UKR",4.5400000000000003E-4,{"$f":"+B188","v":4.5400000000000003E-4},4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4,4.5400000000000003E-4]
["UGA",5.8199999999999994E-4,{"$f":"+B189","v":5.8199999999999994E-4},5.8199999999999994E-4,5.8199999999999994E-4,5.8199999999999994E-4,5.8199999999999994E-4,5.8199999999999994E-4,5.8199999999999994E-4,5.8199999999999994E-4,5.8199999999999994E-4,5.8199999999999994E-4,5.8199999999999994E-4,5.8199999999999994E-4,5.8199999999999994E-4,5.8199999999999994E-4,5.8199999999999994E-4,5.8199999999999994E-4,5.8199999999999994E-4,5.8199999999999994E-4,5.8199999999999994E-4,5.8199999999999994E-4,5.8199999999999994E-4,5.8199999999999994E-4,5.8199999999999994E-4,5.8199999999999994E-4,5.8199999999999994E-4,5.8199999999999994E-4,5.8199999999999994E-4,5.8199999999999994E-4,5.8199999999999994E-4]
["URY",6.1200000000000002E-4,{"$f":"+B190","v":6.1200000000000002E-4},6.1200000000000002E-4,6.1200000000000002E-4,6.1200000000000002E-4,6.1200000000000002E-4,6.1200000000000002E-4,6.1200000000000002E-4,6.1200000000000002E-4,6.1200000000000002E-4,6.1200000000000002E-4,6.1200000000000002E-4,6.1200000000000002E-4,6.1200000000000002E-4,6.1200000000000002E-4,6.1200000000000002E-4,6.1200000000000002E-4,6.1200000000000002E-4,6.1200000000000002E-4,6.1200000000000002E-4,6.1200000000000002E-4,6.1200000000000002E-4,6.1200000000000002E-4,6.1200000000000002E-4,6.1200000000000002E-4,6.1200000000000002E-4,6.1200000000000002E-4,6.1200000000000002E-4,6.1200000000000002E-4,6.1200000000000002E-4]
["UZB",5.9299999999999999E-4,{"$f":"+B191","v":5.9299999999999999E-4},5.9299999999999999E-4,5.9299999999999999E-4,5.9299999999999999E-4,5.9299999999999999E-4,5.9299999999999999E-4,5.9299999999999999E-4,5.9299999999999999E-4,5.9299999999999999E-4,5.9299999999999999E-4,5.9299999999999999E-4,5.9299999999999999E-4,5.9299999999999999E-4,5.9299999999999999E-4,5.9299999999999999E-4,5.9299999999999999E-4,5.9299999999999999E-4,5.9299999999999999E-4,5.9299999999999999E-4,5.9299999999999999E-4,5.9299999999999999E-4,5.9299999999999999E-4,5.9299999999999999E-4,5.9299999999999999E-4,5.9299999999999999E-4,5.9299999999999999E-4,5.9299999999999999E-4,5.9299999999999999E-4,5.9299999999999999E-4]
["VUT",0,{"$f":"+B192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VEN",4.6800000000000005E-4,{"$f":"+B193","v":4.6800000000000005E-4},4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4,4.6800000000000005E-4]
["VNM",9.1300000000000007E-4,{"$f":"+B194","v":9.1300000000000007E-4},9.1300000000000007E-4,9.1300000000000007E-4,9.1300000000000007E-4,9.1300000000000007E-4,9.1300000000000007E-4,9.1300000000000007E-4,9.1300000000000007E-4,9.1300000000000007E-4,9.1300000000000007E-4,9.1300000000000007E-4,9.1300000000000007E-4,9.1300000000000007E-4,9.1300000000000007E-4,9.1300000000000007E-4,9.1300000000000007E-4,9.1300000000000007E-4,9.1300000000000007E-4,9.1300000000000007E-4,9.1300000000000007E-4,9.1300000000000007E-4,9.1300000000000007E-4,9.1300000000000007E-4,9.1300000000000007E-4,9.1300000000000007E-4,9.1300000000000007E-4,9.1300000000000007E-4,9.1300000000000007E-4,9.1300000000000007E-4]
["YEM",6.7900000000000002E-4,{"$f":"+B195","v":6.7900000000000002E-4},6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4,6.7900000000000002E-4]
["ZMB",9.8709999999999987E-4,{"$f":"+B196","v":9.8709999999999987E-4},9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4]
["ZWE",9.8709999999999987E-4,{"$f":"+B197","v":9.8709999999999987E-4},9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4,9.8709999999999987E-4]

{"sheet":"Noise externalities","index":16,"n_rows":198,"n_cols":43,"rows_kept":198,"cut":false,"hidden":false,"merged":[[21,20,21,21],[22,20,22,21],[24,20,24,25],[25,20,25,21],[20,20,20,21]]}
["The noise externalities associated with each fleet are calculated."]
["Gross Domestic Product, period 2015-2019",null,null,null,null,null,null,null,null,null,null,"Noise exposure calculation",null,null,null,null,null,null,null,null,"WTP calculation by vehicle type for default values and user values",null,null,null,null,null,null,null,null,"Calculation of exposure levels inside the bus",null,null,null,null,null,null,null,null,null,null,"Cost calculation"]
[]
["ISO3",2015,2016,2017,2018,2019,"Source","Evaluation","Last Year",null,null,"Country",{"$f":"+'Input Data'!C5","v":0}]
["AFG",574.18411427125898,571.07377452356047,571.44069090634889,564.60999174290066,573.28755104273762,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",{"$f":"+IF(SUM(B5:F5)>0,TRUE,FALSE)","v":true},{"$f":"+IF(ISNUMBER(F5),$F$4,IF(ISNUMBER(E5),$E$4,IF(ISNUMBER(D5),$D$4,IF(ISNUMBER(C5),$C$4,IF(ISNUMBER(B5),$B$4)))))","v":2019},null,null,"ISO3",{"$f":"INDEX(Countries!$A$4:$A$197,MATCH($M$4,Countries!$O$4:$O$197,0),1)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Electric Buses and Noise. VOLVO",null,null,null,null,null,null,null,null,null,null,{"$f":"+AE27","v":"Fleet 1"}]
["ALB",4524.3730858712015,4681.8265629926645,4864.3106163044949,5074.8572219435218,5210.6882903841306,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019,null,null,{"$f":"+I4","v":"Last Year"},{"$f":"+INDEX('Noise externalities'!$I$5:$I$198,MATCH($M$5,$A$5:$A$198,0),1)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AD28","v":"Engine"},0,50,80,null,null,null,null,null,null,null,"Engine",{"$f":"Motor1","v":0},{"$f":"+Code_motor_1","v":{"$error":"#N/A"}}]
["DEU",45208.062454024963,45844.638119728559,46862.04197364155,47313.845816417022,47446.729846376882,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019,null,null,{"$f":"+H4","v":"Evaluation"},{"$f":"INDEX($H$5:$H$198,MATCH($M$5,$A$5:$A$198,0),1)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V27","v":"IC"},63,70,74,null,null,null,null,null,null,null,"WTP [USD/pass/bus]",{"$f":"+IF(Aux_Tab!$E$50,$AE$32,$AE$31)","v":{"$error":"#N/A"}}]
["AND",42140.961798469456,44107.956330996494,44430.744009493515,45133.713614909531,45887.302126455157,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019,null,null,{"$f":"+\"GDP \"&M4","v":"GDP 0"},{"$f":"+INDEX($B$5:$F$198,MATCH($M$5,$A$5:$A$198,0),MATCH($M$6,$B$4:$F$4,0))","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V29","v":"Electric"},{"$f":"+AE7-10","v":53},{"$f":"+AF7-6","v":64},74,null,null,null,null,null,null,null,"Daily passengers by bus",{"$f":"ROUND(PAX/365,0)","v":259}]
["AGO",3748.3201177147598,3530.3106715337804,3409.930302599575,3233.9062348404782,3111.1576987433459,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019,null,null,{"$f":"+\"GDP \"&Countries!$O$6","v":"GDP Germany"},{"$f":"+INDEX($B$5:$F$198,MATCH(\"DEU\",$A$5:$A$198,0),MATCH($M$6,$B$4:$F$4,0))","v":{"$error":"#N/A"}}]
["ATG",13328.146647939142,13917.951117256147,14220.502107632465,15134.884156908769,15704.2659429089,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019,null,null,"Passengers [pass./year/bus]",{"$f":"+'Input Data'!C8","v":94556},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"year","Evaluation","Costs"]
["SAU",21399.107193150547,21270.470891934514,20693.944320051967,20819.747675010971,20542.167061333785,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'MT Economical Ev.'!$C28","v":2021},{"$f":"+IF(ISNUMBER(AO11),TRUE,FALSE)","v":true},0]
["DZA",4775.873295086767,4828.6260594402156,4792.387242212445,4753.5109874471655,4699.7634045660297,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019,null,null,"Source: Update of the Handbook on External Costs of Transport (Ricardo AEA, 2014)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'MT Economical Ev.'!$C29","v":2022},{"$f":"+IF(ISNUMBER(AO12),TRUE,FALSE)","v":true},{"$f":"+IF(AP12,$AP$7*$AP$8*FSize,\"\")","v":{"$error":"#N/A"}}]
["ARG",10568.157808708254,10239.481347993267,10419.45540528202,10049.555239251835,9742.4554169158655,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019,null,null,"db",51,55,60,65,70,75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'MT Economical Ev.'!$C30","v":2023},true,{"$f":"+IF(AP13,$AP$7*$AP$8*FSize,\"\")","v":{"$error":"#N/A"}}]
["ARM",3923.7165021122792,3917.3796756196448,4198.7947486983403,4406.7064338428636,4732.0695061004935,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019,null,null,"WTP per person - Germany 2010 (Euros)",12,61,120,181,242,402,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'MT Economical Ev.'!$C31","v":2024},true,{"$error":"#N/A"}]
["AUS",55079.892343368076,55728.682255109132,56058.465951436629,56832.050482057544,57186.621293067124,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019,null,null,{"$f":"+\"WTP per person - \"&$M$4&\" \"&$M$6&\" (Euros)\"","v":{"$error":"#N/A"}},{"$f":"M$14*($M$24/$M$23)*($M$19/$M$18)*($M$31/$M$30)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'MT Economical Ev.'!$C32","v":2025},true,{"$error":"#N/A"}]
["AUT",47789.385015438929,48215.890528721779,49031.107028615203,50051.785912636711,50552.906121282278,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'MT Economical Ev.'!$C33","v":2026},true,{"$error":"#N/A"}]
["AZE",6063.7178320377016,5812.6086709735646,5764.6925195586509,5800.7151843810134,5879.9926543591127,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'MT Economical Ev.'!$C34","v":2027},true,{"$error":"#N/A"}]
["BHS",27583.408737302827,27705.927063116964,28282.518097005028,28845.255770481817,28908.548574250144,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019,null,null,"Exposure in studies (hours)",8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'MT Economical Ev.'!$C35","v":2028},true,{"$error":"#N/A"}]
["BHR",22353.359602029854,22272.966896747737,22167.078283370796,21478.114425302236,20912.986884152484,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019,null,null,"Passenger Exposure (hours) - Default Value",0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'MT Economical Ev.'!$C36","v":2029},true,{"$error":"#N/A"}]
["BGD",1002.3888656783931,1062.0400591579103,1127.2715619676021,1203.2164254260795,1287.8215971097004,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'MT Economical Ev.'!$C37","v":2030},true,{"$error":"#N/A"}]
["BRB",15836.382498492942,16202.116194768296,16254.240426505679,16136.909932633504,16099.828412159219,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019,null,null,null,null,null,null,null,null,null,null,null,"Default value",null,{"$f":"LINEST(LN(y),x,TRUE,FALSE)","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'MT Economical Ev.'!$C38","v":2031},true,{"$error":"#N/A"}]
["BEL",45507.231058203732,45850.933030330671,46409.130075944398,47035.613954338573,47618.298206785359,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019,null,null,"Germany inflation deflactors",null,null,null,null,null,null,null,null,"x1",null,{"$f":"+EXP(X21)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'MT Economical Ev.'!$C39","v":2032},true,{"$error":"#N/A"}]
["BLZ",4300.5593382006055,4216.9772684112877,4211.59954966434,4217.2071611688325,4149.8619055130912,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019,null,null,2010,92.139282156879801,null,null,null,null,null,null,null,"x2",null,{"$f":"+W21","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'MT Economical Ev.'!$C40","v":2033},true,{"$error":"#N/A"}]
["BEN",1128.9963802997663,1134.924536209078,1166.7605748395299,1211.3165629432817,1259.8080706455789,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019,null,null,{"$f":"+M6","v":{"$error":"#N/A"}},{"$f":"+VLOOKUP($L$24,$L$35:$M$39,2,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'MT Economical Ev.'!$C41","v":2034},true,{"$error":"#N/A"}]
["BTN",2780.8195388831455,2970.7665066342838,3072.020299291913,3128.8354960600445,3262.1989675989953,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U21","v":"Default value"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'MT Economical Ev.'!$C42","v":2035},true,{"$error":"#N/A"}]
["BLR",6384.8171449254069,6215.7018655008906,6375.288929833212,6586.297739608799,6678.5090648389023,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$AD$6","v":"Engine"},null,"[km/h]","DB","WTP [euro]","WTP [USD]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'MT Economical Ev.'!$C43","v":""},false,""]
["BOL",2361.056536588409,2425.5615752469471,2490.9562258141746,2559.5111907011583,2579.8990119031632,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"+IF(Idioma=\"Español\",Español[Español],IF(Idioma=\"English\",English[English],Français[Français]))","v":"IC"},40,{"$f":"-0.000083333333333*W27^2+0.144166666666663*W27+63.0000000000002","v":68.633333333333923},{"$f":"$W$22*EXP($W$23*$X27)","v":{"$error":"#VALUE!"}},{"$f":"+Y27/$M$42","v":{"$error":"#VALUE!"}},null,null,null,null,"Fleet 1","Fleet 2"]
["BIH",5352.7204552284893,5591.5857400054019,5828.7165369187596,6096.9194915031085,6303.6886649825201,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019,null,null,"World Bank Data",null,null,null,null,null,null,null,null,2,"Hybrid",{"$f":"W27","v":40},{"$f":"+X27","v":68.633333333333923},{"$f":"$W$22*EXP($W$23*$X28)","v":{"$error":"#VALUE!"}},{"$f":"+Y28/$M$42","v":{"$error":"#VALUE!"}},null,null,null,"Engine",{"$f":"Motor1","v":0},{"$f":"Motor2","v":0}]
["BWA",7613.6985202734631,7797.1464767062871,7859.168998925833,8032.6819368020515,8092.9670872405295,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019,null,null,"GDP per capita (constant 2010 US$)",{"$f":"+M6","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,3,"Electric",{"$f":"W27","v":40},{"$f":"0.001416666666667*W29^2+0.149166666666666*W29+53.0000000000002","v":61.233333333334038},{"$f":"$W$22*EXP($W$23*$X29)","v":{"$error":"#VALUE!"}},{"$f":"+Y29/$M$42","v":{"$error":"#VALUE!"}},null,null,null,"energy source",{"$f":"+Code_motor_1","v":{"$error":"#N/A"}},{"$f":"+Code_motor_2","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"+AF27","v":"Fleet 2"}]
["BRA",11431.15448084494,10965.974261439147,11021.718262270284,11079.709675037957,11121.7399151021,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019,null,null,"GDP pc Germany",{"$f":"+M9","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WTP [USD/pass/bus]",null,null,null,null,null,null,null,null,null,null,{"$f":"+AO6","v":"Engine"},{"$f":"Motor2","v":0},{"$f":"+Code_motor_2","v":{"$error":"#N/A"}}]
["BRN",32873.466913035896,31685.225454417767,31752.740813781984,31436.868196993881,32327.40552905625,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019,null,null,{"$f":"+\"GDP pc \"&M4","v":"GDP pc 0"},{"$f":"+M8","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Default values",{"$f":"+VLOOKUP(AE29,$U$27:$Z$29,6,FALSE)","v":{"$error":"#N/A"}},{"$f":"+VLOOKUP(AF29,$U$27:$Z$29,6,FALSE)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"+AO7","v":"WTP [USD/pass/bus]"},{"$f":"+IF(Aux_Tab!$E$50,$AF$32,$AF$31)","v":{"$error":"#N/A"}}]
["BGR",7663.7220288753924,8012.5112082533915,8353.968237868201,8674.723202339781,9058.7352802972091,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"User Values",{"$f":"+IF(AE29<=2,'Input Data'!$D$28,'Input Data'!$D$29)","v":{"$error":"#N/A"}},{"$f":"+IF(AF29<=2,'Input Data'!$D$28,'Input Data'!$D$29)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"+AO8","v":"Daily passengers by bus"},{"$f":"+$AP$8","v":259}]
["BFA",726.71250917346367,747.88568877055457,771.64794405480461,800.31172109805664,822.20391704532619,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["BDI",228.43254417160566,219.96149775775092,214.13924620195866,210.80422583416856,208.07472692303566,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019,null,null,"Germany inflation deflactors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AO10","v":"year"},{"$f":"+AP10","v":"Evaluation"},{"$f":"+AQ10","v":"Costs"}]
["CPV",3414.5579842107122,3532.1402100000178,3619.6210221694832,3740.004077060642,3907.6533720097232,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019,null,null,2019,106.70697741457801,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'MT Economical Ev.'!T28","v":2021},{"$f":"+IF(ISNUMBER(AO35),TRUE,FALSE)","v":true},0]
["KHM",1024.6213645221887,1079.6305390011937,1135.8443359253929,1202.6248600533527,1268.9716022899565,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019,null,null,2018,104.41765893842199,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'MT Economical Ev.'!T29","v":2022},{"$f":"+IF(ISNUMBER(AO36),TRUE,FALSE)","v":true},{"$f":"+IF(AP36,$AP$31*$AP$32*FSize,\"\")","v":{"$error":"#N/A"}}]
["CMR",1441.7839713984295,1469.192636108565,1481.7319899601014,1502.1690955401932,1518.3121494946581,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",{"$f":"+IF(SUM(B37:F37)>0,TRUE,FALSE)","v":true},{"$f":"+IF(ISNUMBER(F37),$F$4,IF(ISNUMBER(E37),$E$4,IF(ISNUMBER(D37),$D$4,IF(ISNUMBER(C37),$C$4,IF(ISNUMBER(B37),$B$4)))))","v":2019},null,null,2017,102.699920438798,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'MT Economical Ev.'!T30","v":2023},true,{"$error":"#N/A"}]
["CAN",50262.027665796006,50193.750409885244,51170.47584119533,51476.200773994562,51588.761434218766,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019,null,null,2016,101.327752222695,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'MT Economical Ev.'!T31","v":2024},true,{"$error":"#N/A"}]
["TCD",956.65969184020548,869.0586852798765,817.53413710588757,812.01581795014067,813.71989488017073,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019,null,null,2015,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'MT Economical Ev.'!T32","v":2025},true,{"$error":"#N/A"}]
["CHL",14722.366327630987,14777.148844894176,14741.192495824822,15111.695423141644,15091.450506247267,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'MT Economical Ev.'!T33","v":2026},true,{"$error":"#N/A"}]
["CHN",6500.4183226728937,6908.1091338058668,7346.8365644629021,7807.0578088032989,8254.5328174398328,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'MT Economical Ev.'!T34","v":2027},true,{"$error":"#N/A"}]
["CYP",27897.958170996801,29643.8388195732,30650.244788011001,31506.923522900401,32093.026578958699,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019,null,null,"Euro/Dollar conversion",1.20472,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'MT Economical Ev.'!T35","v":2028},true,{"$error":"#N/A"}]
["COL",7580.2757125943072,7633.3898432301739,7620.9161718722535,7694.4273330247061,7838.2097141035747,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'MT Economical Ev.'!T36","v":2029},true,{"$error":"#N/A"}]
["COM",1353.663401454095,1366.6757212385664,1386.9223684648914,1402.7403554388088,1399.3885379363651,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'MT Economical Ev.'!T37","v":2030},true,{"$error":"#N/A"}]
["PRK","..","..","..",1304,1285,"https://sp.yna.co.kr/view/ASP20201228002600883#:~:text=El%20ingreso%20per%20capita%20tambi%C3%A9n,(1.304%20d%C3%B3lares)%20de%202018.",true,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'MT Economical Ev.'!T38","v":2031},true,{"$error":"#N/A"}]
["KOR",26063.706487050393,26725.501716457573,27492.576254672036,28157.73444669821,28675.034407346353,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'MT Economical Ev.'!T39","v":2032},true,{"$error":"#N/A"}]
["CIV",1463.7105270202201,1529.5074537279113,1600.765256516873,1667.9427050282457,1727.2836891336842,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'MT Economical Ev.'!T40","v":2033},true,{"$error":"#N/A"}]
["CRI",9219.3897007025589,9509.7381893810507,9775.8508783152556,9936.5845275118172,10046.940001588569,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'MT Economical Ev.'!T41","v":2034},true,{"$error":"#N/A"}]
["HRV",14111.25124954021,14707.236945632814,15396.801079964011,15971.14766831039,16509.911924478391,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'MT Economical Ev.'!T42","v":2035},true,{"$error":"#N/A"}]
["CUB",6522.7367990418461,6550.2743729767408,6666.3317282666439,6816.8968090441476,"..","https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2018,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'MT Economical Ev.'!T43","v":""},false,""]
["DNK",60402.129643905224,61877.976478900215,63215.998067212611,64271.87826579457,65820.238102677744,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["DJI",2658.9789999999998,2802.1970000000001,2914.384,3141.8890000000001,3414.9250000000002,"https://datos.bancomundial.org/indicator/NY.GDP.PCAP.CD?locations=DJ",true,2019]
["DMA",6891.120221868372,7055.0016248693273,6561.4074074477467,6696.5437424466281,6917.0497285939737,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["ECU",5330.539154475422,5176.0588031601237,5205.7630201685815,5180.5989976635528,5097.0686423314664,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["EGY",2704.919765655477,2762.5889798965782,2818.5473705728823,2908.5839299386444,3010.1529200242389,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["SLV",3314.700654268689,3382.522398378715,3441.3132780698438,3507.0608590412721,3572.3575862430407,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["ARE",40247.747140868451,41045.111116720924,41460.283446250098,41327.382762528185,41420.483031837874,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["ERI",603,655,558,581,567,"https://knoema.es/atlas/Eritrea/PIB-per-c%c3%a1pita",true,2019]
["SVK",18898.176987539548,19276.35610491909,19832.190224921062,20551.107711330034,20999.130036790473,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["SVN",23826.131504593552,24568.636343925704,25729.575299585191,26760.483514675103,27426.794106502915,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["ESP",30549.791814054224,31449.28416936296,32308.592013546942,32949.078180993929,33392.527359889624,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["USA",52168.126236380391,52643.917842140188,53552.485014376791,54832.978233255126,55753.144368588488,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["EST",17633.591741367065,18190.421983657656,19167.52113844049,19932.860746448674,20856.018463184893,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["SWZ",4640.9217840428073,4650.1388345215082,4698.9519038769004,4761.9666267264811,4818.1921653227228,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["ETH",482.6390663355013,514.05730675198595,548.41948050564997,570.65182516101277,602.63406930935878,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["FJI",4352.466256515364,4439.5944308057333,4650.3017304345703,4794.6840260793251,4738.6292897774001,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["PHL",2735.1875320271515,2886.8974846547353,3042.6867797545719,3190.7783484740594,3337.6820095956377,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["FIN",45647.668592176487,46796.337347276763,48213.382734835795,48880.185335770017,49397.234858712312,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["FRA",41793.544711885937,42140.036879657615,43015.210642311577,43720.026342930534,44317.39230511729,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",{"$f":"+IF(SUM(B69:F69)>0,TRUE,FALSE)","v":true},{"$f":"+IF(ISNUMBER(F69),$F$4,IF(ISNUMBER(E69),$E$4,IF(ISNUMBER(D69),$D$4,IF(ISNUMBER(C69),$C$4,IF(ISNUMBER(B69),$B$4)))))","v":2019}]
["GAB",9521.2885585780023,9429.0463184038363,9212.3197270441706,9051.2813014437852,9177.5166027207706,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["GMB",754.99243368003783,747.00273509032888,760.12470565058163,791.4500446952635,815.21554519278322,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["GEO",4185.8138708424658,4304.8961756518465,4512.7610946825407,4734.377393347042,4978.4994978826116,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["GHA",1625.9058258424525,1644.5980091229667,1739.4674920424877,1808.3272201791867,1884.2848598923335,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["GRD",8194.2381676678033,8449.3077685845819,8775.8986443327303,9091.7615308455424,9220.3861385417003,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["GRC",22615.39456075268,22666.286196898407,23052.986213203654,23546.639466172546,24024.23400070511,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["GTM",3210.8696700229661,3242.6369289354075,3286.74128251609,3338.5474577377158,3413.2340129943527,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["GIN",750.40307636294187,809.95781653176232,869.0189732280852,897.11619958416929,920.87824387049693,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["GNB",575.05214992669221,595.55879394377052,615.03885055203841,622.68669969197447,635.52571012913734,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["GNQ",14093.812493386646,12358.304036212032,11225.372533673732,10134.628300673236,9237.7161862391968,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["GUY",5257.4562328220345,5429.7988430130799,5604.564862857058,5825.0369176994882,6107.3474195403041,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["HTI",1260.6002035731885,1265.2294923066324,1277.3744045189112,1282.2386203250576,1245.0124962500252,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["HND",2067.2900337669798,2111.1931642697414,2176.2951651270441,2219.4364686752629,2241.238665477516,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["HUN",14850.425203004692,15213.052817384738,15912.014634443567,16793.38415121839,17572.310646757011,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["IND",1751.6644288593036,1875.7321611084258,1986.6329097489245,2086.4507504864769,2151.7260353786819,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["IDN",3824.2748852362356,3968.0559111770494,4120.5218788399197,4284.6858252545826,4450.7245001392203,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["IRN",6070.1872837239307,6790.6390059329724,6948.7049245836242,6440.0653924344624,5922.5275872866077,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["IRQ",5295.993180962826,5928.5859622681573,5635.6591655147913,5475.465963758932,5589.0215822394212,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["IRL",65432.734720018147,67077.743887589895,71755.967389649697,76662.674589847084,79703.411608056689,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["ISL",47533.699243645664,49985.103090530181,51045.940046834337,51592.654610089907,51332.141245291285,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["MHL",2855.2384640375103,2877.7171711053438,2977.7965664292074,3066.9810437865208,"..","https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2018]
["SLB",1656.0481363430883,1707.2278268128839,1751.5142120462385,1773.6930599614777,1749.4272554715978,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["ISR",33071.41209868771,33720.76448432399,34243.012576718487,34749.678189830083,35278.921020861504,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["ITA",33961.436190222776,34459.205715223776,35086.478301961521,35485.10628025687,35680.159708009269,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["JAM",4722.0465213814032,4761.940167188307,4785.6535470046201,4855.2620708181121,4866.9873495706634,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["JPN",47102.580878149784,47403.046911693418,48510.609408778233,48766.133662921617,49187.833089564177,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["JOR",3350.3934900597901,3315.2812383704049,3305.6681655335228,3309.7521588299733,3325.8078097026851,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["KAZ",10617.474655049051,10582.70087184608,10867.738737783629,11165.544663521661,11518.358231223234,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["KEN",1093.1341702606292,1129.7131959687583,1156.4252968880182,1201.4663582369656,1237.4974990966689,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["KGZ",1021.160791404878,1043.9511114338313,1072.4936944128608,1090.8677539679306,1116.3578914112782,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["KIR",1710.6564100245594,1773.0277885067057,1763.2300021825072,1777.7145042218237,1790.4799298630192,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["KWT",35969.349310517471,35886.993882382703,33359.427780448976,33112.190731907474,32702.201030289645,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",{"$f":"+IF(SUM(B101:F101)>0,TRUE,FALSE)","v":true},{"$f":"+IF(ISNUMBER(F101),$F$4,IF(ISNUMBER(E101),$E$4,IF(ISNUMBER(D101),$D$4,IF(ISNUMBER(C101),$C$4,IF(ISNUMBER(B101),$B$4)))))","v":2019}]
["LAO",1538.8511691306196,1621.7385583352368,1706.7932326523228,1785.5767980188243,1840.5043527944381,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["LSO",1363.9314025435692,1421.736107927836,1391.9365281441219,1374.6458651314217,1352.5756179982022,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["LVA",14414.253770573636,14891.766768325551,15512.725267219532,16263.226268340026,16722.104957278581,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["LBN",6487.8990816749429,6411.986543374439,6370.8890819832504,6214.3580495544738,5792.2553302392316,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["LBR",571.45312953178802,548.26814360798892,548.01053834208062,541.27132414014181,516.25599091283959,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["LBY",5899.8996468562809,5669.7339458609931,7085.8121493476337,8038.5754115054169,8122.1704890213614,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["LIE",167290.94,165629.19,173356.05100000001,181402.83,"..","https://data.worldbank.org/indicator/NY.GDP.PCAP.CD?locations=LI",true,2018]
["LTU",15398.861905437594,15988.61387289157,16908.126500597089,17742.263233319827,18609.715934619904,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["LUX",107638.21225978648,110162.12162338999,109452.9600454154,110701.87720086108,111062.34060983184,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["MKD",5105.4022350559535,5247.2387300155488,5300.8149352293331,5452.0194267731149,5625.1310731573567,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["MDG",469.94236708959704,475.74549354036577,481.38314787800635,490.09733287582344,500.40197079567764,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["MYS",10912.153081969285,11244.000457495207,11736.848530682704,12131.493162921361,12486.678800784128,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["MWI",507.54840501631816,506.24966133738326,512.64561227070135,515.10644963389825,523.60345159010888,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["MDV",7501.5451904294578,7631.4165565169933,7837.3866257068194,8157.4133514645555,8476.5640086776693,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["MLI",729.63362610145805,749.69323730372264,766.1423582385213,778.72788582854241,791.64612874676811,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["MLT",26426.681771198211,26833.794900633864,28201.522707106476,28644.059555403848,28975.712870952666,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["MAR",3222.0541783673898,3212.8153953105102,3305.4192197667799,3361.2237889207299,3396.0593634625302,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["MUS",9476.6653890320031,9833.6131319186807,10199.479360742876,10577.17572985793,10892.540175001559,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["MRT",1732.5873164504967,1705.0339236634741,1715.6107522877537,1703.8610149180229,1756.1185151256016,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["MEX",10042.138956647093,10183.033074905487,10277.883517350581,10385.832656879118,10267.50017193301,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["FSM",2718.4615513988542,2710.0816273347878,2751.7123957500989,2728.6244681816884,"..","https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2018]
["MDA",2953.7226560528961,3119.5629797017136,3321.6220801764771,3527.3741935735634,3720.2272129762005,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["MCO",189548.14427436294,194368.40548650574,186185.10523688633,196061.41684423809,"..","https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2018]
["MNG",3895.4133622207432,3866.2439732628491,3997.485873637751,4210.8582136529212,4352.6415909230918,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["MNE",7286.459694134026,7499.6243983815175,7852.4601203589536,8253.1371000867312,8589.6994428029029,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["MOZ",580.05008576604041,585.18163496866578,589.7190744563901,592.5113960320806,588.67712956207311,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["MMR",1335.2038719850516,1402.2765496387972,1482.6626633657988,1573.1477025570766,1608.486195212764,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["NAM",6274.7531145158273,6142.6738134644002,6013.2933549424306,5942.3769080976872,5766.0002180727297,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["NRU",8006.8531319663898,7928.0275768727242,7572.7917677637788,8143.3274441602789,8222.9418846365297,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["NPL",731.99933573509963,729.66143004900789,779.20396866149247,817.77999444343254,859.02368346763694,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["NIC",1836.0107221533078,1895.2001588167395,1957.8440423713118,1857.0522726126662,1763.2026236227737,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["NER",520.75610949549093,529.64314471839862,535.17483563260419,552.32116253190304,563.14910911067057,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",{"$f":"+IF(SUM(B133:F133)>0,TRUE,FALSE)","v":true},{"$f":"+IF(ISNUMBER(F133),$F$4,IF(ISNUMBER(E133),$E$4,IF(ISNUMBER(D133),$D$4,IF(ISNUMBER(C133),$C$4,IF(ISNUMBER(B133),$B$4)))))","v":2019}]
["NGA",2549.7231967107073,2443.4401583797539,2399.7312463422281,2383.4198100592453,2374.3694300391817,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["NOR",90029.355641664486,90195.963678941553,91549.037868731248,92119.522964296964,92556.321644598866,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["NZL",36792.445506985765,37353.059427490305,37725.1212214712,38522.246991396234,38992.974462579965,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["OMN",16658.094647317874,16679.064495113271,16067.072720544078,15796.72644640456,15082.016021902669,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["NLD",51871.576516466252,52727.102492177706,53942.085064843712,54894.129025219227,55488.967075566041,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["PAK",1081.2943659948585,1117.5175546194448,1155.3633671595719,1197.9126506176885,1185.4567707461088,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["PLW",12608.884899873687,12555.727546328273,12257.715935611615,12684.724366309587,12077.844677201201,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["PAN",10765.910294144833,11107.223328179518,11530.071258708793,11755.114969656097,11910.155336781725,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["PNG",2336.8055513673498,2416.2166530465734,2452.3267777871283,2397.6599660551587,2489.9970441110941,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["PRY",4944.1916410774065,5089.612020087111,5272.3608119815162,5379.5816354720946,5310.3606227164837,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["PER",6114.2272142877855,6262.3689046544687,6314.2914377285597,6453.5605250856815,6486.6346184725162,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["POL",14610.87519671494,15076.388838435103,15802.704788696894,16648.768264582577,17406.552080452806,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["PRT",22018.00945475261,22533.632311851372,23380.692696491769,24085.415706729626,24658.500196610097,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["PRI",27518.772495559744,27702.084216089908,27561.053058069101,27362.434445721217,27684.460511775775,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["QAT",67443.050663623944,67187.806237861048,64472.847282525276,63932.664769854295,63281.674678433934,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["GBR",42017.141082062895,42499.776437918656,43010.70634555487,43324.049777642227,43711.708459261994,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["CAF",346.69379734104746,359.60004029645251,371.10879224964691,379.36500856343991,384.14556159885825,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["CZE",21560.826233671512,22065.468639531948,23144.408723326214,23800.974855848286,24265.989203248075,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["COG",3097.2761248618508,2711.8987914348527,2520.6183640463018,2303.9826012974918,2166.0941008001778,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["COD",411.02057308661341,407.28964313854243,408.92479338201377,418.98881150186872,423.64025562072857,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["DOM",6661.8650426322638,7026.1781571135161,7273.3537649208529,7697.7219227503692,8002.4416780172587,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["RWA",764.62056669213609,789.45989523525975,799.46686813823931,845.40579629484034,901.30435832799094,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["ROU",9660.429691315494,10172.95064723161,10981.640360215386,11540.623002970528,12091.895391815237,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["RUS",11355.2363049672,11356.400042040899,11550.5251205402,11844.4386003203,12011.531800840699,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["WSM",3558.1232336112084,3824.5018499009075,3848.3013570084377,3753.9500805533098,3869.2878270926294,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["KNA",16726.359274429691,17057.529795774415,16589.46657874341,16943.635714736105,17294.704568271005,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["SMR",48640.431077969988,49491.585695703303,49542.768796902987,50023.786423779005,"..","https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2018]
["VCT",6580.8232090298052,6686.637923571313,6730.899021598264,6852.599955806254,6862.9143237489125,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["LCA",8491.9934672415875,8786.5093177886356,9046.2742275025266,9237.3685134306561,9350.7480996520462,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["STP",1232.1712384552684,1259.5208233488661,1283.6066916766194,1296.7471693717434,1289.0217139704425,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["SEN",1384.5192273351424,1431.7561308225374,1495.3418881761706,1547.0947028657636,1584.4715291098516,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["SRB",6157.2466844005348,6396.2208043675237,6565.4639025778624,6898.1750152452532,7230.20823814914,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",{"$f":"+IF(SUM(B165:F165)>0,TRUE,FALSE)","v":true},{"$f":"+IF(ISNUMBER(F165),$F$4,IF(ISNUMBER(E165),$E$4,IF(ISNUMBER(D165),$D$4,IF(ISNUMBER(C165),$C$4,IF(ISNUMBER(B165),$B$4)))))","v":2019}]
["SYC",13187.611945156219,13606.090506881352,14028.720963332398,14417.055434370111,15048.746925827503,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["SLE",441.13766406429266,457.83309171966215,466.94506935511964,472.82543805719746,488.45587350853452,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["SGP",54009.738918126503,55042.733667611748,57378.861965621385,59073.487576470725,58829.635369587966,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["SYR","..",675.33199999999999,942.71900000000005,"..","..","https://datosmacro.expansion.com/pib/siria#:~:text=En%202017%20la%20cifra%20del,%E2%82%AC&text=%2C%20con%20lo%20que%20Siria%20es,en%20Siria%20creci%C3%B3%202.258M",true,2017]
["SOM",293,296,309,315,"..","https://knoema.es/atlas/Somalia/PIB-per-c%c3%a1pita",true,2018]
["LKA",3647.393421287527,3769.15908857863,3860.1503077056441,3946.1937438942359,4011.6819414157594,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["ZAF",7556.7885788223502,7476.6210115580816,7476.3863238580097,7433.6153982695178,7345.9624179290058,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["SDN",1825.72155898504,1866.22170375365,1900.0927709678499,1812.1214544798099,1724.08526921269,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["SSD",730.93204267405531,"..","..","..","..","https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2015]
["SWE",56339.994297291094,56788.543077589973,57467.249970970755,57911.228984806949,58012.961437069382,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["CHE",76553.282261223037,77026.33560923241,77684.04820753081,79234.963019863804,79406.657667133099,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["SUR",8464.7591132824709,7912.6880453440244,7972.8403897507978,8100.3711559676676,8046.945677363612,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["THA",5741.353911483523,5916.1260721050494,6135.4719599082509,6370.014975978851,6501.5560559084524,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["TZA",871.99836859431798,904.38189232494301,937.30149161202098,959.354688726875,985.44817311162001,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["TJK",935.99982513257135,976.13517527977478,1024.8589537465969,1073.0218348213625,1121.1302300223456,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["TLS",907.64340838918679,920.49803873454562,865.70338640521902,839.88617881943583,977.75126602288503,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["TGO",630.93725033415626,649.4459389945755,661.14812588851839,676.98773149748229,696.07693931757694,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["TON",4058.7988117353912,4310.4473085270756,4415.8894971747895,4377.6774032161784,4355.0754329506035,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["TTO",16840.120801184814,15696.904219655291,15261.872265746993,15161.068455579829,15105.052331377137,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["TUN",4308.4155959982063,4310.5674500801379,4343.4398776392618,4408.36602348828,4405.0169121246627,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["TKM",6693.9320016606207,6987.0681766543794,7318.0655005469871,7647.9358037861293,"..","https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2018]
["TUR",13923.682890053338,14153.462895696803,14975.087280729009,15190.099474695695,15125.391121214558,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["TUV",3429.2335328773775,3493.6401667769369,3590.2924713293182,3635.9198847749144,3943.3563948043225,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["UKR",2828.8850692423498,2903.7954092815098,2988.5042146392698,3106.03903618704,3224.93516522753,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["UGA",903.84723151249545,913.09158329944421,912.98656321387921,933.84378047955249,962.5352129284239,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["URY",13938.790068922695,14124.143857616255,14437.384691268686,14617.464002064049,14597.308097288436,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["UZB",2138.5669253594506,2229.7840456706408,2290.3813297894599,2373.5375179477651,2458.9942713633332,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["VUT",2781.7855956123994,2803.7653631578369,2854.0003464162542,2864.8286141844592,2887.3053626495471,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["VEN",10568,9092,4725,3404,2299,"https://knoema.es/atlas/Rep%C3%BAblica-Bolivariana-de-Venezuela/PIB-per-c%C3%A1pita",true,2019]
["VNM",1667.1718910463001,1752.5319461337679,1852.9630373261809,1964.4759908863041,2082.2436943423422,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["YEM",785.33845841512311,694.1524342509839,643.16400195525239,632.90943032952146,631.48787735001986,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["ZMB",1641.0133582911778,1652.6029396456222,1660.7662160671571,1678.1672583228662,1653.8294005156145,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]
["ZWE",1234.1033522309854,1224.3099221208374,1263.3213221580127,1305.783294537953,1183.0988226822492,"https://data.worldbank.org/indicator/NY.GDP.PCAP.KD",true,2019]

{"sheet":"Countries","index":17,"n_rows":197,"n_cols":22,"rows_kept":197,"cut":false,"hidden":false,"merged":[]}
["List of countries recognized by the United Nations with their ISO3 codes, continent, region and zone.",null,null,null,null,null,null,null,null,null,null,null,null,null,"List of countries according to the chosen language.",null,null,null,null,"List of countries that are shown on the Control Panel depending on the language (ordered in alphabetical order)."]
[]
["ISO3","País","Country","Pays","Continente","Continent","Continent","Región","Region","Région","Zona","Zone","Zone",null,{"$f":"+IF(Code_language=1,B3,IF(Code_language=2,C3,D3))","v":"Country"},{"$f":"+IF(Code_language=1,E3,IF(Code_language=2,F3,G3))","v":"Continent"},{"$f":"+IF(Code_language=1,H3,IF(Code_language=2,I3,J3))","v":"Region"},{"$f":"+IF(Code_language=1,K3,IF(Code_language=2,L3,M3))","v":"Zone"},null,"País","Country","Pays"]
["AFG","Afganistán","Afghanistan","Afghanistan","Asia","Asia","Asie","Asia meridional","Southern Asia","Asie du Sud","Asia meridional","Southern Asia","Asie méridionale",null,"Afghanistan","Asia","Southern Asia","Southern Asia",null,"Afganistán","Afghanistan","Afghanistan"]
["ALB","Albania","Albania","Albanie","Europa","Europe","Europe","Europa meridional","Southern Europe","Europe du Sud","Europa meridional","Southern Europe","Europe méridionale",null,"Albania","Europe","Southern Europe","Southern Europe",null,"Albania","Albania","Afrique du Sud"]
["DEU","Alemania","Germany","Allemagne","Europa","Europe","Europe","Europa occidental","Western Europe","Europe de l'Ouest","Europa occidental","Western Europe","Europe occidentale",null,"Germany","Europe","Western Europe","Western Europe",null,"Alemania","Algeria","Albanie"]
["AND","Andorra","Andorra","Andorre","Europa","Europe","Europe","Europa meridional","Southern Europe","Europe du Sud","Europa meridional","Southern Europe","Europe méridionale",null,"Andorra","Europe","Southern Europe","Southern Europe",null,"Andorra","Andorra","Algérie"]
["AGO","Angola","Angola","Angola","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África central","Middle Africa","Afrique centrale",null,"Angola","Africa","Sub-Saharan Africa","Middle Africa",null,"Angola","Angola","Allemagne"]
["ATG","Antigua y Barbuda","Antigua and Barbuda","Antigua-et-Barbuda","América","Americas","Amérique","América Latina y el Caribe","Latin America and the Caribbean","Amérique latine et Caraïbes","El Caribe","Caribbean","Caraïbes",null,"Antigua and Barbuda","Americas","Latin America and the Caribbean","Caribbean",null,"Antigua y Barbuda","Antigua and Barbuda","Andorre"]
["SAU","Arabia Saudita","Saudi Arabia","Arabie Saoudite","Asia","Asia","Asie","Asia occidental","Western Asia","Asie occidentale","Asia occidental","Western Asia","Asie occidentale",null,"Saudi Arabia","Asia","Western Asia","Western Asia",null,"Arabia Saudita","Argentina","Angola"]
["DZA","Argelia","Algeria","Algérie","África","Africa","Afrique","África septentrional","Northern Africa","Afrique septentrionale","África septentrional","Northern Africa","Afrique septentrionale",null,"Algeria","Africa","Northern Africa","Northern Africa",null,"Argelia","Armenia","Antigua-et-Barbuda"]
["ARG","Argentina","Argentina","Argentine","América","Americas","Amérique","América Latina y el Caribe","Latin America and the Caribbean","Amérique latine et Caraïbes","América del Sur","South America","Amérique du Sud",null,"Argentina","Americas","Latin America and the Caribbean","South America",null,"Argentina","Australia","Arabie Saoudite"]
["ARM","Armenia","Armenia","Arménie","Asia","Asia","Asie","Asia occidental","Western Asia","Asie occidentale","Asia occidental","Western Asia","Asie occidentale",null,"Armenia","Asia","Western Asia","Western Asia",null,"Armenia","Austria","Argentine"]
["AUS","Australia","Australia","Australie","Oceanía","Oceania","Océanie","Australia y Nueva Zelanda","Australia and New Zealand","Australie et Nouvelle-Zélande","Australia y Nueva Zelanda","Australia and New Zealand","Australie et Nouvelle-Zélande",null,"Australia","Oceania","Australia and New Zealand","Australia and New Zealand",null,"Australia","Azerbaijan","Arménie"]
["AUT","Austria","Austria","Autriche","Europa","Europe","Europe","Europa occidental","Western Europe","Europe de l'Ouest","Europa occidental","Western Europe","Europe occidentale",null,"Austria","Europe","Western Europe","Western Europe",null,"Austria","Bahamas","Australie"]
["AZE","Azerbaiyán","Azerbaijan","Azerbaïdjan","Asia","Asia","Asie","Asia occidental","Western Asia","Asie occidentale","Asia occidental","Western Asia","Asie occidentale",null,"Azerbaijan","Asia","Western Asia","Western Asia",null,"Azerbaiyán","Bahrain","Autriche"]
["BHS","Bahamas","Bahamas","Bahamas","América","Americas","Amérique","América Latina y el Caribe","Latin America and the Caribbean","Amérique latine et Caraïbes","El Caribe","Caribbean","Caraïbes",null,"Bahamas","Americas","Latin America and the Caribbean","Caribbean",null,"Bahamas","Bangladesh","Azerbaïdjan"]
["BHR","Bahrein","Bahrain","Bahreïn","Asia","Asia","Asie","Asia occidental","Western Asia","Asie occidentale","Asia occidental","Western Asia","Asie occidentale",null,"Bahrain","Asia","Western Asia","Western Asia",null,"Bahrein","Barbados","Bahamas"]
["BGD","Bangladesh","Bangladesh","Bangladesh","Asia","Asia","Asie","Asia meridional","Southern Asia","Asie du Sud","Asia meridional","Southern Asia","Asie méridionale",null,"Bangladesh","Asia","Southern Asia","Southern Asia",null,"Bangladesh","Belarus","Bahreïn"]
["BRB","Barbados","Barbados","Barbade","América","Americas","Amérique","América Latina y el Caribe","Latin America and the Caribbean","Amérique latine et Caraïbes","El Caribe","Caribbean","Caraïbes",null,"Barbados","Americas","Latin America and the Caribbean","Caribbean",null,"Barbados","Belgium","Bangladesh"]
["BEL","Bélgica","Belgium","Belgique","Europa","Europe","Europe","Europa occidental","Western Europe","Europe de l'Ouest","Europa occidental","Western Europe","Europe occidentale",null,"Belgium","Europe","Western Europe","Western Europe",null,"Bélgica","Belize","Barbade"]
["BLZ","Belice","Belize","Belize","América","Americas","Amérique","América Latina y el Caribe","Latin America and the Caribbean","Amérique latine et Caraïbes","América central","Central America","Amérique centrale",null,"Belize","Americas","Latin America and the Caribbean","Central America",null,"Belice","Benin","Bélarus"]
["BEN","Benín","Benin","Bénin","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África occidental","Western Africa","Afrique occidentale",null,"Benin","Africa","Sub-Saharan Africa","Western Africa",null,"Benín","Bhutan","Belgique"]
["BTN","Bhután","Bhutan","Bhoutan","Asia","Asia","Asie","Asia meridional","Southern Asia","Asie du Sud","Asia meridional","Southern Asia","Asie méridionale",null,"Bhutan","Asia","Southern Asia","Southern Asia",null,"Bhután","Bolivia","Belize"]
["BLR","Bielorrusia","Belarus","Bélarus","Europa","Europe","Europe","Europa oriental","Eastern Europe","L'Europe de l'Est","Europa oriental","Eastern Europe","Europe orientale",null,"Belarus","Europe","Eastern Europe","Eastern Europe",null,"Bielorrusia","Bosnia and Herzegovina","Bénin"]
["BOL","Bolivia","Bolivia","Bolivie","América","Americas","Amérique","América Latina y el Caribe","Latin America and the Caribbean","Amérique latine et Caraïbes","América del Sur","South America","Amérique du Sud",null,"Bolivia","Americas","Latin America and the Caribbean","South America",null,"Bolivia","Botswana","Bhoutan"]
["BIH","Bosnia-Herzegovina","Bosnia and Herzegovina","Bosnie-Herzégovine","Europa","Europe","Europe","Europa meridional","Southern Europe","Europe du Sud","Europa meridional","Southern Europe","Europe méridionale",null,"Bosnia and Herzegovina","Europe","Southern Europe","Southern Europe",null,"Bosnia-Herzegovina","Brazil","Bolivie"]
["BWA","Botswana","Botswana","Botswana","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África meridional","Southern Africa","Afrique australe",null,"Botswana","Africa","Sub-Saharan Africa","Southern Africa",null,"Botswana","Brunei Darussalam","Bosnie-Herzégovine"]
["BRA","Brasil","Brazil","Brésil","América","Americas","Amérique","América Latina y el Caribe","Latin America and the Caribbean","Amérique latine et Caraïbes","América del Sur","South America","Amérique du Sud",null,"Brazil","Americas","Latin America and the Caribbean","South America",null,"Brasil","Bulgaria","Botswana"]
["BRN","Brunei Darussalam","Brunei Darussalam","Brunéi Darussalam","Asia","Asia","Asie","Asia sudoriental","South-eastern Asia","Asie du Sud-Est","Asia sudoriental","South-eastern Asia","Asie du Sud-Est",null,"Brunei Darussalam","Asia","South-eastern Asia","South-eastern Asia",null,"Brunei Darussalam","Burkina Faso","Brésil"]
["BGR","Bulgaria","Bulgaria","Bulgarie","Europa","Europe","Europe","Europa oriental","Eastern Europe","L'Europe de l'Est","Europa oriental","Eastern Europe","Europe orientale",null,"Bulgaria","Europe","Eastern Europe","Eastern Europe",null,"Bulgaria","Burundi","Brunéi Darussalam"]
["BFA","Burkina Faso","Burkina Faso","Burkina Faso","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África occidental","Western Africa","Afrique occidentale",null,"Burkina Faso","Africa","Sub-Saharan Africa","Western Africa",null,"Burkina Faso","Cambodia","Bulgarie"]
["BDI","Burundi","Burundi","Burundi","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África oriental","Eastern Africa","Afrique orientale",null,"Burundi","Africa","Sub-Saharan Africa","Eastern Africa",null,"Burundi","Cameroon","Burkina Faso"]
["CPV","Cabo Verde","Cape Verde","Cap-Vert","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África occidental","Western Africa","Afrique occidentale",null,"Cape Verde","Africa","Sub-Saharan Africa","Western Africa",null,"Cabo Verde","Canada","Burundi"]
["KHM","Camboya","Cambodia","Cambodge","Asia","Asia","Asie","Asia sudoriental","South-eastern Asia","Asie du Sud-Est","Asia sudoriental","South-eastern Asia","Asie du Sud-Est",null,{"$f":"+IF(Code_language=1,B35,IF(Code_language=2,C35,D35))","v":"Cambodia"},{"$f":"+IF(Code_language=1,E35,IF(Code_language=2,F35,G35))","v":"Asia"},{"$f":"+IF(Code_language=1,H35,IF(Code_language=2,I35,J35))","v":"South-eastern Asia"},{"$f":"+IF(Code_language=1,K35,IF(Code_language=2,L35,M35))","v":"South-eastern Asia"},null,"Camboya","Cape Verde","Cambodge"]
["CMR","Camerún","Cameroon","Cameroun","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África central","Middle Africa","Afrique centrale",null,"Cameroon","Africa","Sub-Saharan Africa","Middle Africa",null,"Camerún","Central African Republic","Cameroun"]
["CAN","Canadá","Canada","Canada","América","Americas","Amérique","América septentrional","Northern America","Amérique septentrionale","América septentrional","Northern America","Amérique septentrionale",null,"Canada","Americas","Northern America","Northern America",null,"Canadá","Chad","Canada"]
["TCD","Chad","Chad","Tchad","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África central","Middle Africa","Afrique centrale",null,"Chad","Africa","Sub-Saharan Africa","Middle Africa",null,"Chad","Chile","Cap-Vert"]
["CHL","Chile","Chile","Chili","América","Americas","Amérique","América Latina y el Caribe","Latin America and the Caribbean","Amérique latine et Caraïbes","América del Sur","South America","Amérique du Sud",null,"Chile","Americas","Latin America and the Caribbean","South America",null,"Chile","China","Centrafricaine, République"]
["CHN","China","China","Chine","Asia","Asia","Asie","Asia oriental","Eastern Asia","Asie de l'Est","Asia oriental","Eastern Asia","Asie orientale",null,"China","Asia","Eastern Asia","Eastern Asia",null,"China","Colombia","Chili"]
["CYP","Chipre","Cyprus","Chypre","Asia","Asia","Asie","Asia occidental","Western Asia","Asie occidentale","Asia occidental","Western Asia","Asie occidentale",null,"Cyprus","Asia","Western Asia","Western Asia",null,"Chipre","Comoros","Chine"]
["COL","Colombia","Colombia","Colombie","América","Americas","Amérique","América Latina y el Caribe","Latin America and the Caribbean","Amérique latine et Caraïbes","América del Sur","South America","Amérique du Sud",null,"Colombia","Americas","Latin America and the Caribbean","South America",null,"Colombia","Congo, Republic of (Brazzaville)","Chypre"]
["COM","Comores","Comoros","Comores","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África oriental","Eastern Africa","Afrique orientale",null,"Comoros","Africa","Sub-Saharan Africa","Eastern Africa",null,"Comores","Costa Rica","Colombie"]
["PRK","Corea del Norte, República Popular Democrática de Corea","North Korea, Democratic People's Republic","Corée du Nord, République Populaire Démocratique de Corée","Asia","Asia","Asie","Asia oriental","Eastern Asia","Asie de l'Est","Asia oriental","Eastern Asia","Asie orientale",null,"North Korea, Democratic People's Republic","Asia","Eastern Asia","Eastern Asia",null,"Corea del Norte, República Popular Democrática de Corea","Croatia","Comores"]
["KOR","Corea del Sur, República de Corea","South Korea, Republic of Korea","Corée du Sud, République de Corée","Asia","Asia","Asie","Asia oriental","Eastern Asia","Asie de l'Est","Asia oriental","Eastern Asia","Asie orientale",null,"South Korea, Republic of Korea","Asia","Eastern Asia","Eastern Asia",null,"Corea del Sur, República de Corea","Cuba","Congo, La République Démocratique du"]
["CIV","Costa de Marfil","Ivory Coast","Côte D'ivoire","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África occidental","Western Africa","Afrique occidentale",null,"Ivory Coast","Africa","Sub-Saharan Africa","Western Africa",null,"Costa de Marfil","Cyprus","Corée du Nord, République Populaire Démocratique de Corée"]
["CRI","Costa Rica","Costa Rica","Costa Rica","América","Americas","Amérique","América Latina y el Caribe","Latin America and the Caribbean","Amérique latine et Caraïbes","América central","Central America","Amérique centrale",null,"Costa Rica","Americas","Latin America and the Caribbean","Central America",null,"Costa Rica","Czech Republic","Corée du Sud, République de Corée"]
["HRV","Croacia","Croatia","Croatie","Europa","Europe","Europe","Europa meridional","Southern Europe","Europe du Sud","Europa meridional","Southern Europe","Europe méridionale",null,"Croatia","Europe","Southern Europe","Southern Europe",null,"Croacia","Democratic Republic of the Congo","Costa Rica"]
["CUB","Cuba","Cuba","Cuba","América","Americas","Amérique","América Latina y el Caribe","Latin America and the Caribbean","Amérique latine et Caraïbes","El Caribe","Caribbean","Caraïbes",null,"Cuba","Americas","Latin America and the Caribbean","Caribbean",null,"Cuba","Denmark","Côte D'ivoire"]
["DNK","Dinamarca","Denmark","Danemark","Europa","Europe","Europe","Europa septentrional","Northern Europe","Europe du Nord","Europa septentrional","Northern Europe","Europe septentrionale",null,"Denmark","Europe","Northern Europe","Northern Europe",null,"Dinamarca","Djibouti","Croatie"]
["DJI","Djibouti, Yibuti","Djibouti","Djibouti","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África oriental","Eastern Africa","Afrique orientale",null,"Djibouti","Africa","Sub-Saharan Africa","Eastern Africa",null,"Djibouti, Yibuti","Dominica","Cuba"]
["DMA","Dominica","Dominica","Dominique","América","Americas","Amérique","América Latina y el Caribe","Latin America and the Caribbean","Amérique latine et Caraïbes","El Caribe","Caribbean","Caraïbes",null,"Dominica","Americas","Latin America and the Caribbean","Caribbean",null,"Dominica","Dominican Republic","Danemark"]
["ECU","Ecuador","Ecuador","Équateur","América","Americas","Amérique","América Latina y el Caribe","Latin America and the Caribbean","Amérique latine et Caraïbes","América del Sur","South America","Amérique du Sud",null,"Ecuador","Americas","Latin America and the Caribbean","South America",null,"Ecuador","East Timor","Djibouti"]
["EGY","Egipto","Egypt","Égypte","África","Africa","Afrique","África septentrional","Northern Africa","Afrique septentrionale","África septentrional","Northern Africa","Afrique septentrionale",null,"Egypt","Africa","Northern Africa","Northern Africa",null,"Egipto","Ecuador","Dominicaine, République"]
["SLV","El Salvador","El Salvador","El Salvador","América","Americas","Amérique","América Latina y el Caribe","Latin America and the Caribbean","Amérique latine et Caraïbes","América central","Central America","Amérique centrale",null,"El Salvador","Americas","Latin America and the Caribbean","Central America",null,"El Salvador","Egypt","Dominique"]
["ARE","Emiratos Árabes Unidos","United Arab Emirates","Émirats Arabes Unis","Asia","Asia","Asie","Asia occidental","Western Asia","Asie occidentale","Asia occidental","Western Asia","Asie occidentale",null,"United Arab Emirates","Asia","Western Asia","Western Asia",null,"Emiratos Árabes Unidos","El Salvador","Égypte"]
["ERI","Eritrea","Eritrea","Érythrée","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África oriental","Eastern Africa","Afrique orientale",null,"Eritrea","Africa","Sub-Saharan Africa","Eastern Africa",null,"Eritrea","Equatorial Guinea","El Salvador"]
["SVK","Eslovaquia","Slovakia (Slovak Republic)","Slovaquie","Europa","Europe","Europe","Europa oriental","Eastern Europe","L'Europe de l'Est","Europa oriental","Eastern Europe","Europe orientale",null,"Slovakia (Slovak Republic)","Europe","Eastern Europe","Eastern Europe",null,"Eslovaquia","Eritrea","Émirats Arabes Unis"]
["SVN","Eslovenia","Slovenia","Slovénie","Europa","Europe","Europe","Europa meridional","Southern Europe","Europe du Sud","Europa meridional","Southern Europe","Europe méridionale",null,"Slovenia","Europe","Southern Europe","Southern Europe",null,"Eslovenia","Estonia","Équateur"]
["ESP","España","Spain","Espagne","Europa","Europe","Europe","Europa meridional","Southern Europe","Europe du Sud","Europa meridional","Southern Europe","Europe méridionale",null,"Spain","Europe","Southern Europe","Southern Europe",null,"España","Eswatini","Érythrée"]
["USA","Estados Unidos","United States","États-Unis","América","Americas","Amérique","América septentrional","Northern America","Amérique septentrionale","América septentrional","Northern America","Amérique septentrionale",null,"United States","Americas","Northern America","Northern America",null,"Estados Unidos","Ethiopia","Espagne"]
["EST","Estonia","Estonia","Estonie","Europa","Europe","Europe","Europa septentrional","Northern Europe","Europe du Nord","Europa septentrional","Northern Europe","Europe septentrionale",null,"Estonia","Europe","Northern Europe","Northern Europe",null,"Estonia","Fiji","Estonie"]
["SWZ","Eswatini","Eswatini","Eswatini","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África meridional","Southern Africa","Afrique australe",null,"Eswatini","Africa","Sub-Saharan Africa","Southern Africa",null,"Eswatini","Finland","Eswatini"]
["ETH","Etiopía","Ethiopia","Éthiopie","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África oriental","Eastern Africa","Afrique orientale",null,"Ethiopia","Africa","Sub-Saharan Africa","Eastern Africa",null,"Etiopía","France","États Fédérés de Micronésie"]
["FJI","Fiji","Fiji","Fidji","Oceanía","Oceania","Océanie","Melanesia","Melanesia","Mélanésie","Melanesia","Melanesia","Mélanésie",null,"Fiji","Oceania","Melanesia","Melanesia",null,"Fiji","Gabon","États-Unis"]
["PHL","Filipinas","Philippines","Philippines","Asia","Asia","Asie","Asia sudoriental","South-eastern Asia","Asie du Sud-Est","Asia sudoriental","South-eastern Asia","Asie du Sud-Est",null,"Philippines","Asia","South-eastern Asia","South-eastern Asia",null,"Filipinas","Georgia","Éthiopie"]
["FIN","Finlandia","Finland","Finlande","Europa","Europe","Europe","Europa septentrional","Northern Europe","Europe du Nord","Europa septentrional","Northern Europe","Europe septentrionale",null,{"$f":"+IF(Code_language=1,B67,IF(Code_language=2,C67,D67))","v":"Finland"},{"$f":"+IF(Code_language=1,E67,IF(Code_language=2,F67,G67))","v":"Europe"},{"$f":"+IF(Code_language=1,H67,IF(Code_language=2,I67,J67))","v":"Northern Europe"},{"$f":"+IF(Code_language=1,K67,IF(Code_language=2,L67,M67))","v":"Northern Europe"},null,"Finlandia","Germany","Fidji"]
["FRA","Francia","France","France","Europa","Europe","Europe","Europa occidental","Western Europe","Europe de l'Ouest","Europa occidental","Western Europe","Europe occidentale",null,"France","Europe","Western Europe","Western Europe",null,"Francia","Ghana","Finlande"]
["GAB","Gabón","Gabon","Gabon","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África central","Middle Africa","Afrique centrale",null,"Gabon","Africa","Sub-Saharan Africa","Middle Africa",null,"Gabón","Greece","France"]
["GMB","Gambia","The Gambia","Gambie","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África occidental","Western Africa","Afrique occidentale",null,"The Gambia","Africa","Sub-Saharan Africa","Western Africa",null,"Gambia","Grenada","Gabon"]
["GEO","Georgia","Georgia","Géorgie","Asia","Asia","Asie","Asia occidental","Western Asia","Asie occidentale","Asia occidental","Western Asia","Asie occidentale",null,"Georgia","Asia","Western Asia","Western Asia",null,"Georgia","Guatemala","Gambie"]
["GHA","Ghana","Ghana","Ghana","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África occidental","Western Africa","Afrique occidentale",null,"Ghana","Africa","Sub-Saharan Africa","Western Africa",null,"Ghana","Guinea","Géorgie"]
["GRD","Granada","Grenada","Grenade","América","Americas","Amérique","América Latina y el Caribe","Latin America and the Caribbean","Amérique latine et Caraïbes","El Caribe","Caribbean","Caraïbes",null,"Grenada","Americas","Latin America and the Caribbean","Caribbean",null,"Granada","Guinea-Bissau","Ghana"]
["GRC","Grecia","Greece","Grèce","Europa","Europe","Europe","Europa meridional","Southern Europe","Europe du Sud","Europa meridional","Southern Europe","Europe méridionale",null,"Greece","Europe","Southern Europe","Southern Europe",null,"Grecia","Guyana","Grèce"]
["GTM","Guatemala","Guatemala","Guatemala","América","Americas","Amérique","América Latina y el Caribe","Latin America and the Caribbean","Amérique latine et Caraïbes","América central","Central America","Amérique centrale",null,"Guatemala","Americas","Latin America and the Caribbean","Central America",null,"Guatemala","Haiti","Grenade"]
["GIN","Guinea","Guinea","Guinée","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África occidental","Western Africa","Afrique occidentale",null,"Guinea","Africa","Sub-Saharan Africa","Western Africa",null,"Guinea","Honduras","Guatemala"]
["GNB","Guinea Bissau","Guinea-Bissau","Guinée-Bissau","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África occidental","Western Africa","Afrique occidentale",null,"Guinea-Bissau","Africa","Sub-Saharan Africa","Western Africa",null,"Guinea Bissau","Hungary","Guinée"]
["GNQ","Guinea ecuatorial","Equatorial Guinea","Guinée Équatoriale","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África central","Middle Africa","Afrique centrale",null,"Equatorial Guinea","Africa","Sub-Saharan Africa","Middle Africa",null,"Guinea ecuatorial","Iceland","Guinée Équatoriale"]
["GUY","Guyana","Guyana","Guyana","América","Americas","Amérique","América Latina y el Caribe","Latin America and the Caribbean","Amérique latine et Caraïbes","América del Sur","South America","Amérique du Sud",null,"Guyana","Americas","Latin America and the Caribbean","South America",null,"Guyana","India","Guinée-Bissau"]
["HTI","Haití","Haiti","Haïti","América","Americas","Amérique","América Latina y el Caribe","Latin America and the Caribbean","Amérique latine et Caraïbes","El Caribe","Caribbean","Caraïbes",null,"Haiti","Americas","Latin America and the Caribbean","Caribbean",null,"Haití","Indonesia","Guyana"]
["HND","Honduras","Honduras","Honduras","América","Americas","Amérique","América Latina y el Caribe","Latin America and the Caribbean","Amérique latine et Caraïbes","América central","Central America","Amérique centrale",null,"Honduras","Americas","Latin America and the Caribbean","Central America",null,"Honduras","Iran (Islamic Republic of)","Haïti"]
["HUN","Hungría","Hungary","Hongrie","Europa","Europe","Europe","Europa oriental","Eastern Europe","L'Europe de l'Est","Europa oriental","Eastern Europe","Europe orientale",null,"Hungary","Europe","Eastern Europe","Eastern Europe",null,"Hungría","Iraq","Honduras"]
["IND","India","India","Inde","Asia","Asia","Asie","Asia meridional","Southern Asia","Asie du Sud","Asia meridional","Southern Asia","Asie méridionale",null,"India","Asia","Southern Asia","Southern Asia",null,"India","Ireland","Hongrie"]
["IDN","Indonesia","Indonesia","Indonésie","Asia","Asia","Asie","Asia sudoriental","South-eastern Asia","Asie du Sud-Est","Asia sudoriental","South-eastern Asia","Asie du Sud-Est",null,"Indonesia","Asia","South-eastern Asia","South-eastern Asia",null,"Indonesia","Israel","Île Maurice"]
["IRN","Irán","Iran (Islamic Republic of)","République Islamique d' Iran","Asia","Asia","Asie","Asia meridional","Southern Asia","Asie du Sud","Asia meridional","Southern Asia","Asie méridionale",null,"Iran (Islamic Republic of)","Asia","Southern Asia","Southern Asia",null,"Irán","Italy","Îles Marshall"]
["IRQ","Iraq","Iraq","Iraq","Asia","Asia","Asie","Asia occidental","Western Asia","Asie occidentale","Asia occidental","Western Asia","Asie occidentale",null,"Iraq","Asia","Western Asia","Western Asia",null,"Iraq","Ivory Coast","Inde"]
["IRL","Irlanda","Ireland","Irlande","Europa","Europe","Europe","Europa septentrional","Northern Europe","Europe du Nord","Europa septentrional","Northern Europe","Europe septentrionale",null,"Ireland","Europe","Northern Europe","Northern Europe",null,"Irlanda","Jamaica","Indonésie"]
["ISL","Islandia","Iceland","Islande","Europa","Europe","Europe","Europa septentrional","Northern Europe","Europe du Nord","Europa septentrional","Northern Europe","Europe septentrionale",null,"Iceland","Europe","Northern Europe","Northern Europe",null,"Islandia","Japan","Iraq"]
["MHL","Islas Marshall","Marshall Islands","Îles Marshall","Oceanía","Oceania","Océanie","Micronesia","Micronesia","Micronésie","Micronesia","Micronesia","Micronésie",null,"Marshall Islands","Oceania","Micronesia","Micronesia",null,"Islas Marshall","Jordan","Irlande"]
["SLB","Islas Salomón","Solomon Islands","Salomon, Îles","Oceanía","Oceania","Océanie","Melanesia","Melanesia","Mélanésie","Melanesia","Melanesia","Mélanésie",null,"Solomon Islands","Oceania","Melanesia","Melanesia",null,"Islas Salomón","Kazakhstan","Islande"]
["ISR","Israel","Israel","Israël","Asia","Asia","Asie","Asia occidental","Western Asia","Asie occidentale","Asia occidental","Western Asia","Asie occidentale",null,"Israel","Asia","Western Asia","Western Asia",null,"Israel","Kenya","Israël"]
["ITA","Italia","Italy","Italie","Europa","Europe","Europe","Europa meridional","Southern Europe","Europe du Sud","Europa meridional","Southern Europe","Europe méridionale",null,"Italy","Europe","Southern Europe","Southern Europe",null,"Italia","Kiribati","Italie"]
["JAM","Jamaica","Jamaica","Jamaïque","América","Americas","Amérique","América Latina y el Caribe","Latin America and the Caribbean","Amérique latine et Caraïbes","El Caribe","Caribbean","Caraïbes",null,"Jamaica","Americas","Latin America and the Caribbean","Caribbean",null,"Jamaica","Kuwait","Jamaïque"]
["JPN","Japón","Japan","Japon","Asia","Asia","Asie","Asia oriental","Eastern Asia","Asie de l'Est","Asia oriental","Eastern Asia","Asie orientale",null,"Japan","Asia","Eastern Asia","Eastern Asia",null,"Japón","Kyrgyzstan","Japon"]
["JOR","Jordania","Jordan","Jordanie","Asia","Asia","Asie","Asia occidental","Western Asia","Asie occidentale","Asia occidental","Western Asia","Asie occidentale",null,"Jordan","Asia","Western Asia","Western Asia",null,"Jordania","Lao, People's Democratic Republic","Jordanie"]
["KAZ","Kazajstán","Kazakhstan","Kazakstan","Asia","Asia","Asie","Asia central","Central Asia","Asie centrale","Asia central","Central Asia","Asie centrale",null,"Kazakhstan","Asia","Central Asia","Central Asia",null,"Kazajstán","Latvia","Kazakstan"]
["KEN","Kenia","Kenya","Kenya","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África oriental","Eastern Africa","Afrique orientale",null,"Kenya","Africa","Sub-Saharan Africa","Eastern Africa",null,"Kenia","Lebanon","Kenya"]
["KGZ","Kirguistán","Kyrgyzstan","Kirghizistan","Asia","Asia","Asie","Asia central","Central Asia","Asie centrale","Asia central","Central Asia","Asie centrale",null,"Kyrgyzstan","Asia","Central Asia","Central Asia",null,"Kirguistán","Lesotho","Kirghizistan"]
["KIR","Kiribati","Kiribati","Kiribati","Oceanía","Oceania","Océanie","Micronesia","Micronesia","Micronésie","Micronesia","Micronesia","Micronésie",null,{"$f":"+IF(Code_language=1,B99,IF(Code_language=2,C99,D99))","v":"Kiribati"},{"$f":"+IF(Code_language=1,E99,IF(Code_language=2,F99,G99))","v":"Oceania"},{"$f":"+IF(Code_language=1,H99,IF(Code_language=2,I99,J99))","v":"Micronesia"},{"$f":"+IF(Code_language=1,K99,IF(Code_language=2,L99,M99))","v":"Micronesia"},null,"Kiribati","Liberia","Kiribati"]
["KWT","Kuwait","Kuwait","Koweït","Asia","Asia","Asie","Asia occidental","Western Asia","Asie occidentale","Asia occidental","Western Asia","Asie occidentale",null,"Kuwait","Asia","Western Asia","Western Asia",null,"Kuwait","Libya","Koweït"]
["LAO","Laos (República Democrática Popular Lao)","Lao, People's Democratic Republic","Lao, République Démocratique Populaire","Asia","Asia","Asie","Asia sudoriental","South-eastern Asia","Asie du Sud-Est","Asia sudoriental","South-eastern Asia","Asie du Sud-Est",null,"Lao, People's Democratic Republic","Asia","South-eastern Asia","South-eastern Asia",null,"Laos (República Democrática Popular Lao)","Liechtenstein","Lao, République Démocratique Populaire"]
["LSO","Lesotho","Lesotho","Lesotho","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África meridional","Southern Africa","Afrique australe",null,"Lesotho","Africa","Sub-Saharan Africa","Southern Africa",null,"Lesotho","Lithuania","Lesotho"]
["LVA","Letonia","Latvia","Lettonie","Europa","Europe","Europe","Europa septentrional","Northern Europe","Europe du Nord","Europa septentrional","Northern Europe","Europe septentrionale",null,"Latvia","Europe","Northern Europe","Northern Europe",null,"Letonia","Luxembourg","Lettonie"]
["LBN","Líbano","Lebanon","Liban","Asia","Asia","Asie","Asia occidental","Western Asia","Asie occidentale","Asia occidental","Western Asia","Asie occidentale",null,"Lebanon","Asia","Western Asia","Western Asia",null,"Líbano","Madagascar","Liban"]
["LBR","Liberia","Liberia","Libéria","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África occidental","Western Africa","Afrique occidentale",null,"Liberia","Africa","Sub-Saharan Africa","Western Africa",null,"Liberia","Malawi","Libéria"]
["LBY","Libia","Libya","Libye","África","Africa","Afrique","África septentrional","Northern Africa","Afrique septentrionale","África septentrional","Northern Africa","Afrique septentrionale",null,"Libya","Africa","Northern Africa","Northern Africa",null,"Libia","Malaysia","Libye"]
["LIE","Liechtenstein","Liechtenstein","Liechtenstein","Europa","Europe","Europe","Europa occidental","Western Europe","Europe de l'Ouest","Europa occidental","Western Europe","Europe occidentale",null,"Liechtenstein","Europe","Western Europe","Western Europe",null,"Liechtenstein","Maldives","Liechtenstein"]
["LTU","Lituania","Lithuania","Lituanie","Europa","Europe","Europe","Europa septentrional","Northern Europe","Europe du Nord","Europa septentrional","Northern Europe","Europe septentrionale",null,"Lithuania","Europe","Northern Europe","Northern Europe",null,"Lituania","Mali","Lituanie"]
["LUX","Luxemburgo","Luxembourg","Luxembourg","Europa","Europe","Europe","Europa occidental","Western Europe","Europe de l'Ouest","Europa occidental","Western Europe","Europe occidentale",null,"Luxembourg","Europe","Western Europe","Western Europe",null,"Luxemburgo","Malta","Luxembourg"]
["MKD","Macedonia del Norte","North Macedonia","Macédoine du Nord","Europa","Europe","Europe","Europa meridional","Southern Europe","Europe du Sud","Europa meridional","Southern Europe","Europe méridionale",null,"North Macedonia","Europe","Southern Europe","Southern Europe",null,"Macedonia del Norte","Marshall Islands","Macédoine du Nord"]
["MDG","Madagascar","Madagascar","Madagascar","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África oriental","Eastern Africa","Afrique orientale",null,"Madagascar","Africa","Sub-Saharan Africa","Eastern Africa",null,"Madagascar","Mauritania","Madagascar"]
["MYS","Malasia","Malaysia","Malaisie","Asia","Asia","Asie","Asia sudoriental","South-eastern Asia","Asie du Sud-Est","Asia sudoriental","South-eastern Asia","Asie du Sud-Est",null,"Malaysia","Asia","South-eastern Asia","South-eastern Asia",null,"Malasia","Mauritius","Malaisie"]
["MWI","Malawi","Malawi","Malawi","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África oriental","Eastern Africa","Afrique orientale",null,"Malawi","Africa","Sub-Saharan Africa","Eastern Africa",null,"Malawi","Mexico","Malawi"]
["MDV","Maldivas","Maldives","Maldives","Asia","Asia","Asie","Asia meridional","Southern Asia","Asie du Sud","Asia meridional","Southern Asia","Asie méridionale",null,"Maldives","Asia","Southern Asia","Southern Asia",null,"Maldivas","Micronesia, Federated States of","Maldives"]
["MLI","Malí","Mali","Mali","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África occidental","Western Africa","Afrique occidentale",null,"Mali","Africa","Sub-Saharan Africa","Western Africa",null,"Malí","Moldova, Republic of","Mali"]
["MLT","Malta","Malta","Malte","Europa","Europe","Europe","Europa meridional","Southern Europe","Europe du Sud","Europa meridional","Southern Europe","Europe méridionale",null,"Malta","Europe","Southern Europe","Southern Europe",null,"Malta","Monaco","Malte"]
["MAR","Marruecos","Morocco","Maroc","África","Africa","Afrique","África septentrional","Northern Africa","Afrique septentrionale","África septentrional","Northern Africa","Afrique septentrionale",null,"Morocco","Africa","Northern Africa","Northern Africa",null,"Marruecos","Mongolia","Maroc"]
["MUS","Mauricio","Mauritius","Île Maurice","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África oriental","Eastern Africa","Afrique orientale",null,"Mauritius","Africa","Sub-Saharan Africa","Eastern Africa",null,"Mauricio","Montenegro","Mauritanie"]
["MRT","Mauritania","Mauritania","Mauritanie","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África occidental","Western Africa","Afrique occidentale",null,"Mauritania","Africa","Sub-Saharan Africa","Western Africa",null,"Mauritania","Morocco","Mexique"]
["MEX","México","Mexico","Mexique","América","Americas","Amérique","América Latina y el Caribe","Latin America and the Caribbean","Amérique latine et Caraïbes","América central","Central America","Amérique centrale",null,"Mexico","Americas","Latin America and the Caribbean","Central America",null,"México","Mozambique","Moldova, République de"]
["FSM","Micronesia, Estados Federados de","Micronesia, Federated States of","États Fédérés de Micronésie","Oceanía","Oceania","Océanie","Micronesia","Micronesia","Micronésie","Micronesia","Micronesia","Micronésie",null,"Micronesia, Federated States of","Oceania","Micronesia","Micronesia",null,"Micronesia, Estados Federados de","Myanmar, Burma","Monaco"]
["MDA","Moldavia, República de","Moldova, Republic of","Moldova, République de","Europa","Europe","Europe","Europa oriental","Eastern Europe","L'Europe de l'Est","Europa oriental","Eastern Europe","Europe orientale",null,"Moldova, Republic of","Europe","Eastern Europe","Eastern Europe",null,"Moldavia, República de","Namibia","Mongolie"]
["MCO","Mónaco","Monaco","Monaco","Europa","Europe","Europe","Europa occidental","Western Europe","Europe de l'Ouest","Europa occidental","Western Europe","Europe occidentale",null,"Monaco","Europe","Western Europe","Western Europe",null,"Mónaco","Nauru","Monténégro"]
["MNG","Mongolia","Mongolia","Mongolie","Asia","Asia","Asie","Asia oriental","Eastern Asia","Asie de l'Est","Asia oriental","Eastern Asia","Asie orientale",null,"Mongolia","Asia","Eastern Asia","Eastern Asia",null,"Mongolia","Nepal","Mozambique"]
["MNE","Montenegro","Montenegro","Monténégro","Europa","Europe","Europe","Europa meridional","Southern Europe","Europe du Sud","Europa meridional","Southern Europe","Europe méridionale",null,"Montenegro","Europe","Southern Europe","Southern Europe",null,"Montenegro","Netherlands","Myanmar, Birmanie"]
["MOZ","Mozambique","Mozambique","Mozambique","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África oriental","Eastern Africa","Afrique orientale",null,"Mozambique","Africa","Sub-Saharan Africa","Eastern Africa",null,"Mozambique","New Zealand","Namibie"]
["MMR","Myanmar, Birmania","Myanmar, Burma","Myanmar, Birmanie","Asia","Asia","Asie","Asia sudoriental","South-eastern Asia","Asie du Sud-Est","Asia sudoriental","South-eastern Asia","Asie du Sud-Est",null,"Myanmar, Burma","Asia","South-eastern Asia","South-eastern Asia",null,"Myanmar, Birmania","Nicaragua","Nauru"]
["NAM","Namibia","Namibia","Namibie","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África meridional","Southern Africa","Afrique australe",null,"Namibia","Africa","Sub-Saharan Africa","Southern Africa",null,"Namibia","Niger","Népal"]
["NRU","Nauru","Nauru","Nauru","Oceanía","Oceania","Océanie","Micronesia","Micronesia","Micronésie","Micronesia","Micronesia","Micronésie",null,"Nauru","Oceania","Micronesia","Micronesia",null,"Nauru","Nigeria","Nicaragua"]
["NPL","Nepal","Nepal","Népal","Asia","Asia","Asie","Asia meridional","Southern Asia","Asie du Sud","Asia meridional","Southern Asia","Asie méridionale",null,"Nepal","Asia","Southern Asia","Southern Asia",null,"Nepal","North Korea, Democratic People's Republic","Niger"]
["NIC","Nicaragua","Nicaragua","Nicaragua","América","Americas","Amérique","América Latina y el Caribe","Latin America and the Caribbean","Amérique latine et Caraïbes","América central","Central America","Amérique centrale",null,{"$f":"+IF(Code_language=1,B131,IF(Code_language=2,C131,D131))","v":"Nicaragua"},{"$f":"+IF(Code_language=1,E131,IF(Code_language=2,F131,G131))","v":"Americas"},{"$f":"+IF(Code_language=1,H131,IF(Code_language=2,I131,J131))","v":"Latin America and the Caribbean"},{"$f":"+IF(Code_language=1,K131,IF(Code_language=2,L131,M131))","v":"Central America"},null,"Nicaragua","North Macedonia","Nigéria"]
["NER","Niger","Niger","Niger","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África occidental","Western Africa","Afrique occidentale",null,"Niger","Africa","Sub-Saharan Africa","Western Africa",null,"Niger","Norway","Norvège"]
["NGA","Nigeria","Nigeria","Nigéria","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África occidental","Western Africa","Afrique occidentale",null,"Nigeria","Africa","Sub-Saharan Africa","Western Africa",null,"Nigeria","Oman","Nouvelle-Zélande"]
["NOR","Noruega","Norway","Norvège","Europa","Europe","Europe","Europa septentrional","Northern Europe","Europe du Nord","Europa septentrional","Northern Europe","Europe septentrionale",null,"Norway","Europe","Northern Europe","Northern Europe",null,"Noruega","Pakistan","Oman"]
["NZL","Nueva Zelanda","New Zealand","Nouvelle-Zélande","Oceanía","Oceania","Océanie","Australia y Nueva Zelanda","Australia and New Zealand","Australie et Nouvelle-Zélande","Australia y Nueva Zelanda","Australia and New Zealand","Australie et Nouvelle-Zélande",null,"New Zealand","Oceania","Australia and New Zealand","Australia and New Zealand",null,"Nueva Zelanda","Palau","Ouganda"]
["OMN","Omán","Oman","Oman","Asia","Asia","Asie","Asia occidental","Western Asia","Asie occidentale","Asia occidental","Western Asia","Asie occidentale",null,"Oman","Asia","Western Asia","Western Asia",null,"Omán","Panama","Ouzbékistan"]
["NLD","Países Bajos","Netherlands","Pays-Bas","Europa","Europe","Europe","Europa occidental","Western Europe","Europe de l'Ouest","Europa occidental","Western Europe","Europe occidentale",null,"Netherlands","Europe","Western Europe","Western Europe",null,"Países Bajos","Papua New Guinea","Pakistan"]
["PAK","Pakistán","Pakistan","Pakistan","Asia","Asia","Asie","Asia meridional","Southern Asia","Asie du Sud","Asia meridional","Southern Asia","Asie méridionale",null,"Pakistan","Asia","Southern Asia","Southern Asia",null,"Pakistán","Paraguay","Palaos"]
["PLW","Palaos","Palau","Palaos","Oceanía","Oceania","Océanie","Micronesia","Micronesia","Micronésie","Micronesia","Micronesia","Micronésie",null,"Palau","Oceania","Micronesia","Micronesia",null,"Palaos","Peru","Panama"]
["PAN","Panamá","Panama","Panama","América","Americas","Amérique","América Latina y el Caribe","Latin America and the Caribbean","Amérique latine et Caraïbes","América central","Central America","Amérique centrale",null,"Panama","Americas","Latin America and the Caribbean","Central America",null,"Panamá","Philippines","Papouasie-Nouvelle-Guinée"]
["PNG","Papúa-Nueva Guinea","Papua New Guinea","Papouasie-Nouvelle-Guinée","Oceanía","Oceania","Océanie","Melanesia","Melanesia","Mélanésie","Melanesia","Melanesia","Mélanésie",null,"Papua New Guinea","Oceania","Melanesia","Melanesia",null,"Papúa-Nueva Guinea","Poland","Paraguay"]
["PRY","Paraguay","Paraguay","Paraguay","América","Americas","Amérique","América Latina y el Caribe","Latin America and the Caribbean","Amérique latine et Caraïbes","América del Sur","South America","Amérique du Sud",null,"Paraguay","Americas","Latin America and the Caribbean","South America",null,"Paraguay","Portugal","Pays-Bas"]
["PER","Perú","Peru","Pérou","América","Americas","Amérique","América Latina y el Caribe","Latin America and the Caribbean","Amérique latine et Caraïbes","América del Sur","South America","Amérique du Sud",null,"Peru","Americas","Latin America and the Caribbean","South America",null,"Perú","Puerto Rico","Pérou"]
["POL","Polonia","Poland","Pologne","Europa","Europe","Europe","Europa oriental","Eastern Europe","L'Europe de l'Est","Europa oriental","Eastern Europe","Europe orientale",null,"Poland","Europe","Eastern Europe","Eastern Europe",null,"Polonia","Qatar","Philippines"]
["PRT","Portugal","Portugal","Portugal","Europa","Europe","Europe","Europa meridional","Southern Europe","Europe du Sud","Europa meridional","Southern Europe","Europe méridionale",null,"Portugal","Europe","Southern Europe","Southern Europe",null,"Portugal","Romania","Pologne"]
["PRI","Puerto Rico","Puerto Rico","Porto Rico","América","Americas","Amérique","América Latina y el Caribe","Latin America and the Caribbean","Amérique latine et Caraïbes","El Caribe","Caribbean","Caraïbes",null,"Puerto Rico","Americas","Latin America and the Caribbean","Caribbean",null,"Puerto Rico","Russian Federation","Porto Rico"]
["QAT","Qatar","Qatar","Qatar","Asia","Asia","Asie","Asia occidental","Western Asia","Asie occidentale","Asia occidental","Western Asia","Asie occidentale",null,"Qatar","Asia","Western Asia","Western Asia",null,"Qatar","Rwanda","Portugal"]
["GBR","Reino Unido","United Kingdom","Royaume-Uni","Europa","Europe","Europe","Europa septentrional","Northern Europe","Europe du Nord","Europa septentrional","Northern Europe","Europe septentrionale",null,"United Kingdom","Europe","Northern Europe","Northern Europe",null,"Reino Unido","Saint Kitts and Nevis","Qatar"]
["CAF","República Centroafricana","Central African Republic","Centrafricaine, République","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África central","Middle Africa","Afrique centrale",null,"Central African Republic","Africa","Sub-Saharan Africa","Middle Africa",null,"República Centroafricana","Saint Lucia","République du Congo"]
["CZE","República Checa","Czech Republic","République Tchèque","Europa","Europe","Europe","Europa oriental","Eastern Europe","L'Europe de l'Est","Europa oriental","Eastern Europe","Europe orientale",null,"Czech Republic","Europe","Eastern Europe","Eastern Europe",null,"República Checa","Saint Vincent and the Grenadines","République Islamique d' Iran"]
["COG","República del Congo","Congo, Republic of (Brazzaville)","République du Congo","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África central","Middle Africa","Afrique centrale",null,"Congo, Republic of (Brazzaville)","Africa","Sub-Saharan Africa","Middle Africa",null,"República del Congo","Samoa","République Tchèque"]
["COD","República Democrática del Congo","Democratic Republic of the Congo","Congo, La République Démocratique du","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África central","Middle Africa","Afrique centrale",null,"Democratic Republic of the Congo","Africa","Sub-Saharan Africa","Middle Africa",null,"República Democrática del Congo","San Marino","Roumanie"]
["DOM","República Dominicana","Dominican Republic","Dominicaine, République","América","Americas","Amérique","América Latina y el Caribe","Latin America and the Caribbean","Amérique latine et Caraïbes","El Caribe","Caribbean","Caraïbes",null,"Dominican Republic","Americas","Latin America and the Caribbean","Caribbean",null,"República Dominicana","Sao Tome and Principe","Royaume-Uni"]
["RWA","Ruanda","Rwanda","Rwanda","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África oriental","Eastern Africa","Afrique orientale",null,"Rwanda","Africa","Sub-Saharan Africa","Eastern Africa",null,"Ruanda","Saudi Arabia","Russie, Fédération de"]
["ROU","Rumania","Romania","Roumanie","Europa","Europe","Europe","Europa oriental","Eastern Europe","L'Europe de l'Est","Europa oriental","Eastern Europe","Europe orientale",null,"Romania","Europe","Eastern Europe","Eastern Europe",null,"Rumania","Senegal","Rwanda"]
["RUS","Rusia, Federación de","Russian Federation","Russie, Fédération de","Europa","Europe","Europe","Europa oriental","Eastern Europe","L'Europe de l'Est","Europa oriental","Eastern Europe","Europe orientale",null,"Russian Federation","Europe","Eastern Europe","Eastern Europe",null,"Rusia, Federación de","Serbia","Sainte-Lucie"]
["WSM","Samoa","Samoa","Samoa","Oceanía","Oceania","Océanie","Polinesia","Polynesia","Polynésie","Polinesia","Polynesia","Polynésie",null,"Samoa","Oceania","Polynesia","Polynesia",null,"Samoa","Seychelles","Saint-Kitts-et-Nevis"]
["KNA","San Cristobal y Nevis","Saint Kitts and Nevis","Saint-Kitts-et-Nevis","América","Americas","Amérique","América Latina y el Caribe","Latin America and the Caribbean","Amérique latine et Caraïbes","El Caribe","Caribbean","Caraïbes",null,"Saint Kitts and Nevis","Americas","Latin America and the Caribbean","Caribbean",null,"San Cristobal y Nevis","Sierra Leone","Saint-Marin"]
["SMR","San Marino","San Marino","Saint-Marin","Europa","Europe","Europe","Europa meridional","Southern Europe","Europe du Sud","Europa meridional","Southern Europe","Europe méridionale",null,"San Marino","Europe","Southern Europe","Southern Europe",null,"San Marino","Singapore","Saint-Vincent-et-les Grenadines"]
["VCT","San Vincente y Granadinas","Saint Vincent and the Grenadines","Saint-Vincent-et-les Grenadines","América","Americas","Amérique","América Latina y el Caribe","Latin America and the Caribbean","Amérique latine et Caraïbes","El Caribe","Caribbean","Caraïbes",null,"Saint Vincent and the Grenadines","Americas","Latin America and the Caribbean","Caribbean",null,"San Vincente y Granadinas","Slovakia (Slovak Republic)","Salomon, Îles"]
["LCA","Santa Lucía","Saint Lucia","Sainte-Lucie","América","Americas","Amérique","América Latina y el Caribe","Latin America and the Caribbean","Amérique latine et Caraïbes","El Caribe","Caribbean","Caraïbes",null,"Saint Lucia","Americas","Latin America and the Caribbean","Caribbean",null,"Santa Lucía","Slovenia","Samoa"]
["STP","Santo Tomé y Príncipe","Sao Tome and Principe","Sao Tomé-et-Principe","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África central","Middle Africa","Afrique centrale",null,"Sao Tome and Principe","Africa","Sub-Saharan Africa","Middle Africa",null,"Santo Tomé y Príncipe","Solomon Islands","Sao Tomé-et-Principe"]
["SEN","Senegal","Senegal","Sénégal","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África occidental","Western Africa","Afrique occidentale",null,{"$f":"+IF(Code_language=1,B163,IF(Code_language=2,C163,D163))","v":"Senegal"},{"$f":"+IF(Code_language=1,E163,IF(Code_language=2,F163,G163))","v":"Africa"},{"$f":"+IF(Code_language=1,H163,IF(Code_language=2,I163,J163))","v":"Sub-Saharan Africa"},{"$f":"+IF(Code_language=1,K163,IF(Code_language=2,L163,M163))","v":"Western Africa"},null,"Senegal","Somalia","Sénégal"]
["SRB","Serbia","Serbia","Serbie","Europa","Europe","Europe","Europa meridional","Southern Europe","Europe du Sud","Europa meridional","Southern Europe","Europe méridionale",null,"Serbia","Europe","Southern Europe","Southern Europe",null,"Serbia","South Africa","Serbie"]
["SYC","Seychelles","Seychelles","Seychelles","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África oriental","Eastern Africa","Afrique orientale",null,"Seychelles","Africa","Sub-Saharan Africa","Eastern Africa",null,"Seychelles","South Korea, Republic of Korea","Seychelles"]
["SLE","Sierra Leona","Sierra Leone","Sierra Leone","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África occidental","Western Africa","Afrique occidentale",null,"Sierra Leone","Africa","Sub-Saharan Africa","Western Africa",null,"Sierra Leona","South Sudan","Sierra Leone"]
["SGP","Singapur","Singapore","Singapour","Asia","Asia","Asie","Asia sudoriental","South-eastern Asia","Asie du Sud-Est","Asia sudoriental","South-eastern Asia","Asie du Sud-Est",null,"Singapore","Asia","South-eastern Asia","South-eastern Asia",null,"Singapur","Spain","Singapour"]
["SYR","Siria, República Árabe Siria","Syria, Syrian Arab Republic","Syrienne, République Arabe","Asia","Asia","Asie","Asia occidental","Western Asia","Asie occidentale","Asia occidental","Western Asia","Asie occidentale",null,"Syria, Syrian Arab Republic","Asia","Western Asia","Western Asia",null,"Siria, República Árabe Siria","Sri Lanka","Slovaquie"]
["SOM","Somalia","Somalia","Somalie","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África oriental","Eastern Africa","Afrique orientale",null,"Somalia","Africa","Sub-Saharan Africa","Eastern Africa",null,"Somalia","Sudan","Slovénie"]
["LKA","Sri Lanka","Sri Lanka","Sri Lanka","Asia","Asia","Asie","Asia meridional","Southern Asia","Asie du Sud","Asia meridional","Southern Asia","Asie méridionale",null,"Sri Lanka","Asia","Southern Asia","Southern Asia",null,"Sri Lanka","Suriname","Somalie"]
["ZAF","Sudáfrica","South Africa","Afrique du Sud","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África meridional","Southern Africa","Afrique australe",null,"South Africa","Africa","Sub-Saharan Africa","Southern Africa",null,"Sudáfrica","Sweden","Soudan"]
["SDN","Sudán","Sudan","Soudan","África","Africa","Afrique","África septentrional","Northern Africa","Afrique septentrionale","África septentrional","Northern Africa","Afrique septentrionale",null,"Sudan","Africa","Northern Africa","Northern Africa",null,"Sudán","Switzerland","Soudan du Sud"]
["SSD","Sudán del Sur","South Sudan","Soudan du Sud","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África oriental","Eastern Africa","Afrique orientale",null,"South Sudan","Africa","Sub-Saharan Africa","Eastern Africa",null,"Sudán del Sur","Syria, Syrian Arab Republic","Sri Lanka"]
["SWE","Suecia","Sweden","Suède","Europa","Europe","Europe","Europa septentrional","Northern Europe","Europe du Nord","Europa septentrional","Northern Europe","Europe septentrionale",null,"Sweden","Europe","Northern Europe","Northern Europe",null,"Suecia","Tajikistan","Suède"]
["CHE","Suiza","Switzerland","Suisse","Europa","Europe","Europe","Europa occidental","Western Europe","Europe de l'Ouest","Europa occidental","Western Europe","Europe occidentale",null,"Switzerland","Europe","Western Europe","Western Europe",null,"Suiza","Tanzania","Suisse"]
["SUR","Surinam","Suriname","Suriname","América","Americas","Amérique","América Latina y el Caribe","Latin America and the Caribbean","Amérique latine et Caraïbes","América del Sur","South America","Amérique du Sud",null,"Suriname","Americas","Latin America and the Caribbean","South America",null,"Surinam","Thailand","Suriname"]
["THA","Tailandia","Thailand","Thaïlande","Asia","Asia","Asie","Asia sudoriental","South-eastern Asia","Asie du Sud-Est","Asia sudoriental","South-eastern Asia","Asie du Sud-Est",null,"Thailand","Asia","South-eastern Asia","South-eastern Asia",null,"Tailandia","The Gambia","Syrienne, République Arabe"]
["TZA","Tanzania","Tanzania","Tanzanie","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África oriental","Eastern Africa","Afrique orientale",null,"Tanzania","Africa","Sub-Saharan Africa","Eastern Africa",null,"Tanzania","Togo","Tadjikistan"]
["TJK","Tayikistán","Tajikistan","Tadjikistan","Asia","Asia","Asie","Asia central","Central Asia","Asie centrale","Asia central","Central Asia","Asie centrale",null,"Tajikistan","Asia","Central Asia","Central Asia",null,"Tayikistán","Tonga","Tanzanie"]
["TLS","Timor Oriental","East Timor","Timor-Leste","Asia","Asia","Asie","Asia sudoriental","South-eastern Asia","Asie du Sud-Est","Asia sudoriental","South-eastern Asia","Asie du Sud-Est",null,"East Timor","Asia","South-eastern Asia","South-eastern Asia",null,"Timor Oriental","Trinidad and Tobago","Tchad"]
["TGO","Togo","Togo","Togo","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África occidental","Western Africa","Afrique occidentale",null,"Togo","Africa","Sub-Saharan Africa","Western Africa",null,"Togo","Tunisia","Thaïlande"]
["TON","Tonga","Tonga","Tonga","Oceanía","Oceania","Océanie","Polinesia","Polynesia","Polynésie","Polinesia","Polynesia","Polynésie",null,"Tonga","Oceania","Polynesia","Polynesia",null,"Tonga","Turkey","Timor-Leste"]
["TTO","Trinidad y Tobago","Trinidad and Tobago","Trinité-et-Tobago","América","Americas","Amérique","América Latina y el Caribe","Latin America and the Caribbean","Amérique latine et Caraïbes","El Caribe","Caribbean","Caraïbes",null,"Trinidad and Tobago","Americas","Latin America and the Caribbean","Caribbean",null,"Trinidad y Tobago","Turkmenistan","Togo"]
["TUN","Túnez","Tunisia","Tunisie","África","Africa","Afrique","África septentrional","Northern Africa","Afrique septentrionale","África septentrional","Northern Africa","Afrique septentrionale",null,"Tunisia","Africa","Northern Africa","Northern Africa",null,"Túnez","Tuvalu","Tonga"]
["TKM","Turkmenistán","Turkmenistan","Turkménistan","Asia","Asia","Asie","Asia central","Central Asia","Asie centrale","Asia central","Central Asia","Asie centrale",null,"Turkmenistan","Asia","Central Asia","Central Asia",null,"Turkmenistán","Uganda","Trinité-et-Tobago"]
["TUR","Turquía","Turkey","Turquie","Asia","Asia","Asie","Asia occidental","Western Asia","Asie occidentale","Asia occidental","Western Asia","Asie occidentale",null,"Turkey","Asia","Western Asia","Western Asia",null,"Turquía","Ukraine","Tunisie"]
["TUV","Tuvalu","Tuvalu","Tuvalu","Oceanía","Oceania","Océanie","Polinesia","Polynesia","Polynésie","Polinesia","Polynesia","Polynésie",null,"Tuvalu","Oceania","Polynesia","Polynesia",null,"Tuvalu","United Arab Emirates","Turkménistan"]
["UKR","Ucrania","Ukraine","Ukraine","Europa","Europe","Europe","Europa oriental","Eastern Europe","L'Europe de l'Est","Europa oriental","Eastern Europe","Europe orientale",null,"Ukraine","Europe","Eastern Europe","Eastern Europe",null,"Ucrania","United Kingdom","Turquie"]
["UGA","Uganda","Uganda","Ouganda","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África oriental","Eastern Africa","Afrique orientale",null,"Uganda","Africa","Sub-Saharan Africa","Eastern Africa",null,"Uganda","United States","Tuvalu"]
["URY","Uruguay","Uruguay","Uruguay","América","Americas","Amérique","América Latina y el Caribe","Latin America and the Caribbean","Amérique latine et Caraïbes","América del Sur","South America","Amérique du Sud",null,"Uruguay","Americas","Latin America and the Caribbean","South America",null,"Uruguay","Uruguay","Ukraine"]
["UZB","Uzbekistán","Uzbekistan","Ouzbékistan","Asia","Asia","Asie","Asia central","Central Asia","Asie centrale","Asia central","Central Asia","Asie centrale",null,"Uzbekistan","Asia","Central Asia","Central Asia",null,"Uzbekistán","Uzbekistan","Uruguay"]
["VUT","Vanuatu","Vanuatu","Vanuatu","Oceanía","Oceania","Océanie","Melanesia","Melanesia","Mélanésie","Melanesia","Melanesia","Mélanésie",null,"Vanuatu","Oceania","Melanesia","Melanesia",null,"Vanuatu","Vanuatu","Vanuatu"]
["VEN","Venezuela","Venezuela","Venezuela","América","Americas","Amérique","América Latina y el Caribe","Latin America and the Caribbean","Amérique latine et Caraïbes","América del Sur","South America","Amérique du Sud",null,"Venezuela","Americas","Latin America and the Caribbean","South America",null,"Venezuela","Venezuela","Venezuela"]
["VNM","Viet Nam","Viet Nam","Viêt Nam","Asia","Asia","Asie","Asia sudoriental","South-eastern Asia","Asie du Sud-Est","Asia sudoriental","South-eastern Asia","Asie du Sud-Est",null,"Viet Nam","Asia","South-eastern Asia","South-eastern Asia",null,"Viet Nam","Viet Nam","Viêt Nam"]
["YEM","Yemen","Yemen","Yémen","Asia","Asia","Asie","Asia occidental","Western Asia","Asie occidentale","Asia occidental","Western Asia","Asie occidentale",null,"Yemen","Asia","Western Asia","Western Asia",null,"Yemen","Yemen","Yémen"]
["ZMB","Zambia","Zambia","Zambie","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África oriental","Eastern Africa","Afrique orientale",null,"Zambia","Africa","Sub-Saharan Africa","Eastern Africa",null,"Zambia","Zambia","Zambie"]
["ZWE","Zimbabwe","Zimbabwe","Zimbabwe","África","Africa","Afrique","África Subsahariana","Sub-Saharan Africa","Afrique subsaharienne","África oriental","Eastern Africa","Afrique orientale",null,"Zimbabwe","Africa","Sub-Saharan Africa","Eastern Africa",null,"Zimbabwe","Zimbabwe","Zimbabwe"]

{"sheet":"Formulas","index":18,"n_rows":54,"n_cols":4,"rows_kept":54,"cut":false,"hidden":false,"merged":[[20,0,21,0],[20,2,21,2],[22,0,24,0],[22,1,24,1],[22,2,24,2],[0,2,0,3],[33,1,37,1],[33,0,37,0],[25,0,27,0],[25,1,27,1],[25,2,27,2],[31,0,32,0],[31,1,32,1],[31,2,32,2],[4,0,7,0],[4,1,7,1],[4,2,7,2],[8,0,11,0],[17,1,19,1],[17,0,19,0],[17,2,19,2],[33,2,37,2],[38,2,40,2],[44,0,46,0],[44,1,46,1],[1,0,3,0],[1,1,3,1],[38,0,40,0],[38,1,40,1],[8,1,11,1],[8,2,11,2],[12,0,16,0],[12,1,16,1],[12,2,16,2],[28,0,30,0],[28,1,30,1],[20,1,21,1],[44,2,46,2],[49,0,50,0],[49,1,50,1],[49,2,50,2],[41,0,43,0],[41,1,43,1],[51,0,53,0],[51,1,53,1],[51,2,53,2],[47,0,48,0],[47,1,48,1],[47,2,48,2]]}
["Output Variable","Calculation Formula","Input Variables"]
["Total Cost of Ownership (TCO)",null,null,": Individual costs of each one of the fleets i in each year t (USD)"]
[null,null,null,": Project evaluation period (years)"]
[null,null,null,": Discount Rate (-)"]
["Investment Costs",null,null,": Unit sales price of each fleet i (USD)"]
[null,null,null,": Estimated unit cost for the installation of charging infrastructure in the case of electric buses (USD)"]
[null,null,null,": Fleet size of technology i (bus)"]
[null,null,null,": Value added tax of each country (%)"]
["Energy Costs",null,null,": Average annual activity level of fleet i (km/year)"]
[null,null,null,": Energy source price used by the technology chosen for fleet i in each period t (USD/energy unit)"]
[null,null,null,": Energy performance of fleet i (km/energy unit)"]
[null,null,null,": Fleet size of technology i (bus)"]
["Maintenance Costs",null,null,": Average annual activity level of fleet i (km/year)"]
[null,null,null,": Unit cost per kilometre travelled associated with the use of lubricating oils and dependent on each technology (USD/km)"]
[null,null,null,": Unit cost per kilometre travelled associated with tyre wear (USD/km)"]
[null,null,null,": Unit cost per kilometre travelled in repairs and general maintenance (USD/km)"]
[null,null,null,": Fleet size of technology i (bus)"]
["Personnel Costs",null,null,": Fleet size of technology i (bus)"]
[null,null,null,": Average number of drivers that will use each bus in fleet i (drivers/bus)"]
[null,null,null,": Estimated average monthly salary for each driver (USD/month-driver)"]
["Fixed Costs",null,null,": Fleet size of technology i (bus)"]
[null,null,null,": Fixed unit costs associated with the payment of insurance, circulation permits and mandatory technical inspections (USD/bus-year)"]
["Battery Replacement Costs",null,null,": Fleet size of technology i (bus)"]
[null,null,null,": Battery capacity of selected technology i (kWh)"]
[null,null,null,": Projection of the international unit purchase price of batteries (USD/kWh)"]
["Financial Costs",null,null,": Loan period (years)"]
[null,null,null,": Payment of interest and depreciation calculated for each technology i and for each period t (USD/year)"]
[null,null,null,": Discount Rate (-)"]
["Income from ticket sales",null,null,": Fleet size of technology i (bus)"]
[null,null,null,": Average fare of the selected country or region (USD/passenger)"]
[null,null,null,": Average number of passengers transported per bus (passengers/bus-year)"]
["Revenues from Residual Values",null,null,": Total investment cost (USD)"]
[null,null,null,": Parameter assigned by each user for each asset (buses and batteries) assigned at the end of the service life, or at the end of the evaluation period (%)"]
["Annual Pollutant Emissions",null,null,": Annual emissions of technology i and pollutant k"]
[null,null,null,": Average annual activity for one bus (km/year-bus) "]
[null,null,null,": Energy source consumption i per annual km travelled"]
[null,null,null,": Emissions factor for energy source i and pollutant k, with k = CO2, CH4, N2O, NOx, NO, MP, CO, THC and HCNM"]
[null,null,null,": Fleet size of technology i"]
["CO2eq Environmental Costs",null,null,": Cost associated to the CO2eq emissions for technology i"]
[null,null,null,": Cost of emission of one ton of CO2"]
[null,null,null,": Annual CO2eq emissions from technology i"]
["Environmental Noise Costs",null,null,": Cost associated to noise emissions from technology i"]
[null,null,null,": Willingness to Pay of a person to reduce noise when exposed to the number of decibels emitted by technology i"]
[null,null,null,": Number of passengers that use technology i"]
["Net Present Value",null,null,": This corresponds to the sum of the individual costs of each one of fleets i in each year t (USD)"]
[null,null,null,": This corresponds to the sum of the individual costs of each one of fleets i in each year t (USD)"]
[null,null,null,": Discount Rate (-)"]
["Internal Rate of Return ",null,null,": Discount rate needed so that the NPV of each fleet i is equal to 0 (%)"]
[null,null,null,": Net Present Value of each investment associated with each fleet i (USD)"]
["Payback Period"]
[null,null,null,": Net Present Value of each investment associated with each fleet i (USD)"]
["Levelized Cost of Transportation",null,null,": Sum of individual costs of each one of the fleets i in each year t (USD)"]
[null,null,null,": Average annual activity for one bus (km/year-bus) "]
[null,null,null,": Discount Rate (-)"]

{"sheet":"Aux_Lang","index":19,"n_rows":778,"n_cols":27,"rows_kept":778,"cut":false,"hidden":false,"merged":[]}
["Sheet","Cell","Español","English","Français",null,null,"Celdas por cambiar","Link","ID","Sheet","Cell","Check",null,{"$f":"+SUM(O2:O775)","v":0},{"$f":"+SUM(P2:P775)","v":0},{"$f":"+SUM(Q2:Q775)","v":2},null,null,null,null,"Textos Mecanismos Elegidos","Español","English","Français"]
["Cover page","B9","HERRAMIENTA DE ANÁLISIS FINANCIERO - ECONÓMICO PARA LA IMPLEMENTACIÓN DE BUSES ELÉCTRICOS","ECONOMIC-FINANCIAL ANALYSIS TOOL FOR THE IMPLEMENTATION OF ELECTRIC BUSES","OUTIL D'ANALYSE ÉCONOMICO-FINANCIÈRE POUR LA MISE EN OEUVRE DE BUS ÉLECTRIQUES","-",null,{"$f":"+'Cover page'!B9","v":"ECONOMIC-FINANCIAL ANALYSIS TOOL FOR THE IMPLEMENTATION OF ELECTRIC BUSES"},{"$f":"+_xlfn.FORMULATEXT(H2)","v":"=+'Cover page'!B9"},{"$f":"+FIND(\"!\",I2,1)","v":15},{"$f":"SUBSTITUTE(MID(I2,3,J2-3),\"'\",\"\")","v":"Cover page"},{"$f":"+MID(I2,J2+1,LEN(I2))","v":"B9"},{"$f":"+COUNTIFS($K$2:$K$775,$K2,$L$2:$L$775,$L2)","v":1},null,{"$f":"IF(EXACT(A2,K2),0,1)","v":0},{"$f":"IF(EXACT(B2,L2),0,1)","v":0},{"$f":"IF(EXACT(INDEX($C2:$E2,1,Code_language),H2),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W2:$Y2,1,Code_language)","v":"Years of evaluation"},"Años de evaluación","Years of evaluation","Années d'évaluation"]
["Cover page","B10","Abril 2021","April 2021","Avril 2021","-",null,{"$f":"+'Cover page'!B10","v":"April 2021"},{"$f":"+_xlfn.FORMULATEXT(H3)","v":"=+'Cover page'!B10"},{"$f":"+FIND(\"!\",I3,1)","v":15},"Cover page","B10",1,null,{"$f":"IF(EXACT(A3,K3),0,1)","v":0},{"$f":"IF(EXACT(B3,L3),0,1)","v":0},{"$f":"IF(EXACT(INDEX($C3:$E3,1,Code_language),H3),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W3:$Y3,1,Code_language)","v":"Leverage (%)"},"Apalancamiento (%)","Leverage (%)","Effet de levier (%)"]
["Cover page","B11","Santiago, Chile","Santiago, Chile","Santiago, Chili","-",null,{"$f":"+'Cover page'!B11","v":"Santiago, Chile"},"=+'Cover page'!B11",15,"Cover page","B11",1,null,0,0,{"$f":"IF(EXACT(INDEX($C4:$E4,1,Code_language),H4),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W4:$Y4,1,Code_language)","v":"Brief Explanation of the Mechanism\n\nThis corresponds to a typical operation model, where the Fleet Operator is also the owner of the Fleet. Fleet Operators make the necessary investment to cover the investments of all assets."},"Breve Explicación del Mecanismo\n\nCorresponde a un modelo de operación tradicional, en donde el Operador de la Flota es también el dueño de esta. Los Operadores de Flota realizan la inversión necesaria para cubrir las inversiones de todos los activos.","Brief Explanation of the Mechanism\n\nThis corresponds to a typical operation model, where the Fleet Operator is also the owner of the Fleet. Fleet Operators make the necessary investment to cover the investments of all assets.","Brève Explication du Mécanisme\n\nCorrespond à un modèle d'exploitation typique où l'Exploitant de la Flotte est également le propriétaire de celle-ci. Les  Exploitantsde Flotte réalisent l'investissement nécessaire pour couvrir les investissements de tous les actifs."]
["Cover page","B14","Producto desarrollado en el marco del proyecto Moving Chile y la consultoría “Desarrollo de una Herramienta Global para la evaluación financiera y económica de la implementación de electromovilidad en sistemas de transporte público”, realizada por E2BIZ para el Ministerio de Transportes y Telecomunicaciones y la Deutsche Gesellschaft für Internationale Zusammenarbeit (GIZ).","Product developed within the framework of the Moving Chile project and the consultancy, \"Development of a Global Tool for the financial and economic evaluation of the implementation of electromobility in public transport systems\", carried out by E2BIZ for the Ministry of Transport and Telecommunications and Deutsche Gesellschaft für Internationale Zusammenarbeit (GIZ).","Produit développé dans le cadre du projet Moving Chile et le cabinet-conseil \" Développement d'un Outil Global pour l'évaluation financière et économique de la mise en œuvre de l'électromobilité, dans les systèmes de transport public\", réalisé par E2BIZ pour le Ministère des Transports et Télécommunications et la Deutsche Gesellschaft für Internationale Zusammenarbeit (GIZ)","-",null,{"$f":"+'Cover page'!B14","v":"Product developed within the framework of the Moving Chile project and the consultancy, \"Development of a Global Tool for the financial and economic evaluation of the implementation of electromobility in public transport systems\", carried out by E2BIZ for the Ministry of Transport and Telecommunications and Deutsche Gesellschaft für Internationale Zusammenarbeit (GIZ)."},"=+'Cover page'!B14",15,"Cover page","B14",1,null,0,0,{"$f":"IF(EXACT(INDEX($C5:$E5,1,Code_language),H5),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W5:$Y5,1,Code_language)","v":"For the acquisition of assets, you can request financing or not from financial agents."},"Para la adquisión de activos puede o no solicitar financiamiento a agentes financieros.","For the acquisition of assets, you can request financing or not from financial agents.","Pour l'acquisition d'actifs, possibilité ou non de demander un financement à des agents financiers."]
["Cover page","B19","Autores: Ana María Pereira V., Juan Pablo San Martín M., Jacques Clerc P.","Authors: Ana María Pereira V., Juan Pablo San Martín M., Jacques Clerc P.","Auteurs: Ana María Pereira V., Juan Pablo San Martín M., Jacques Clerc P.","-",null,{"$f":"+'Cover page'!B19","v":"Authors: Ana María Pereira V., Juan Pablo San Martín M., Jacques Clerc P."},{"$f":"+_xlfn.FORMULATEXT(H6)","v":"=+'Cover page'!B19"},{"$f":"+FIND(\"!\",I6,1)","v":15},{"$f":"SUBSTITUTE(MID(I6,3,J6-3),\"'\",\"\")","v":"Cover page"},{"$f":"+MID(I6,J6+1,LEN(I6))","v":"B19"},1,null,{"$f":"IF(EXACT(A6,K6),0,1)","v":0},{"$f":"IF(EXACT(B6,L6),0,1)","v":0},{"$f":"IF(EXACT(INDEX($C6:$E6,1,Code_language),H6),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W6:$Y6,1,Code_language)","v":"Brief Explanation of the Mechanism\n\nModel that allows  participation of stakeholders interested in promoting electromobility, who have sufficient resources or financial capacities to make the required investments. "},"Breve Explicación del Mecanismo\n\nModelo que permite la participación de actores interesados en impulsar la electromovilidad y que cuenten con recursos o capacidades financieras suficientes para realizar las inversiones requeridas.","Brief Explanation of the Mechanism\n\nModel that allows  participation of stakeholders interested in promoting electromobility, who have sufficient resources or financial capacities to make the required investments. ","Brève Explication du Mécanisme\n\nModèle qui permet la participation d'acteurs intéressés par la promotion de l'électromobilité, qui disposent de ressources ou de capacités financières suffisantes pour réaliser les investissements requis. "]
["Overview","B1","Descripción General de la Herramienta","Tool Overview","Description Générale de l'Outil","-",null,{"$f":"+Overview!B1","v":"Tool Overview"},{"$f":"+_xlfn.FORMULATEXT(H7)","v":"=+Overview!B1"},{"$f":"+FIND(\"!\",I7,1)","v":11},{"$f":"SUBSTITUTE(MID(I7,3,J7-3),\"'\",\"\")","v":"Overview"},{"$f":"+MID(I7,J7+1,LEN(I7))","v":"B1"},1,null,0,0,{"$f":"IF(EXACT(INDEX($C7:$E7,1,Code_language),H7),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W7:$Y7,1,Code_language)","v":"Investments are considered to be made by a Fleet Provider and a supplementary service contract for the provision of fleet and terminals is made with the fleet operator."},"Se considera que las inversiones son realizadas por un Proveedor de Flota y se realiza un contrato de servicio complementario de provisión de flota y terminales con el operador de flota.","Investments are considered to be made by a Fleet Provider and a supplementary service contract for the provision of fleet and terminals is made with the fleet operator.","On considère que les investissements sont réalisés par un Fournisseur de Flotte et on conclut un contrat de service complémentaire de provision de flotte et de dépôts avec l'exploitant de flotte."]
["Overview","B2","La presente herramienta corresponde a un modelo de evaluación financiero-económico que permite contrastar la introducción de buses de distintas tecnologías. Permite que los usuarios puedan utilizar su propia información en la medida que dispongan de ella o que, alternativamente, utilicen valores por defecto ofrecidos por la misma herramienta. Estos factores por defecto dependerán de la selección de distintas variables, como por ejemplo el país de evaluación o las tecnologías de buses a evaluar. El detalle de las fuentes de información utilizadas han sido señaladas en el documento \"Manual de Uso Herramienta de Análisis Financiero-Económico para Adquisición de Buses\".\nEl modelo provee información que puede ayudar a los usuarios a tomar decisiones más informadas para la transición a buses eléctricos. Esta información incluye indicadores de tipo financieros y económicos que consideran la evaluación de externalidades.\n\nLas hojas de cálculo de la herramienta y el contenido de las mismas se detallan a continuación:","This tool corresponds to a financial-economic evaluation model that allows contrasting the introduction of buses of different technologies. It allows users to use their own information if they have it or, alternatively, to use default values offered by the same tool. These default factors will depend on the selection of different variables, such as the country of evaluation, or the bus technologies to be evaluated. The details of the sources of information used have been indicated in the document \"Bus Purchase Financial-Economic Analysis Tool User Manual\". The model provides information that can help users make more informed decisions for the transition to electric buses. This information includes financial and economic indicators that consider the evaluation of externalities.\n\nThe tool's spreadsheets and their content are detailed below:","Le présent outil correspond à un modèle d'évaluation économico-financier qui permet de contraster l'introduction de bus de différentes technologies. Il permet aux utilisateurs d'utiliser leurs propres informations dans la mesure où ils en disposent ou, à défaut, d'utiliser les valeurs par défaut proposées par l'outil lui-même. Ces facteurs par défaut dépendront de la sélection de différentes variables, telles que le pays d'évaluation ou les technologies de bus à évaluer. Le détail des sources d'information utilisées ont été décrites dans le document \"Guide de l'Utilisateur de l'Outil d'Analyse Économico-financière pour l'Achat de Bus\".  \nLe modèle fournit des informations qui peuvent aider les utilisateurs à prendre des décisions plus éclairées pour la transition vers les bus électriques. Ces informations comprennent des indicateurs financiers et économiques qui tiennent compte de l'évaluation des externalités. \n\nLes feuilles de calcul de l'outil et le contenu des feuilles de calcul sont détaillés ci-dessous :","-",null,{"$f":"+Overview!B2","v":"This tool corresponds to a financial-economic evaluation model that allows contrasting the introduction of buses of different technologies. It allows users to use their own information if they have it or, alternatively, to use default values offered by the same tool. These default factors will depend on the selection of different variables, such as the country of evaluation, or the bus technologies to be evaluated. The details of the sources of information used have been indicated in the document \"Bus Purchase Financial-Economic Analysis Tool User Manual\". The model provides information that can help users make more informed decisions for the transition to electric buses. This information includes financial and economic indicators that consider the evaluation of externalities.\n\nThe tool's spreadsheets and their content are detailed below:"},"=+Overview!B2",11,"Overview","B2",1,null,0,0,{"$f":"IF(EXACT(INDEX($C8:$E8,1,Code_language),H8),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W8:$Y8,1,Code_language)","v":"The system's operation is done by a Fleet Operator, who signs a bus lease contract with the Fleet Provider."},"La operación del sistema queda a cargo de un Operador de Flota, quien suscribe un contrato de arriendo de máquinas con el Proveedor de Flota.","The system's operation is done by a Fleet Operator, who signs a bus lease contract with the Fleet Provider.","L'exploitation du système reste à la charge d'un Exploitant de Flotte lequel souscrit un contrat de location d'autobus avec le Fournisseur de Flotte."]
["Overview","B13","Hoja de Cálculo","Spreadsheet","Feuille de calcul","-",null,{"$f":"+Overview!B13","v":"Spreadsheet"},{"$f":"+_xlfn.FORMULATEXT(H9)","v":"=+Overview!B13"},{"$f":"+FIND(\"!\",I9,1)","v":11},{"$f":"SUBSTITUTE(MID(I9,3,J9-3),\"'\",\"\")","v":"Overview"},{"$f":"+MID(I9,J9+1,LEN(I9))","v":"B13"},1,null,0,0,{"$f":"IF(EXACT(INDEX($C9:$E9,1,Code_language),H9),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W9:$Y9,1,Code_language)","v":"Maintenance and operation costs are borne by the Operator, as well as the electricity and fuel expenses."},"Los costos de mantención y operación son de cargo del Operador, así como también los gastos de electricidad y combustibles.","Maintenance and operation costs are borne by the Operator, as well as the electricity and fuel expenses."," Les coûts d'entretien et d'exploitation sont à la charge de l'Exploitant ainsi que les frais d'électricité et de carburant."]
["Overview","B14","Portada","Cover page","Première page ","-",null,{"$f":"+Overview!B14","v":"Cover page"},"=+Overview!B14",11,"Overview","B14",1,null,0,0,{"$f":"IF(EXACT(INDEX($C10:$E10,1,Code_language),H10),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W10:$Y10,1,Code_language)","v":"Construction (USD)"},"Construcción (USD)","Construction (USD)","Construction (USD)"]
["Overview","B15","Descripción General","Overview","Description Générale ","-",null,{"$f":"+Overview!B15","v":"Overview"},"=+Overview!B15",11,"Overview","B15",1,null,0,0,{"$f":"IF(EXACT(INDEX($C11:$E11,1,Code_language),H11),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W11:$Y11,1,Code_language)","v":"Fuel consumption (L / 100 km)"},"Consumo de combustible (L / 100 km)","Fuel consumption (L / 100 km)","Consommation de carburant (L / 100 km)"]
["Overview","B16","Estructura Mec. Tradicional","Traditional Mech. Structure","Structure Méc. Traditionnel","-",null,{"$f":"+Overview!B16","v":"Traditional Mech. Structure"},"=+Overview!B16",11,"Overview","B16",1,null,0,0,{"$f":"IF(EXACT(INDEX($C12:$E12,1,Code_language),H12),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W12:$Y12,1,Code_language)","v":"Energy Consumption   "},"Consumo de Energía","Energy Consumption   ","Consommation d'Énergie"]
["Overview","B17","Estructura Mec. de Leasing","Leasing Mech. Structure","Structure Méc. de Leasing","-",null,{"$f":"+Overview!B17","v":"Leasing Mech. Structure"},"=+Overview!B17",11,"Overview","B17",1,null,0,0,{"$f":"IF(EXACT(INDEX($C13:$E13,1,Code_language),H13),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W13:$Y13,1,Code_language)","v":"Electricity Consumption (kWh/km)"},"Consumo de energía eléctrica (kWh/km)","Electricity Consumption (kWh/km)","Consommation d'énergie électrique (kWh/km)"]
["Overview","B18","Datos de Entrada","Input Data","Donées en entrée","-",null,{"$f":"+Overview!B18","v":"Input Data"},"=+Overview!B18",11,"Overview","B18",1,null,0,0,{"$f":"IF(EXACT(INDEX($C14:$E14,1,Code_language),H14),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W14:$Y14,1,Code_language)","v":"This corresponds to a value assigned by default. The user can choose between the default value or a value input by them."},"Corresponde a un valor asignado por defecto. El usuario puede escoger entre el valor por defecto o un valor ingresado por este.","This corresponds to a value assigned by default. The user can choose between the default value or a value input by them.","Correspond à une valeur assignée par défaut. L'utilisateur peut choisir entre la valeur par défaut ou une valeur saisie par lui. "]
["Overview","B19","Salidas de Resultados","Output results","Sorties de Résultats","-",null,{"$f":"+Overview!B19","v":"Output results"},"=+Overview!B19",11,"Overview","B19",1,null,0,0,{"$f":"IF(EXACT(INDEX($C15:$E15,1,Code_language),H15),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W15:$Y15,1,Code_language)","v":"This corresponds to a value that is derived from the calculation of one or more previously entered parameters."},"Corresponde a un valor que se deriva a partir del cálculo de uno o más parámetros ingresados previamente.","This corresponds to a value that is derived from the calculation of one or more previously entered parameters.","Correspond à une valeur dérivée du calcul d’un ou de plusieurs paramètres précédemment saisis."]
["Overview","B22","Ev. Financiera","Financial Ev.","Év. Financière","-",null,{"$f":"+Overview!B22","v":"Financial Ev."},"=+Overview!B22",11,"Overview","B22",1,null,0,0,{"$f":"IF(EXACT(INDEX($C16:$E16,1,Code_language),H16),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W16:$Y16,1,Code_language)","v":"This corresponds to a variable input by the user, but that depends on the previous choice of one or more other parameters."},"Corresponde a una variable ingresada por el usuario, pero que depende de la elección previa de otro u otros parámetros.","This corresponds to a variable input by the user, but that depends on the previous choice of one or more other parameters.","Correspond à une variable saisie par l'utilisateur mais qui dépend du choix préalable d'un autre ou d'autres paramètres."]
["Overview","B20","Ev. Económica MT","MT Economical Ev.","Év. Économique MT","-",null,{"$f":"+Overview!B20","v":"MT Economical Ev."},"=+Overview!B20",11,"Overview","B20",1,null,0,0,{"$f":"IF(EXACT(INDEX($C17:$E17,1,Code_language),H17),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W17:$Y17,1,Code_language)","v":"This corresponds to variables input by the user."},"Corresponde a variables ingresadas por el usuario.","This corresponds to variables input by the user.","Correspond à des variables saisies par l'utilisateur"]
["Overview","B21","Ev. Económica MdL","CDM Economic Ev.","Év. Économique MdL","-",null,{"$f":"+Overview!B21","v":"CDM Economic Ev."},"=+Overview!B21",11,"Overview","B21",1,null,0,0,{"$f":"IF(EXACT(INDEX($C18:$E18,1,Code_language),H18),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W18:$Y18,1,Code_language)","v":"Costs"},"Costos","Costs","Coûts"]
["Overview","B25","Baterías","Batteries","Batteries","-",null,{"$f":"+Overview!B25","v":"Batteries"},"=+Overview!B25",11,"Overview","B25",1,null,0,0,{"$f":"IF(EXACT(INDEX($C19:$E19,1,Code_language),H19),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W19:$Y19,1,Code_language)","v":"Administrative costs (USD/month-bus)"},"Costos administrativos (USD/mes-bus)","Administrative costs (USD/month-bus)","Coûts administratifs (USD / mois-bus)"]
["Overview","B23","Proyecciones Energía","Energy Projections","Projections Énergie ","-",null,{"$f":"+Overview!B23","v":"Energy Projections"},"=+Overview!B23",11,"Overview","B23",1,null,0,0,{"$f":"IF(EXACT(INDEX($C20:$E20,1,Code_language),H20),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W20:$Y20,1,Code_language)","v":"Fuel Costs"},"Costos Combustibles","Fuel Costs","Coûts Carburants"]
["Overview","B24","Precios Energía","Energy Prices","Prix Énergie","-",null,{"$f":"+Overview!B24","v":"Energy Prices"},"=+Overview!B24",11,"Overview","B24",1,null,0,0,{"$f":"IF(EXACT(INDEX($C21:$E21,1,Code_language),H21),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W21:$Y21,1,Code_language)","v":"Administration Costs"},"Costos de Administración","Administration Costs","Coûts administratifs "]
["Overview","B26","Base de Datos","Database","Base de Données","-",null,{"$f":"+Overview!B26","v":"Database"},"=+Overview!B26",11,"Overview","B26",1,null,0,0,{"$f":"IF(EXACT(INDEX($C22:$E22,1,Code_language),H22),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W22:$Y22,1,Code_language)","v":"Asset Leasing Costs"},"Costos de Arriendo de Activos","Asset Leasing Costs","Coûts de Location d'Actifs"]
["Overview","B31","Países","Countries","Pays","-",null,{"$f":"+Overview!B31","v":"Countries"},"=+Overview!B31",11,"Overview","B31",1,null,0,0,{"$f":"IF(EXACT(INDEX($C23:$E23,1,Code_language),H23),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W23:$Y23,1,Code_language)","v":"Battery Costs"},"Costos de Batería","Battery Costs","Coûts de Batterie"]
["Overview","B27","Externalidades Contaminantes","Pollutant Externalities","Externalités Polluantes","-",null,{"$f":"+Overview!B27","v":"Pollutant Externalities"},"=+Overview!B27",11,"Overview","B27",1,null,0,0,{"$f":"IF(EXACT(INDEX($C24:$E24,1,Code_language),H24),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W24:$Y24,1,Code_language)","v":"Driver Costs"},"Costos de Conductores","Driver Costs","Coûts de Conducteurs"]
["Overview","B28","FE Tecnologías","EF Technologies","FE Technologies","-",null,{"$f":"+Overview!B28","v":"EF Technologies"},"=+Overview!B28",11,"Overview","B28",1,null,0,0,{"$f":"IF(EXACT(INDEX($C25:$E25,1,Code_language),H25),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W25:$Y25,1,Code_language)","v":"Infrastructure Costs"},"Costos de Infraestructura","Infrastructure Costs","Coûts d'infrastructure"]
["Overview","B29","FE Matriz Eléctrica","EF Energy Matrix","FE Matrice Électrique","-",null,{"$f":"+Overview!B29","v":"EF Energy Matrix"},"=+Overview!B29",11,"Overview","B29",1,null,0,0,{"$f":"IF(EXACT(INDEX($C26:$E26,1,Code_language),H26),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W26:$Y26,1,Code_language)","v":"Investment Costs"},"Costos de Inversión","Investment Costs","Coûts d'Investissement"]
["Overview","B30","Externalidades Ruido","Noise externalities","Externalités Bruit","-",null,{"$f":"+Overview!B30","v":"Noise externalities"},"=+Overview!B30",11,"Overview","B30",1,null,0,0,{"$f":"IF(EXACT(INDEX($C27:$E27,1,Code_language),H27),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W27:$Y27,1,Code_language)","v":"Maintenance Costs"},"Costos de Mantención","Maintenance Costs","Coûts de Maintenance"]
["Overview","B32","Fórmulas","Formulas","Fornules","-",null,{"$f":"+Overview!B32","v":"Formulas"},"=+Overview!B32",11,"Overview","B32",1,null,0,0,{"$f":"IF(EXACT(INDEX($C28:$E28,1,Code_language),H28),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W28:$Y28,1,Code_language)","v":"Maintenance costs"},"Costos de Mantenimiento","Maintenance costs","Coûts de Maintenance"]
["Overview","B34","Aux_Tab","Aux_Tab","Aux_Tab","-",null,{"$f":"+Overview!B34","v":"Aux_Tab"},"=+Overview!B34",11,"Overview","B34",1,null,0,0,{"$f":"IF(EXACT(INDEX($C29:$E29,1,Code_language),H29),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W29:$Y29,1,Code_language)","v":"Operation & Maintenance Costs"},"Costos de Operación & Mantenimiento","Operation & Maintenance Costs","Coûts d’exploitation & Maintenance"]
["Overview","B33","Aux_Lang","Aux_Lang","Aux_Lang","-",null,{"$f":"+Overview!B33","v":"Aux_Lang"},"=+Overview!B33",11,"Overview","B33",1,null,0,0,{"$f":"IF(EXACT(INDEX($C30:$E30,1,Code_language),H30),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W30:$Y30,1,Code_language)","v":"Operation & Maintenance Costs - Fleet Provider"},"Costos de Operación & Mantenimiento - Proveedor de Flota","Operation & Maintenance Costs - Fleet Provider","Coûts d’exploitation & Maintenance - Fournisseur de Flotte"]
["Overview","C13","Descripción","Description","Description","-",null,{"$f":"+Overview!C13","v":"Description"},"=+Overview!C13",11,"Overview","C13",1,null,0,0,{"$f":"IF(EXACT(INDEX($C31:$E31,1,Code_language),H31),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W31:$Y31,1,Code_language)","v":"Operation & Maintenance Costs - Fleet Operator"},"Costos de Operación & Mantenimiento - Operador de Flota","Operation & Maintenance Costs - Fleet Operator","Coûts d’exploitation & Maintenance - Exploitant de Flotte"]
["Overview","C14","Permite cambiar el idioma de la herramienta, disponible en español, inglés y francés.","Allows you to change the language of the tool, available in Spanish, English and French.","Permet de changer la langue de l'outil, disponible en espagnol, anglais et français.","-",null,{"$f":"+Overview!C14","v":"Allows you to change the language of the tool, available in Spanish, English and French."},"=+Overview!C14",11,"Overview","C14",1,null,0,0,{"$f":"IF(EXACT(INDEX($C32:$E32,1,Code_language),H32),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W32:$Y32,1,Code_language)","v":"Operation & Maintenance Costs - Global"},"Costos de Operación & Mantenimiento - Global","Operation & Maintenance Costs - Global","Coûts d’exploitation & Maintenance -  Gobal"]
["Overview","C15","Se presenta una descripción general de la herramienta y el detalle del contenido de cada hoja de cálculo.","An overview of the tool and the detail of the content of each spreadsheet is presented.","Une description générale de l'outil et le détail du contenu de chaque feuille de calcul sont présentés.","-",null,{"$f":"+Overview!C15","v":"An overview of the tool and the detail of the content of each spreadsheet is presented."},"=+Overview!C15",11,"Overview","C15",1,null,0,0,{"$f":"IF(EXACT(INDEX($C33:$E33,1,Code_language),H33),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W33:$Y33,1,Code_language)","v":"Personnel Costs"},"Costos de Personal","Personnel Costs","Coûts de Personnel"]
["Overview","C16","Se describe en detalle el funcionamiento del mecanimo tradicional de financiamiento y los flujos de información asociados. Se describen los tipos de parámetros utilizados y las relaciones entre los mismos.","The operation of the traditional financing mechanism and the associated information flows are described in detail. The types of parameters used and the relationships between them are described.","Le fonctionnement du mécanisme de financement traditionnel et les flux d'information associés sont décrits en détail. Les types de paramètres utilisés et les relations entre eux sont décrits.","-",null,{"$f":"+Overview!C16","v":"The operation of the traditional financing mechanism and the associated information flows are described in detail. The types of parameters used and the relationships between them are described."},"=+Overview!C16",11,"Overview","C16",1,null,0,0,{"$f":"IF(EXACT(INDEX($C34:$E34,1,Code_language),H34),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W34:$Y34,1,Code_language)","v":"Electricity Costs"},"Costos Electricidad","Electricity Costs","Coûts Électricité"]
["Overview","C17","Se describe en detalle el funcionamiento del mecanimo de leasing de financiamiento y los flujos de información asociados. Se describen los tipos de parámetros utilizados y las relaciones entre los mismos.","The operation of the financing leasing mechanism and the associated information flows are described in detail. The types of parameters used and the relationships between them are described.","Le fonctionnement du mécanisme de leasing financier et les flux d'informations associés sont décrits en détail. Les types de paramètres utilisés et les relations entre eux sont décrits.","-",null,{"$f":"+Overview!C17","v":"The operation of the financing leasing mechanism and the associated information flows are described in detail. The types of parameters used and the relationships between them are described."},"=+Overview!C17",11,"Overview","C17",1,null,0,0,{"$f":"IF(EXACT(INDEX($C35:$E35,1,Code_language),H35),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W35:$Y35,1,Code_language)","v":"Socio-environmental Externalities"},"Costos Externalidades Socioambientales","Socio-environmental Externalities","Coûts Externalités Socio-nvironnementales"]
["Overview","C18","Presenta las variables requeridas para la evaluación. El usuario tiene la posibilidad de elegir distintos parámetros de tipo tecnológico, operacionales y financieros, pudiendo utilizar valores por defecto o valores ingresados manualmente. Se incluyen notas aclaratorias para la información solicitada.","Presents the variables required for the evaluation. The user has the possibility to choose different technological, operational and financial parameters, being able to use default values or values input manually. Clarifying notes are included for the information requested.","Il présente les variables requises pour l'évaluation. L'utilisateur a la possibilité de choisir différents paramètres technologiques, opérationnels et financiers, en ayant la possibilité d'utiliser des valeurs par défaut ou des valeurs saisies manuellement. Des notes explicatives sont incluses pour les informations demandées.","-",null,{"$f":"+Overview!C18","v":"Presents the variables required for the evaluation. The user has the possibility to choose different technological, operational and financial parameters, being able to use default values or values input manually. Clarifying notes are included for the information requested."},"=+Overview!C18",11,"Overview","C18",1,null,0,0,{"$f":"IF(EXACT(INDEX($C36:$E36,1,Code_language),H36),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W36:$Y36,1,Code_language)","v":"Socio-environmental Externalities - Fleet Operator"},"Costos Externalidades Socioambientales - Operador de Flota","Socio-environmental Externalities - Fleet Operator","Coûts Externalités Socio-nvironnementales - Exploitant de Flotte"]
["Overview","C19","Presenta los resultados de la evaluación en forma gráfica y mediante tablas. Se incluyen resultados de Costos Totales de Propiedad, Indicadores Económicos y Costos de Externalidades.","Presents the results of the evaluation in graphical form and by means of tables. Results of Total Cost of Ownership, Economic Indicators and Costs of Externalities are included.","Il présente les résultats de l'évaluation sous forme de graphiques et de tableaux. Il comprend les résultats des Coûts Totaux de Possession, les Indicateurs Économiques et les Coûts des Externalités.","-",null,{"$f":"+Overview!C19","v":"Presents the results of the evaluation in graphical form and by means of tables. Results of Total Cost of Ownership, Economic Indicators and Costs of Externalities are included."},"=+Overview!C19",11,"Overview","C19",1,null,0,0,{"$f":"IF(EXACT(INDEX($C37:$E37,1,Code_language),H37),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W37:$Y37,1,Code_language)","v":"Socio-environmental Externalities - Global"},"Costos Externalidades Socioambientales - Global","Socio-environmental Externalities - Global","Coûts Externalités Socio-nvironnementales - Global"]
["Overview","C22","Presenta la evaluación financiera de ambas flotas cuando se utiliza financiamiento externo (créditos).","Presents the financial evaluation of both fleets when external financing (credit) is used.","Il présente l'évaluation financière des deux flottes en cas de recours à un financement externe (crédits).","-",null,{"$f":"+Overview!C22","v":"Presents the financial evaluation of both fleets when external financing (credit) is used."},"=+Overview!C22",11,"Overview","C22",1,null,0,0,{"$f":"IF(EXACT(INDEX($C38:$E38,1,Code_language),H38),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W38:$Y38,1,Code_language)","v":"Fixed Operating Costs "},"Costos Fijos de Operación ","Fixed Operating Costs ","Coûts Fixes d'Exploitation"]
["Overview","C20","Presenta la evaluación económica del mecanismo tradicional. Incluye los distintos costos e ingresos asociados a la evaluación (Costos de Personal, Costos Fijos de Operación, Costos de Combustible, Costo de Electricidad, Costos de Mantención, Costos de Batería, Costos Financieros, Costos de Inversión, Ingresos por Venta de Pasajes, Otros Ingresos y Costos Socio-Ambientales). Se presenta el cálculo del Costo Total de Propiedad y de los indicadores económicos.","Presents the economic evaluation of the traditional mechanism. It includes the different costs and revenues associated to the evaluation (Personnel Costs, Fixed Operating Costs, Fuel Costs, Electricity Costs, Maintenance Costs, Battery Costs, Financial Costs, Investment Costs, Income from Ticket Sales, Other Socio-Environmental Revenues and Costs). The calculation of the Total Cost of Ownership and the economic indicators are presented.","Il présente l'évaluation économique du mécanisme traditionnel. Il comprend les différents coûts et recettes associés à l'évaluation (Coûts de Personnel, Coûts Fixes d'Exploitation, Coûts de Carburant, Coûts d'Électricité, Coûts de Maintenance, Coûts de Batterie, Coûts Financiers, Coûts d'Investissement, Recettes pour Vente de Billets, Autres Recettes et Coûts Socio-Environnementaux). Le calcul du Coût Total de Possession et des indicateurs économiques est présenté.\n\n","-",null,{"$f":"+Overview!C20","v":"Presents the economic evaluation of the traditional mechanism. It includes the different costs and revenues associated to the evaluation (Personnel Costs, Fixed Operating Costs, Fuel Costs, Electricity Costs, Maintenance Costs, Battery Costs, Financial Costs, Investment Costs, Income from Ticket Sales, Other Socio-Environmental Revenues and Costs). The calculation of the Total Cost of Ownership and the economic indicators are presented."},"=+Overview!C20",11,"Overview","C20",1,null,0,0,{"$f":"IF(EXACT(INDEX($C39:$E39,1,Code_language),H39),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W39:$Y39,1,Code_language)","v":"Financial Costs"},"Costos Financieros","Financial Costs","Coûts Financiers"]
["Overview","C21","Presenta la evaluación económica del mecanismo de leasing. Incluye los distintos costos e ingresos asociados a la evaluación (Costos de Personal, Costos Fijos de Operación, Costos de Combustible, Costo de Electricidad, Costos de Mantención, Costos de Batería, Costos Financieros, Costos de Inversión, Ingresos por Venta de Pasajes, Ingresos por Arriendo de Activos y Administracion de Terminal, Otros Ingresos y Costos Socio-Ambientales). Se presenta el cálculo del Costo Total de Propiedad y de los indicadores económicos, estos últimos en forma diferenciada a nivel de Operador y Proveedor de Flota.","Presents the economic evaluation of the leasing mechanism. It includes the different costs and revenues associated to the evaluation (Personnel Costs, Fixed Operating Costs, Fuel Costs, Electricity Costs, Maintenance Costs, Battery Costs, Financial Costs, Investment Costs, Income from Ticket Sales, Other Socio-Environmental Revenues and Costs). The calculation of the Total Cost of Ownership and the economic indicators are presented, the latter in a differentiated way at the level of Fleet Operator and Provider.","Il présente l'évaluation économique du mécanisme de leasing. Il comprend les différents coûts et recettes associés à l'évaluation (Coûts de Personnel, Coûts  Fixes d'Exploitation, Coûts de Combustible, Coûts d'Électricité, Coûts de Maintenance, Coûts des Batteries, Coûts Financiers, Coûts d'Investissement, Recettes de la Vente de Billets, Recettes de la Location d'Actifs et de l'Administration du Dépôt, Autres Recettes et Coûts Socio-Environnementaux). Le calcul du Coût Total de Possession et les indicateurs économiques sont présentés, ces derniers de manière différenciée au niveau de l'Exploitant et du Fournisseur de Flotte.  ","-",null,{"$f":"+Overview!C21","v":"Presents the economic evaluation of the leasing mechanism. It includes the different costs and revenues associated to the evaluation (Personnel Costs, Fixed Operating Costs, Fuel Costs, Electricity Costs, Maintenance Costs, Battery Costs, Financial Costs, Investment Costs, Income from Ticket Sales, Other Socio-Environmental Revenues and Costs). The calculation of the Total Cost of Ownership and the economic indicators are presented, the latter in a differentiated way at the level of Fleet Operator and Provider."},"=+Overview!C21",11,"Overview","C21",1,null,0,0,{"$f":"IF(EXACT(INDEX($C40:$E40,1,Code_language),H40),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W40:$Y40,1,Code_language)","v":"Financial & Capital Costs"},"Costos Financieros & de Capital","Financial & Capital Costs","Coûts Financiers & de Capital"]
["Overview","C25","Se calcula la vida útil de la batería para cada flota en función de la degradación anual, el número de ciclos, la vida útil, rendimientos energéticos, capacidad de las baterías y nivel de actividad.","Battery life is calculated for each fleet based on annual degradation, number of cycles, service life, energy performance, battery capacity, and activity level.","La durée de vie de la batterie est calculée pour chaque flotte en fonction de la dégradation annuelle, du nombre de cycles, de la durée de vie, des rendements énergétiques, de la capacité des batteries et du niveau d'activité.","-",null,{"$f":"+Overview!C25","v":"Battery life is calculated for each fleet based on annual degradation, number of cycles, service life, energy performance, battery capacity, and activity level."},"=+Overview!C25",11,"Overview","C25",1,null,0,0,{"$f":"IF(EXACT(INDEX($C41:$E41,1,Code_language),H41),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W41:$Y41,1,Code_language)","v":"Financial & Capital Costs - Fleet Provider"},"Costos Financieros & de Capital - Proveedor de Flota","Financial & Capital Costs - Fleet Provider","Coûts Financiers & de Capital - Fournisseur de Flotte"]
["Overview","C23","Presenta las proyecciones de precios de los distintos energéticos de acuerdo a crecimientos porcentuales y a valores ingresados por el usuario.","Presents the price projections of the different energy sources according to percentage growth and values entered by the user.","Il présente les projections de prix des différentes sources d'énergie en fonction des pourcentages de croissance et des valeurs saisis par l'utilisateur.","-",null,{"$f":"+Overview!C23","v":"Presents the price projections of the different energy sources according to percentage growth and values entered by the user."},"=+Overview!C23",11,"Overview","C23",1,null,0,0,{"$f":"IF(EXACT(INDEX($C42:$E42,1,Code_language),H42),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W42:$Y42,1,Code_language)","v":"Capital & Finance Costs - Global"},"Costos Financieros & de Capital - Global","Capital & Finance Costs - Global","Coûts Financiers & de Capital - Global"]
["Overview","C24","Se presentan precios para diésel, electricidad y gas natural para cada país de acuerdo a Global Petrol Prices y a OECD-FAO para biodiésel. Se calculan también los precios promedio por continente, región y zona para aquellos países en los que no se dispone de información.","Prices for diesel, electricity and natural gas are presented for each country according to Global Petrol Prices and OECD-FAO for biodiesel. Average prices by continent, region and zone are also calculated for those countries where no information is available.","Les prix du diesel, de l'électricité et du gaz naturel sont présentés pour chaque pays selon le Global Petrol Prices et l'OCDE-FAO pour le biodiesel. Les prix moyens par continent, région et zone sont également calculés pour les pays où les données ne sont pas disponibles.","-",null,{"$f":"+Overview!C24","v":"Prices for diesel, electricity and natural gas are presented for each country according to Global Petrol Prices and OECD-FAO for biodiesel. Average prices by continent, region and zone are also calculated for those countries where no information is available."},"=+Overview!C24",11,"Overview","C24",1,null,0,0,{"$f":"IF(EXACT(INDEX($C43:$E43,1,Code_language),H43),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W43:$Y43,1,Code_language)","v":"Lubricant Costs (USD/km)"},"Costos Lubricantes (USD/km)","Lubricant Costs (USD/km)","Coûts Lubrifiants (USD / km)"]
["Overview","C26","Se presentan las tecnologías posibles de seleccionar y sus características respectivas.","Possible technologies to select and their respective characteristics are presented.","Les technologies possibles à sélectionner et leurs caractéristiques respectives sont présentées.","-",null,{"$f":"+Overview!C26","v":"Possible technologies to select and their respective characteristics are presented."},"=+Overview!C26",11,"Overview","C26",1,null,0,0,{"$f":"IF(EXACT(INDEX($C44:$E44,1,Code_language),H44),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W44:$Y44,1,Code_language)","v":"General Maintenance Costs (USD/km)"},"Costos Mantención General (USD/km)","General Maintenance Costs (USD/km)","Coûts Maintenance Générale (USD / km)"]
["Overview","C31","Se presenta el listado de países posibles de seleccionar en la herramienta con sus respectivos continente, región y zona en los tres idiomas posibles de seleccionar.","The list of countries that can be selected in the tool is presented with their respective continent, region and zone in the three languages that can be chosen.","La liste des pays qui peuvent être sélectionnés dans l'outil est présentée avec leur continent, région et zone respectifs dans les trois langues qui peuvent être sélectionnées.","-",null,{"$f":"+Overview!C31","v":"The list of countries that can be selected in the tool is presented with their respective continent, region and zone in the three languages that can be chosen."},"=+Overview!C31",11,"Overview","C31",1,null,0,0,{"$f":"IF(EXACT(INDEX($C45:$E45,1,Code_language),H45),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W45:$Y45,1,Code_language)","v":"Monthly staff costs (leasing mechanism) (USD/month)"},"Costos mensuales de personal (mecanismo de leasing) (USD / mes)","Monthly staff costs (leasing mechanism) (USD/month)","Coûts mensuels de personnel (mécanisme de leasing)  (USD /mois)"]
["Overview","C27","Presenta las emisiones de Gases de Efecto Invernadero y otros gases asociados a los consumos de energéticos de ambas flotas. Presenta también los costos asociados a Gases de Efecto Invernadero en función del costo seleccionado por el usuario en los Datos de Entrada.","Presents the emissions of Greenhouse Gases and other gases associated with the energy consumption of both fleets. It also presents the costs associated with Greenhouse Gases based on the cost selected by the user in the Input Data.","Il présente les émissions de Gaz à Effet de Serre et autres gaz associés à la consommation d'énergie des deux flottes. Il présente également les coûts associés aux Gaz à Effet de Serre en fonction du coût sélectionné par l'utilisateur dans les Données d'Entrée.","-",null,{"$f":"+Overview!C27","v":"Presents the emissions of Greenhouse Gases and other gases associated with the energy consumption of both fleets. It also presents the costs associated with Greenhouse Gases based on the cost selected by the user in the Input Data."},"=+Overview!C27",11,"Overview","C27",1,null,0,0,{"$f":"IF(EXACT(INDEX($C46:$E46,1,Code_language),H46),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W46:$Y46,1,Code_language)","v":"Tyre Costs (USD/km)"},"Costos Neumáticos (USD/km)","Tyre Costs (USD/km)","Coûts Pneumatiques (USD/km)"]
["Overview","C28","Presenta los factores de emisión utilizados para las tecnologías disponibles y sus fuentes respectivas.","Presents the emissions factors used for the available technologies and their respective sources.","Il présente les facteurs d'émission utilisés pour les technologies disponibles et leurs sources respectives.","-",null,{"$f":"+Overview!C28","v":"Presents the emissions factors used for the available technologies and their respective sources."},"=+Overview!C28",11,"Overview","C28",1,null,0,0,{"$f":"IF(EXACT(INDEX($C47:$E47,1,Code_language),H47),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W47:$Y47,1,Code_language)","v":"Optional Costs"},"Costos Opcional","Optional Costs","Coûts Optionnels"]
["Overview","C29","Presenta los factores de emisión de la matriz eléctrica según país. Por defecto se mantienen constantes estos factores a lo largo del tiempo.","Presents the emissions factors of the electricity matrix by country. By default these factors are kept constant over time.","Il présente les facteurs d'émission de la matrice électrique par pays. Par défaut, ces facteurs sont maintenus constants dans le temps.","-",null,{"$f":"+Overview!C29","v":"Presents the emissions factors of the electricity matrix by country. By default these factors are kept constant over time."},"=+Overview!C29",11,"Overview","C29",1,null,0,0,{"$f":"IF(EXACT(INDEX($C48:$E48,1,Code_language),H48),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W48:$Y48,1,Code_language)","v":"Willingness to Pay for noise reduction / IC bus (USD/pass)"},"Disposición a Pagar por reducción de ruido / bus CI (USD/pas)","Willingness to Pay for noise reduction / IC bus (USD/pass)","Disposition à Payer pour réduction de bruit / bus CI (USD / pass.)"]
["Overview","C30","Presenta los cáculos para estimar las externalidades asociadas a la emisión de ruido de cada flota.","Presents the calculations to estimate the externalities associated with the noise emissions of each fleet.","Il présente les calculs permettant d'estimer les externalités associées aux émissions sonores de chaque flotte.","-",null,{"$f":"+Overview!C30","v":"Presents the calculations to estimate the externalities associated with the noise emissions of each fleet."},"=+Overview!C30",11,"Overview","C30",1,null,0,0,{"$f":"IF(EXACT(INDEX($C49:$E49,1,Code_language),H49),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W49:$Y49,1,Code_language)","v":"Willingness to Pay for noise reduction / ebus (USD/pass)"},"Disposición a Pagar por reducción de ruido / ebus (USD/pas)","Willingness to Pay for noise reduction / ebus (USD/pass)","Disposition à Payer pour réduction de bruit / ebus (USD / pass.)"]
["Overview","C32","Presenta las distintas fórmulas utilizadas para el cálculo.","Presents the different formulas used for the calculation.","Il présente les différentes formules utilisées pour le calcul.","-",null,{"$f":"+Overview!C32","v":"Presents the different formulas used for the calculation."},"=+Overview!C32",11,"Overview","C32",1,null,0,0,{"$f":"IF(EXACT(INDEX($C50:$E50,1,Code_language),H50),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W50:$Y50,1,Code_language)","v":"Meanwhile, the segmented lines (                 ) associate the input data with the calculations needed for the fleet provider."},"En tanto, las líneas segmentadas (                 ) asocian los datos de entrada con los cálculos necesarios para el proveedor de flota.","Meanwhile, the segmented lines (                 ) associate the input data with the calculations needed for the fleet provider.","Quant aux lignes segmentées    (                 ), elles associent les données d'entrée aux calculs requis par le fournisseur de flotte."]
["Overview","C34","Presenta indicadores auxiliares para cálculo y el cambio de idioma.","Presents auxiliary indicators for calculation and language change.","Il comporte des indicateurs auxiliaires pour le calcul et le changement de langue.","-",null,{"$f":"+Overview!C34","v":"Presents auxiliary indicators for calculation and language change."},"=+Overview!C34",11,"Overview","C34",1,null,0,0,{"$f":"IF(EXACT(INDEX($C51:$E51,1,Code_language),H51),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W51:$Y51,1,Code_language)","v":"Energy source"},"Energético","Energy source","Source d'énergie"]
["Overview","C33","Presenta las celdas sobre las cuales se modifica el idioma, con sus respectivas transcripciones en español, inglés y francés.","Presents the cells on which the language is modified, with their respective transcripts in Spanish, English and French.","Il présente les cellules sur lesquelles on modifie la langue, avec leurs transcriptions respectives en espagnol, anglais et français.","-",null,{"$f":"+Overview!C33","v":"Presents the cells on which the language is modified, with their respective transcripts in Spanish, English and French."},"=+Overview!C33",11,"Overview","C33",1,null,0,0,{"$f":"IF(EXACT(INDEX($C52:$E52,1,Code_language),H52),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W52:$Y52,1,Code_language)","v":"Money Flow Scheme "},"Esquema de Flujos de Dinero   ","Money Flow Scheme ","Schéma de Flux de Trésorerie"]
["Overview","F1","Cómo Usar la Herramienta","How to Use the Tool","Comment Utiliser l'Outil","-",null,{"$f":"+Overview!F1","v":"How to Use the Tool"},{"$f":"+_xlfn.FORMULATEXT(H53)","v":"=+Overview!F1"},{"$f":"+FIND(\"!\",I53,1)","v":11},{"$f":"SUBSTITUTE(MID(I53,3,J53-3),\"'\",\"\")","v":"Overview"},{"$f":"+MID(I53,J53+1,LEN(I53))","v":"F1"},1,null,{"$f":"IF(EXACT(A53,K53),0,1)","v":0},{"$f":"IF(EXACT(B53,L53),0,1)","v":0},{"$f":"IF(EXACT(INDEX($C53:$E53,1,Code_language),H53),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W53:$Y53,1,Code_language)","v":"Emissions standard / Battery size"},"Estándar de emisión / Tamaño de la batería","Emissions standard / Battery size","Standard d'émission / Taille de la batterie"]
["Overview","F2","En la hoja \"Datos de Entrada\" se presentan las variables requeridas para la evaluación. Esta información está dispuesta en seis módulos: 1) \"Información General\"; 2) \"Parámetros para Proyección\"; 3) \"Parámetros Evaluación Socioeconómica\"; 4) \"Flota 1\" / \"Flota 2\"; 5) \"Parámetros Financieros\" y 6) \"Parámetros Mecanismo Alternativo\". En cada uno de ellos el usuario debe elegir los valores que desee utilizar para la evaluación. Algunos parámetros deben ser seleccionados mediante listas desplegables que aparecerán al posicionarse en las celdas. Otros parámetros deben ser ingresados manualmente por el usuario. Una descripción más detallada se presenta en notas aclaratorias en la misma hoja.\n\nLa herramienta permite contrastar dos tecnologías de buses (Flota 1 y Flota 2) con parámetros financieros diferenciados para cada una. Los parámetros contenidos en estos módulos (Flota 1, Flota 2 y Parámetros Financieros) están referidos a cada tecnología, mientras que el resto de módulos presenta información común para ambas flotas.","The variables required for the evaluation are presented on the \"Input Data\" sheet. This information is arranged in six modules: 1) \"General Information\"; 2) \"Parameters for Projection\"; 3) \"Socioeconomic Evaluation Parameters\"; 4) \"Fleet 1\" / \"Fleet 2\"; 5) \"Financial Parameters\" and 6) \"Alternative Mechanism Parameters\". In each one of them, the user must choose the values that they wish to use for the evaluation. Some parameters must be selected through drop-down lists that will appear when positioning on the cells. Other parameters must be entered manually by the user. A more detailed description is presented in the explanatory notes on the same sheet.\n\nThe tool allows contrasting two bus technologies (Fleet 1 and Fleet 2) with different financial parameters for each one. The parameters contained in these modules (Fleet 1, Fleet 2, and Financial Parameters) refer to each technology, while the rest of the modules present common information for both fleets.","La feuille \"Données d'Entrée\" présente les variables requises pour l'évaluation. Ces informations sont organisées en six modules : 1) \"Informations générales\" ; 2) \"Paramètres de Projection\" ; 3) \"Paramètres Évaluation Socio-Économique\" ; 4) \"Flotte 1\" / \"Flotte 2\" ; 5) \"Paramètres Financiers\" et 6) \"Paramètres Mécanisme Alternatif\". Dans chacun d'eux, l'utilisateur doit choisir les valeurs qu'il souhaite utiliser pour l'évaluation. Certains paramètres doivent être sélectionnés au moyen de listes déroulantes qui apparaîtront en se positionnant dans les cellules. Les autres paramètres doivent être saisis manuellement par l'utilisateur. Une description plus détaillée est présentée dans les notes explicatives sur la même feuille.\n\nL'outil permet de comparer deux technologies de bus (Flotte 1 et Flotte 2) avec des paramètres financiers différenciés pour chacune d'elles. Les paramètres contenus dans ces modules (Flotte 1, Flotte 2 et Paramètres financiers) se rapportent à chaque technologie, tandis que le reste des modules présente des informations communes aux deux flottes.","-",null,{"$f":"+Overview!F2","v":"The variables required for the evaluation are presented on the \"Input Data\" sheet. This information is arranged in six modules: 1) \"General Information\"; 2) \"Parameters for Projection\"; 3) \"Socioeconomic Evaluation Parameters\"; 4) \"Fleet 1\" / \"Fleet 2\"; 5) \"Financial Parameters\" and 6) \"Alternative Mechanism Parameters\". In each one of them, the user must choose the values that they wish to use for the evaluation. Some parameters must be selected through drop-down lists that will appear when positioning on the cells. Other parameters must be entered manually by the user. A more detailed description is presented in the explanatory notes on the same sheet.\n\nThe tool allows contrasting two bus technologies (Fleet 1 and Fleet 2) with different financial parameters for each one. The parameters contained in these modules (Fleet 1, Fleet 2, and Financial Parameters) refer to each technology, while the rest of the modules present common information for both fleets."},"=+Overview!F2",11,"Overview","F2",1,null,0,0,{"$f":"IF(EXACT(INDEX($C54:$E54,1,Code_language),H54),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W54:$Y54,1,Code_language)","v":"Average Passenger Flow per Bus (pass./year-bus)"},"Flujo de Pasajeros Promedio por Bus (pas/año-bus)","Average Passenger Flow per Bus (pass./year-bus)","Flux Moyen de Passagers par Bus (pass./an-bus)"]
["Overview","J1","Salidas de Resultados","Output results","Sorties de Résultats","-",null,{"$f":"+Overview!J1","v":"Output results"},"=+Overview!J1",11,"Overview","J1",1,null,0,0,{"$f":"IF(EXACT(INDEX($C55:$E55,1,Code_language),H55),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W55:$Y55,1,Code_language)","v":"Purchase tax"},"Impuesto a la compra","Purchase tax","Impôts à l'achat"]
["Overview","J2","La hoja \"Salidas de Resultados\" presenta los resultados de la evaluación en ambas flotas. Estos resultados se presentan mediante gráficos y tablas.\n\n1. Un primer gráfico indica el Costo Total de Propiedad (TCO) de cada flota, desglosado en sus distintas componentes. Se dispone de botones para incluir o excluir externalidades.\n2. Un segundo grupo de gráficos incluyen resultados respecto a otros indicadores financieros y económicos. Estos indicadores se calculan para cada flota. Se incluyen indicadores de Valor Presente Neto; Periodo de retorno; Tasa interna de retorno; Costo nivelado por km recorrido; Pérdida/Ganancia por km y Pérdida/Ganancia por pasajero.\n3. Un tercer grupo de gráficos presenta los resultados respecto a externalidades. Se incluyen el valor presente del costo asociado a ruido y emisión de Gases de Efecto Invernadero; y también se incluyen las emisiones de distintos contaminantes para cada flota a lo largo del periodo de evaluación.","The sheet \"Results Outputs\" presents the results of the evaluation in both fleets. These results are presented through graphs and tables.\n\n1. A first graph indicates the Total Cost of Ownership (TCO) of each fleet, broken down into its different components. Buttons are available to include or exclude externalities.\n2. A second group of graphs includes results regarding other financial and economic indicators. These indicators are calculated for each fleet. Indicators are included for Net Present Value; Payback Period; Internal rate of return; Levelized cost per km traveled; Profit/Loss per km and Profit/Loss per passenger.\n3. A third group of graphs presents the results regarding externalities. The present value of the cost associated with noise and greenhouse gas emissions is included; while the emissions of different pollutants are also included for each fleet throughout the evaluation period.","La feuille \"Sorties de Résultats\" présente les résultats de l'évaluation pour les deux flottes. Ces résultats sont présentés sous forme de graphiques et de tableaux.\n\n1. un premier graphique indique le Coût Total de Possession (TCO) de chaque flotte, décomposé en ses différentes composantes. Des boutons sont disponibles pour inclure ou exclure les externalités.\n2. Un deuxième groupe de graphiques comprend les résultats d'autres indicateurs financiers et économiques. Ces indicateurs sont calculés pour chaque flotte. Il s'agit  de la Valeur Actuelle Nette, de la Période de Retour, du Taux de rendement interne, du Coût nivelé par km parcouru, du bénéfice/perte par km et du bénéfice/perte par passager.\n3. Une troisième série de graphiques présente les résultats quant aux externalités. Y sont inclus: la valeur actuelle du coût associé au bruit et aux émissions de Gaz à Effet de Serre, ainsi que les émissions de différents polluants pour chaque flotte sur la période d'évaluation.","-",null,{"$f":"+Overview!J2","v":"The sheet \"Results Outputs\" presents the results of the evaluation in both fleets. These results are presented through graphs and tables.\n\n1. A first graph indicates the Total Cost of Ownership (TCO) of each fleet, broken down into its different components. Buttons are available to include or exclude externalities.\n2. A second group of graphs includes results regarding other financial and economic indicators. These indicators are calculated for each fleet. Indicators are included for Net Present Value; Payback Period; Internal rate of return; Levelized cost per km traveled; Profit/Loss per km and Profit/Loss per passenger.\n3. A third group of graphs presents the results regarding externalities. The present value of the cost associated with noise and greenhouse gas emissions is included; while the emissions of different pollutants are also included for each fleet throughout the evaluation period."},"=+Overview!J2",11,"Overview","J2",1,null,0,0,{"$f":"IF(EXACT(INDEX($C56:$E56,1,Code_language),H56),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W56:$Y56,1,Code_language)","v":"Environmental Indicators"},"Indicadores Ambientales","Environmental Indicators","Indicateurs Environnementaux"]
["Input Data","B1","Datos de Entrada","Input Data","Données d'entrée","-",null,{"$f":"+'Input Data'!B1","v":"Input Data"},{"$f":"+_xlfn.FORMULATEXT(H57)","v":"=+'Input Data'!B1"},{"$f":"+FIND(\"!\",I57,1)","v":15},{"$f":"SUBSTITUTE(MID(I57,3,J57-3),\"'\",\"\")","v":"Input Data"},{"$f":"+MID(I57,J57+1,LEN(I57))","v":"B1"},1,null,0,0,{"$f":"IF(EXACT(INDEX($C57:$E57,1,Code_language),H57),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W57:$Y57,1,Code_language)","v":"Economic Indicators"},"Indicadores Económicos","Economic Indicators","Indicateurs Économiques"]
["Input Data","B3","Información general","General Information","Information Générale","-",null,{"$f":"+'Input Data'!B3","v":"General Information"},"=+'Input Data'!B3",15,"Input Data","B3",1,null,0,0,{"$f":"IF(EXACT(INDEX($C58:$E58,1,Code_language),H58),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W58:$Y58,1,Code_language)","v":"General Information"},"Información General","General Information","Information Générale"]
["Input Data","B4","Parámetro","Parameter","Paramètre ","-",null,{"$f":"+'Input Data'!B4","v":"Parameter"},"=+'Input Data'!B4",15,"Input Data","B4",1,null,0,0,{"$f":"IF(EXACT(INDEX($C59:$E59,1,Code_language),H59),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W59:$Y59,1,Code_language)","v":"Charging infrastructure (USD/bus)"},"Infraestructura de carga (USD/bus)","Charging infrastructure (USD/bus)","Infrastructure de charge (USD)"]
["Input Data","B5","País","Country","Pays","-",null,{"$f":"+'Input Data'!B5","v":"Country"},"=+'Input Data'!B5",{"$f":"+FIND(\"!\",I60,1)","v":15},"Input Data","B5",1,null,0,0,{"$f":"IF(EXACT(INDEX($C60:$E60,1,Code_language),H60),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W60:$Y60,1,Code_language)","v":"Service Infrastructure (USD)"},"Infraestructura de servicios (USD)","Service Infrastructure (USD)","Infrastructure de services (USD)"]
["Input Data","B6","Nivel de actividad","Activity level","Niveau d'Activité ","-",null,{"$f":"+'Input Data'!B6","v":"Activity level"},"=+'Input Data'!B6",15,"Input Data","B6",1,null,0,0,{"$f":"IF(EXACT(INDEX($C61:$E61,1,Code_language),H61),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W61:$Y61,1,Code_language)","v":"Revenues"},"Ingresos","Revenues","Recettes"]
["Input Data","B7","Tamaño de la flota","Fleet size","Taille de la Flotte ","-",null,{"$f":"+'Input Data'!B7","v":"Fleet size"},"=+'Input Data'!B7",15,"Input Data","B7",1,null,0,0,{"$f":"IF(EXACT(INDEX($C62:$E62,1,Code_language),H62),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W62:$Y62,1,Code_language)","v":"Revenues - Fleet Provider"},"Ingresos - Proveedor de Flota","Revenues - Fleet Provider","Recettes - Fournisseur de Flotte"]
["Input Data","B8","Flujo de pasajeros promedio","Average passenger flow","Flux moyen de passagers ","-",null,{"$f":"+'Input Data'!B8","v":"Average passenger flow"},"=+'Input Data'!B8",15,"Input Data","B8",1,null,0,0,{"$f":"IF(EXACT(INDEX($C63:$E63,1,Code_language),H63),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W63:$Y63,1,Code_language)","v":"Revenues - Fleet Operator"},"Ingresos - Operador de Flota","Revenues - Fleet Operator","Recettes - Exploitant de Flotte"]
["Input Data","B9","Tarifa promedio","Average fare","Tarif moyen","-",null,{"$f":"+'Input Data'!B9","v":"Average fare"},"=+'Input Data'!B9",15,"Input Data","B9",1,null,0,0,{"$f":"IF(EXACT(INDEX($C64:$E64,1,Code_language),H64),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W64:$Y64,1,Code_language)","v":"Revenues - Global"},"Ingresos - Global","Revenues - Global","Recettes - Global"]
["Input Data","B10","Número de conductores promedio","Average number of drivers","Nombre moyen de conducteurs ","-",null,{"$f":"+'Input Data'!B10","v":"Average number of drivers"},"=+'Input Data'!B10",15,"Input Data","B10",1,null,0,0,{"$f":"IF(EXACT(INDEX($C65:$E65,1,Code_language),H65),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W65:$Y65,1,Code_language)","v":"Income from residual value of assets"},"Ingresos por valor residual de activos","Income from residual value of assets","Recettes pour valeur résiduelle d'actifs"]
["Input Data","B11","Impuesto a la compra","Purchase tax","Impôts à l'achat","-",null,{"$f":"+'Input Data'!B11","v":"Purchase tax"},"=+'Input Data'!B11",15,"Input Data","B11",1,null,0,0,{"$f":"IF(EXACT(INDEX($C66:$E66,1,Code_language),H66),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W66:$Y66,1,Code_language)","v":"Income from ticket sales"},"Ingresos por venta de pasajes","Income from ticket sales","Recettes pour vente de billets"]
["Input Data","B13","Parámetros para Proyección","Parameters for Projection","Paramètres pour Projection","-",null,{"$f":"+'Input Data'!B13","v":"Parameters for Projection"},"=+'Input Data'!B13",15,"Input Data","B13",1,null,0,0,{"$f":"IF(EXACT(INDEX($C67:$E67,1,Code_language),H67),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W67:$Y67,1,Code_language)","v":"USER INPUTS"},"INPUTS USUARIOS","USER INPUTS","INPUTS UTILISATEURS"]
["Input Data","B14","Parámetro","Parameter","Paramètre ","-",null,{"$f":"+'Input Data'!B14","v":"Parameter"},"=+'Input Data'!B14",15,"Input Data","B14",1,null,0,0,{"$f":"IF(EXACT(INDEX($C68:$E68,1,Code_language),H68),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W68:$Y68,1,Code_language)","v":"The dotted lines     (               ) allow you to indicate the relationships between the input data and the calculations for the fleet operator."},"Las líneas punteadas (            ) permiten indican las relaciones entre los datos de entrada y los cálculos para el operador de flota.","The dotted lines     (               ) allow you to indicate the relationships between the input data and the calculations for the fleet operator.","Les lignes pointillées (           ) indiquent les relations entre les données d'entrée et les calculs pour l'exploitant de flotte."]
["Input Data","B15","Tasa de descuento","Discount rate","Taux d'actualisation","-",null,{"$f":"+'Input Data'!B15","v":"Discount rate"},"=+'Input Data'!B15",15,"Input Data","B15",1,null,0,0,{"$f":"IF(EXACT(INDEX($C69:$E69,1,Code_language),H69),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W69:$Y69,1,Code_language)","v":"The colors of the boxes in the \"Calculation Engine\" section, are only a visual aid that allows the information flows (arrows) to be associated more quickly between the input parameters and the main calculation groups."},"Los colores de las cajas de la sección \"Motor de Cálculo\" son sólo un apoyo visual que permita asociar de forma más rápida los flujos de información (flechas) entre los parámetros de entrada y principales grupos de cálculo.","The colors of the boxes in the \"Calculation Engine\" section, are only a visual aid that allows the information flows (arrows) to be associated more quickly between the input parameters and the main calculation groups.","Les couleurs des cases de la section \"Moteur de calcul\" ne sont qu'un support visuel pour permettre une association plus rapide des flux d'information (flèches) entre les paramètres d'entrée et les principaux groupes de calcul."]
["Input Data","B16","Años de Evaluación","Years of evaluation","Années d'évaluation","-",null,{"$f":"+'Input Data'!B16","v":"Years of evaluation"},"=+'Input Data'!B16",15,"Input Data","B16",{"$f":"+COUNTIFS($K$2:$K$775,$K70,$L$2:$L$775,$L70)","v":1},null,0,0,{"$f":"IF(EXACT(INDEX($C70:$E70,1,Code_language),H70),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W70:$Y70,1,Code_language)","v":"The vertexes (                      ) link two or more information flows that converge towards the same calculation operation (box)."},"Los vertices (                      ) unen dos o más flujos de información que confluyen hacia una misma operación de cálculo (caja).","The vertexes (                      ) link two or more information flows that converge towards the same calculation operation (box).","Les sommets (                   ) relient deux ou plusieurs flux d'informations qui se dirigent vers la même opération de calcul (case)."]
["Input Data","B17","Parámetro","Parameter","Paramètre ","-",null,{"$f":"+'Input Data'!B17","v":"Parameter"},"=+'Input Data'!B17",15,"Input Data","B17",1,null,0,0,{"$f":"IF(EXACT(INDEX($C71:$E71,1,Code_language),H71),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W71:$Y71,1,Code_language)","v":"Traditional Financing Mechanism"},"Mecanismo de Financiamiento Tradicional","Traditional Financing Mechanism","Mécanisme de Financement Traditionnel"]
["Input Data","B18","Variación Anual Precio de Combustibles","Annual variation in fuel prices","Variation Annuelle Prix des Carburants","-",null,{"$f":"+'Input Data'!B18","v":"Annual variation in fuel prices"},"=+'Input Data'!B18",15,"Input Data","B18",1,null,{"$f":"IF(EXACT(A72,K72),0,1)","v":0},{"$f":"IF(EXACT(B72,L72),0,1)","v":0},{"$f":"IF(EXACT(INDEX($C72:$E72,1,Code_language),H72),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W72:$Y72,1,Code_language)","v":"Leasing Financing Mechanism"},"Mecanismo de Financiamiento de Leasing","Leasing Financing Mechanism","Mécanisme de Financement de Leasing"]
["Input Data","B19","Variación Anual Precio de Electricidad","Annual Electricity Price Variation","Variation Annuelle Prix de l'Électricité","-",null,{"$f":"+'Input Data'!B19","v":"Annual Electricity Price Variation"},"=+'Input Data'!B19",15,"Input Data","B19",1,null,0,0,{"$f":"IF(EXACT(INDEX($C73:$E73,1,Code_language),H73),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W73:$Y73,1,Code_language)","v":"CALCULATION ENGINE"},"MOTOR DE CÁLCULO","CALCULATION ENGINE","MOTEUR DE CALCUL"]
["Input Data","B20","* Valores deben ser modificados en hoja \"Proyecciones Energía\". Pinche aquí para cambiar valores.","* Values must be modified on the \"Energy Projections\" sheet. Click here to change values.","* Les valeurs doivent être modifiées dans la feuille \"Projections Énergie\". Cliquez ici pour modifier les valeurs.","-",null,{"$f":"+'Input Data'!B20","v":"* Values must be modified on the \"Energy Projections\" sheet. Click here to change values."},"=+'Input Data'!B20",15,"Input Data","B20",1,null,0,0,{"$f":"IF(EXACT(INDEX($C74:$E74,1,Code_language),H74),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W74:$Y74,1,Code_language)","v":"Activity level (km/year-bus)"},"Nivel de Actividad (km/año-bus)","Activity level (km/year-bus)","Niveau d'Activité (km/année-bus)"]
["Input Data","B22","Parámetros Evaluación Socioeconómica","Socioeconomic Evaluation Parameters","Paramètres Évaluation Socioéconomique","-",null,{"$f":"+'Input Data'!B22","v":"Socioeconomic Evaluation Parameters"},"=+'Input Data'!B22",15,"Input Data","B22",1,null,0,0,{"$f":"IF(EXACT(INDEX($C75:$E75,1,Code_language),H75),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W75:$Y75,1,Code_language)","v":"Explanatory note:"},"Nota explicativa:","Explanatory note:","Note explicative :"]
["Input Data","B23","Parámetro","Parameter","Paramètre ","-",null,{"$f":"+'Input Data'!B23","v":"Parameter"},"=+'Input Data'!B23",15,"Input Data","B23",1,null,0,0,{"$f":"IF(EXACT(INDEX($C76:$E76,1,Code_language),H76),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W76:$Y76,1,Code_language)","v":"Average number of drivers"},"Número de conductores promedio","Average number of drivers","Nombre moyen de conducteurs "]
["Input Data","B24","Externalidad GEI","GHG externality","Externalité GES","-",null,{"$f":"+'Input Data'!B24","v":"GHG externality"},"=+'Input Data'!B24",15,"Input Data","B24",1,null,0,0,{"$f":"IF(EXACT(INDEX($C77:$E77,1,Code_language),H77),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W77:$Y77,1,Code_language)","v":"Fleet Operator"},"Operador de Flota","Fleet Operator","Exploitant de Flotte"]
["Input Data","B25","Precio Social CO2eq","CO2eq Social Price","Prix Social CO2eq","-",null,{"$f":"+'Input Data'!B25","v":"CO2eq Social Cost"},"=+'Input Data'!B25",15,"Input Data","B25",1,null,0,0,{"$f":"IF(EXACT(INDEX($C78:$E78,1,Code_language),H78),0,1)","v":1},null,null,null,null,{"$f":"+INDEX($W78:$Y78,1,Code_language)","v":"Asset lease payment (leasing mechanism) (USD/bus-year)"},"Pago por arriendo de activos (mecanismo de leasing) (USD / bus-año)","Asset lease payment (leasing mechanism) (USD/bus-year)","Paiement pour location d'actifs (mécanisme de leasing) (USD / bus-année)"]
["Input Data","B26","Externalidad Ruido","Noise externality","Externalité Bruit","-",null,{"$f":"+'Input Data'!B26","v":"Noise externality"},"=+'Input Data'!B26",15,"Input Data","B26",1,null,0,0,{"$f":"IF(EXACT(INDEX($C79:$E79,1,Code_language),H79),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W79:$Y79,1,Code_language)","v":"Country"},"País","Country","Pays"]
["Input Data","B27","Disposición a Pagar por reducción de ruido en viaje promedio","Willingness to pay for noise reduction in average journey","Volonté de payer pour une réduction du bruit sur un trajet moyen","-",null,{"$f":"+'Input Data'!B27","v":"Willingness to pay for noise reduction in average journey"},"=+'Input Data'!B27",15,"Input Data","B27",1,null,0,0,{"$f":"IF(EXACT(INDEX($C80:$E80,1,Code_language),H80),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W80:$Y80,1,Code_language)","v":"Derived parameter"},"Parámetro derivado","Derived parameter","Paramètre dérivé"]
["Input Data","B28","Bus de Combustión Interna","Internal Combustion Engine","Bus de Combustion Interne","-",null,{"$f":"+'Input Data'!B28","v":"Internal Combustion Engine"},"=+'Input Data'!B28",15,"Input Data","B28",1,null,0,0,{"$f":"IF(EXACT(INDEX($C81:$E81,1,Code_language),H81),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W81:$Y81,1,Code_language)","v":"Default parameter"},"Parámetro por defecto","Default parameter","Paramètre par défaut"]
["Input Data","B29","Bus Eléctrico","Electric Bus","Bus Électrique","-",null,{"$f":"+'Input Data'!B29","v":"Electric Bus"},"=+'Input Data'!B29",15,"Input Data","B29",1,null,0,0,{"$f":"IF(EXACT(INDEX($C82:$E82,1,Code_language),H82),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W82:$Y82,1,Code_language)","v":"User parameter"},"Parámetro usuario","User parameter","Paramètre utilisateur"]
["Input Data","B31","Flota 1","Fleet 1","Flotte I","-",null,{"$f":"+'Input Data'!B31","v":"Fleet 1"},"=+'Input Data'!B31",15,"Input Data","B31",1,null,0,0,{"$f":"IF(EXACT(INDEX($C83:$E83,1,Code_language),H83),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W83:$Y83,1,Code_language)","v":"Dependent user parameter "},"Parámetro usuario dependiente ","Dependent user parameter ","Paramètre utilisateur dépendant"]
["Input Data","B32","Parámetro","Parameter","Paramètre ","-",null,{"$f":"+'Input Data'!B32","v":"Parameter"},"=+'Input Data'!B32",15,"Input Data","B32",1,null,0,0,{"$f":"IF(EXACT(INDEX($C84:$E84,1,Code_language),H84),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W84:$Y84,1,Code_language)","v":"Fleet Parameters"},"Parámetros de Flota","Fleet Parameters","Paramètres de Flotte"]
["Input Data","B33","Tipo de Motor","Engine type","Type de moteur","-",null,{"$f":"+'Input Data'!B33","v":"Engine type"},"=+'Input Data'!B33",15,"Input Data","B33",1,null,0,0,{"$f":"IF(EXACT(INDEX($C85:$E85,1,Code_language),H85),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W85:$Y85,1,Code_language)","v":"Investment Parameters"},"Parámetros de Inversión","Investment Parameters","Paramètres d'Investissement "]
["Input Data","B34","Energético","Energy source","Source d'énergie","-",null,{"$f":"+'Input Data'!B34","v":"Energy source"},"=+'Input Data'!B34",15,"Input Data","B34",1,null,0,0,{"$f":"IF(EXACT(INDEX($C86:$E86,1,Code_language),H86),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W86:$Y86,1,Code_language)","v":"Operation Parameters"},"Parámetros de Operación","Operation Parameters","Paramètres d'exploitation"]
["Input Data","B35","Tamaño del Bus","Bus size","Taille du bus","-",null,{"$f":"+'Input Data'!B35","v":"Bus size"},"=+'Input Data'!B35",15,"Input Data","B35",1,null,0,0,{"$f":"IF(EXACT(INDEX($C87:$E87,1,Code_language),H87),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W87:$Y87,1,Code_language)","v":"Socioeconomic Evaluation Parameters"},"Parámetros Evaluación Socioeconómica","Socioeconomic Evaluation Parameters","Paramètres Évaluation Socioéconomique"]
["Input Data","B36","Tecnología de Abatimiento de Emisiones / Capacidad de batería","Emission Abatement Technology / Battery Capacity","Technologie de Réduction des Émissions / Capacité de la batterie","-",null,{"$f":"+'Input Data'!B36","v":"Emission Abatement Technology / Battery Capacity"},"=+'Input Data'!B36",15,"Input Data","B36",1,null,0,0,{"$f":"IF(EXACT(INDEX($C88:$E88,1,Code_language),H88),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W88:$Y88,1,Code_language)","v":"Financial Parameters"},"Parámetros Financieros","Financial Parameters","Paramètres Financiers"]
["Input Data","B37","Parámetro","Parameter","Paramètre ","-",null,{"$f":"+'Input Data'!B37","v":"Parameter"},"=+'Input Data'!B37",15,{"$f":"SUBSTITUTE(MID(I89,3,J89-3),\"'\",\"\")","v":"Input Data"},{"$f":"+MID(I89,J89+1,LEN(I89))","v":"B37"},1,null,0,0,{"$f":"IF(EXACT(INDEX($C89:$E89,1,Code_language),H89),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W89:$Y89,1,Code_language)","v":"Parameters for Projection"},"Parámetros para Proyección","Parameters for Projection","Paramètres pour Projection"]
["Input Data","B38","Parámetros de Inversión","Investment Parameters","Paramètres d'Investissement ","-",null,{"$f":"+'Input Data'!B38","v":"Investment Parameters"},"=+'Input Data'!B38",15,"Input Data","B38",1,null,0,0,{"$f":"IF(EXACT(INDEX($C90:$E90,1,Code_language),H90),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W90:$Y90,1,Code_language)","v":"Loan period (years)"},"Periodo de préstamo (años)","Loan period (years)","Période de prêt (années)"]
["Input Data","B39","Precio Unitario Bus","Price Per Bus","Prix Par Bus ","-",null,{"$f":"+'Input Data'!B39","v":"Price Per Bus"},"=+'Input Data'!B39",15,"Input Data","B39",1,null,0,0,{"$f":"IF(EXACT(INDEX($C91:$E91,1,Code_language),H91),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W91:$Y91,1,Code_language)","v":"CO2 eq price (USD/tCO2 eq)"},"Precio CO2 eq (USD/tCO2 eq)","CO2 eq price (USD/tCO2 eq)","Prix CO2 eq (USD /tCO2 eq)"]
["Input Data","B40","Valor Residual del Bus","Residual value of the bus","Valeur Résiduelle du Bus","-",null,{"$f":"+'Input Data'!B40","v":"Residual value of the bus"},"=+'Input Data'!B40",15,"Input Data","B40",1,null,0,0,{"$f":"IF(EXACT(INDEX($C92:$E92,1,Code_language),H92),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W92:$Y92,1,Code_language)","v":"Price per bus (USD/bus)"},"Precio unitario bus (USD/bus)","Price per bus (USD/bus)","prix par bus (USD/bus)"]
["Input Data","B41","Valor Residual de la Batería (vehículos eléctricos)","Residual Battery Value (electric vehicles)","Valeur Résiduelle de la Batterie (véhicules électriques)","-",null,{"$f":"+'Input Data'!B41","v":"Residual Battery Value (electric vehicles)"},"=+'Input Data'!B41",15,"Input Data","B41",1,null,0,0,{"$f":"IF(EXACT(INDEX($C93:$E93,1,Code_language),H93),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W93:$Y93,1,Code_language)","v":"Fleet Provider"},"Proveedor de Flota","Fleet Provider","Fournisseur de Flotte"]
["Input Data","B42","Consumo de Energía","Energy Consumption   ","Consommation d'Énergie","-",null,{"$f":"+'Input Data'!B42","v":"Energy Consumption   "},"=+'Input Data'!B42",15,"Input Data","B42",1,null,0,0,{"$f":"IF(EXACT(INDEX($C94:$E94,1,Code_language),H94),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W94:$Y94,1,Code_language)","v":"Graphic Representation of Environmental Indicators"},"Representación Gráfica de Indicadores Ambientales","Graphic Representation of Environmental Indicators","Représentation Graphique des Indicateurs Environnementaux"]
["Input Data","B43","Consumo de Combustible","Fuel Consumption","Consommation de Carburant","-",null,{"$f":"+'Input Data'!B43","v":"Fuel Consumption"},"=+'Input Data'!B43",15,"Input Data","B43",1,null,0,0,{"$f":"IF(EXACT(INDEX($C95:$E95,1,Code_language),H95),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W95:$Y95,1,Code_language)","v":"Graphic Representation of Economic Indicators"},"Representación Gráfica de Indicadores Económicos","Graphic Representation of Economic Indicators","représentation Graphique des Indicateurs Économiques"]
["Input Data","B44","Consumo de Energía Eléctrica","Electricity Consumption","Consommation d'Énergie Électrique ","-",null,{"$f":"+'Input Data'!B44","v":"Electricity Consumption"},"=+'Input Data'!B44",15,"Input Data","B44",1,null,0,0,{"$f":"IF(EXACT(INDEX($C96:$E96,1,Code_language),H96),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W96:$Y96,1,Code_language)","v":"Remunerations (USD/month-driver)"},"Remuneraciones (USD/mes-conductor)","Remunerations (USD/month-driver)","Rémunérations (USD /mois-conducteur)"]
["Input Data","B45","Costos de Operación","Operating Costs","Coûts d'Exploitation","-",null,{"$f":"+'Input Data'!B45","v":"Operating Costs"},"=+'Input Data'!B45",15,"Input Data","B45",1,null,0,0,{"$f":"IF(EXACT(INDEX($C97:$E97,1,Code_language),H97),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W97:$Y97,1,Code_language)","v":"RESULTS"},"RESULTADOS","RESULTS","RÉSULTATS"]
["Input Data","B46","Costos Variables de Operación","Variable Operating Costs","Coûts Variables d'Exploitation","-",null,{"$f":"+'Input Data'!B46","v":"Variable Operating Costs"},"=+'Input Data'!B46",15,"Input Data","B46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C98:$E98,1,Code_language),H98),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W98:$Y98,1,Code_language)","v":"Insurance (USD/year-bus)"},"Seguros (USD/año-bus)","Insurance (USD/year-bus)","Assurances (USD /an-bus)"]
["Input Data","B47","Costos Lubricantes","Lubricant Costs","Coûts Lubrifiants ","-",null,{"$f":"+'Input Data'!B47","v":"Lubricant Costs"},"=+'Input Data'!B47",15,"Input Data","B47",1,null,0,0,{"$f":"IF(EXACT(INDEX($C99:$E99,1,Code_language),H99),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W99:$Y99,1,Code_language)","v":"Mechanism selection"},"Selección del mecanismo","Mechanism selection","Choix du mécanisme"]
["Input Data","B48","Costos Llantas","Tyre Costs","Coûts Jantes ","-",null,{"$f":"+'Input Data'!B48","v":"Tyre Costs"},"=+'Input Data'!B48",15,"Input Data","B48",1,null,0,0,{"$f":"IF(EXACT(INDEX($C100:$E100,1,Code_language),H100),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W100:$Y100,1,Code_language)","v":"Fleet size (buses)"},"Tamaño de Flota (buses)","Fleet size (buses)","Taille de la Flotte (bus)"]
["Input Data","B49","Costos de Mantención General","General Maintenance Costs","Coûts Maintenance Générale ","-",null,{"$f":"+'Input Data'!B49","v":"General Maintenance Costs"},"=+'Input Data'!B49",15,"Input Data","B49",1,null,0,0,{"$f":"IF(EXACT(INDEX($C101:$E101,1,Code_language),H101),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W101:$Y101,1,Code_language)","v":"Bus size"},"Tamaño del bus","Bus size","Taille du bus"]
["Input Data","B50","Costos Fijos de Operación","Fixed Operating Costs","Coûts Fixes d'Exploitation","-",null,{"$f":"+'Input Data'!B50","v":"Fixed Operating Costs"},"=+'Input Data'!B50",15,"Input Data","B50",1,null,0,0,{"$f":"IF(EXACT(INDEX($C102:$E102,1,Code_language),H102),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W102:$Y102,1,Code_language)","v":"Fare (USD/pass.)"},"Tarifa (USD/pas)","Fare (USD/pass.)","Tarif (USD /pass.)"]
["Input Data","B51","Remuneraciones ","Remunerations ","Rémunérations ","-",null,{"$f":"+'Input Data'!B51","v":"Remunerations "},"=+'Input Data'!B51",15,"Input Data","B51",1,null,0,0,{"$f":"IF(EXACT(INDEX($C103:$E103,1,Code_language),H103),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W103:$Y103,1,Code_language)","v":"Discount rate"},"Tasa de descuento","Discount rate","Taux d'actualisation"]
["Input Data","B52","Costos Administrativos","Administrative Costs","Coûts Administratifs ","-",null,{"$f":"+'Input Data'!B52","v":"Administrative Costs"},"=+'Input Data'!B52",15,"Input Data","B52",1,null,0,0,{"$f":"IF(EXACT(INDEX($C104:$E104,1,Code_language),H104),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W104:$Y104,1,Code_language)","v":"Interest Rate (%)"},"Tasa de interés (%)","Interest Rate (%)","Taux d'intérêt (%)"]
["Input Data","B53","Seguros","Insurance","Assurances ","-",null,{"$f":"+'Input Data'!B53","v":"Insurance"},"=+'Input Data'!B53",15,"Input Data","B53",1,null,0,0,{"$f":"IF(EXACT(INDEX($C105:$E105,1,Code_language),H105),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W105:$Y105,1,Code_language)","v":"Land (USD)"},"Terreno (USD)","Land (USD)","Terrain (USD)"]
["Input Data","B54","Costos de Infraestructura","Infrastructure Costs","Coûts d'infrastructure","-",null,{"$f":"+'Input Data'!B54","v":"Infrastructure Costs"},"=+'Input Data'!B54",15,"Input Data","B54",1,null,0,0,{"$f":"IF(EXACT(INDEX($C106:$E106,1,Code_language),H106),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W106:$Y106,1,Code_language)","v":"Engine type"},"Tipo de motor","Engine type","Type de moteur"]
["Input Data","B55","Total Costos de Infraestructura","Total Infrastructure Costs","Total Coûts d'Infrastructure","-",null,{"$f":"+'Input Data'!B55","v":"Total Infrastructure Costs"},"=+'Input Data'!B55",15,"Input Data","B55",1,null,0,0,{"$f":"IF(EXACT(INDEX($C107:$E107,1,Code_language),H107),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W107:$Y107,1,Code_language)","v":"Types of variables "},"Tipos de variables ","Types of variables ","Types de variables"]
["Input Data","B56","Terreno","Land","Terrain ","-",null,{"$f":"+'Input Data'!B56","v":"Land"},"=+'Input Data'!B56",15,"Input Data","B56",1,null,0,0,{"$f":"IF(EXACT(INDEX($C108:$E108,1,Code_language),H108),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W108:$Y108,1,Code_language)","v":"Residual value of batteries (%)"},"Valor residual de las baterías (%)","Residual value of batteries (%)","Valeur résiduelle des batteries (%)"]
["Input Data","B57","Construcción","Construction","Construction","-",null,{"$f":"+'Input Data'!B57","v":"Construction"},"=+'Input Data'!B57",15,"Input Data","B57",1,null,0,0,{"$f":"IF(EXACT(INDEX($C109:$E109,1,Code_language),H109),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W109:$Y109,1,Code_language)","v":"Residual value of the bus (%)"},"Valor residual del bus (%)","Residual value of the bus (%)","Valeur résiduelle du bus (%)"]
["Input Data","B58","Infraestructura de Servicios","Service Infrastructure","Infrastructure de Services ","-",null,{"$f":"+'Input Data'!B58","v":"Service Infrastructure"},"=+'Input Data'!B58",15,"Input Data","B58",1,null,0,0,{"$f":"IF(EXACT(INDEX($C110:$E110,1,Code_language),H110),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W110:$Y110,1,Code_language)","v":"Valuation of Socio-environmental Costs"},"Valorización de Costos Socio-ambientales","Valuation of Socio-environmental Costs","Valorisation de Coûts Socio-Envirionnementaux"]
["Input Data","B59","Infraestructura de Carga","Charging Infrastructure","Infrastructure de Charge ","-",null,{"$f":"+'Input Data'!B59","v":"Charging Infrastructure"},"=+'Input Data'!B59",15,"Input Data","B59",1,null,0,0,{"$f":"IF(EXACT(INDEX($C111:$E111,1,Code_language),H111),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W111:$Y111,1,Code_language)","v":"Annual variation in electricity price"},"Variación anual del precio de la electricidad","Annual variation in electricity price","Variation annuelle du prix d'électricité"]
["Input Data","B60","Parámetros Financieros Flota 1","Fleet 1 Financial Parameters","Paramètres Financiers Flotte I","-",null,{"$f":"+'Input Data'!B60","v":"Fleet 1 Financial Parameters"},"=+'Input Data'!B60",15,"Input Data","B60",1,null,0,0,{"$f":"IF(EXACT(INDEX($C112:$E112,1,Code_language),H112),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W112:$Y112,1,Code_language)","v":"Annual variation in fuel prices"},"Variación anual del precio de los combustibles","Annual variation in fuel prices","Variation annuelle du prix des carburants"]
["Input Data","B61","Parámetro","Parameter","Paramètre ","-",null,{"$f":"+'Input Data'!B61","v":"Parameter"},"=+'Input Data'!B61",15,"Input Data","B61",1,null,0,0,{"$f":"IF(EXACT(INDEX($C113:$E113,1,Code_language),H113),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W113:$Y113,1,Code_language)","v":"GRAPHICAL OUTPUTS"},"SALIDAS GRÁFICAS","GRAPHICAL OUTPUTS","SORTIES GRAPHIQUES"]
["Input Data","B62","Capital propio (% de la inversión total financiado con recursos propios) ","Equity (% of total investment financed with own resources) ","capitaux propres (% de l'investissement total financé par des ressources propres) ","-",null,{"$f":"+'Input Data'!B62","v":"Equity (% of total investment financed with own resources) "},"=+'Input Data'!B62",15,"Input Data","B62",1,null,0,0,{"$f":"IF(EXACT(INDEX($C114:$E114,1,Code_language),H114),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W114:$Y114,1,Code_language)","v":"Sound Pressure Level dBA"},"Nivel de presión sonora dBA","Sound Pressure Level dBA","Niveau de pression sonore dBA"]
["Input Data","B63","Tasa de Interés Anual","Annual Interest Rate","Taux d'Intérêt Annuel","-",null,{"$f":"+'Input Data'!B63","v":"Annual Interest Rate"},"=+'Input Data'!B63",15,"Input Data","B63",1,null,0,0,{"$f":"IF(EXACT(INDEX($C115:$E115,1,Code_language),H115),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W115:$Y115,1,Code_language)","v":"Speeds km/h"},"Velocidades km/h","Speeds km/h","Vitesses km/h"]
["Input Data","B64","Periodo Préstamo","Loan Period","Période Prêt","-",null,{"$f":"+'Input Data'!B64","v":"Loan Period"},"=+'Input Data'!B64",15,"Input Data","B64",1,null,0,0,{"$f":"IF(EXACT(INDEX($C116:$E116,1,Code_language),H116),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W116:$Y116,1,Code_language)","v":"FALSE"},false,"FALSE","FAUX"]
["Input Data","B66","Parámetros Mecanismo de Financiamiento","Financing Mechanism Parameters","Paramètres Mécanisme de Financement","-",null,{"$f":"+'Input Data'!B66","v":"Financing Mechanism Parameters"},"=+'Input Data'!B66",15,{"$f":"SUBSTITUTE(MID(I117,3,J117-3),\"'\",\"\")","v":"Input Data"},{"$f":"+MID(I117,J117+1,LEN(I117))","v":"B66"},1,null,0,0,{"$f":"IF(EXACT(INDEX($C117:$E117,1,Code_language),H117),0,1)","v":0},null,null,null,null,{"$f":"+INDEX($W117:$Y117,1,Code_language)","v":"TRUE"},true,"TRUE","VRAI"]
["Input Data","B67","Parámetro","Parameter","Paramètre ","-",null,{"$f":"+'Input Data'!B67","v":"Parameter"},"=+'Input Data'!B67",15,"Input Data","B67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C118:$E118,1,Code_language),H118),0,1)","v":0}]
["Input Data","B68","Selección de mecanismo de Financiamiento","Selection of financing mechanism","Sélection de mécanisme de Financement","-",null,{"$f":"+'Input Data'!B68","v":"Selection of financing mechanism"},"=+'Input Data'!B68",15,"Input Data","B68",1,null,0,0,{"$f":"IF(EXACT(INDEX($C119:$E119,1,Code_language),H119),0,1)","v":0}]
["Input Data","B69","Pago por arriendo de Activos (exclusivo Mec. de Leasing)","Asset lease payment (only Leasing Mech.)","Paiement pour location d'Actifs (Mécanique de Leasing uniquement)","-",null,{"$f":"+'Input Data'!B69","v":"Asset lease payment (only Leasing Mech.)"},"=+'Input Data'!B69",15,"Input Data","B69",1,null,0,0,{"$f":"IF(EXACT(INDEX($C120:$E120,1,Code_language),H120),0,1)","v":0}]
["Input Data","B70","Costos Mensuales de Personal (exclusivo Mec. de Leasing)","Monthly Personnel Costs (only Leasing Mech.)","Paiement pour location d'Actifs (Mécanique de Leasing uniquement)","-",null,{"$f":"+'Input Data'!B70","v":"Monthly Personnel Costs (only Leasing Mech.)"},{"$f":"+_xlfn.FORMULATEXT(H121)","v":"=+'Input Data'!B70"},15,"Input Data","B70",1,null,0,0,{"$f":"IF(EXACT(INDEX($C121:$E121,1,Code_language),H121),0,1)","v":0}]
["Input Data","C4","Valor","Value","Valeur","-",null,{"$f":"+'Input Data'!C4","v":"Value"},"=+'Input Data'!C4",15,"Input Data","C4",1,null,0,0,{"$f":"IF(EXACT(INDEX($C122:$E122,1,Code_language),H122),0,1)","v":0}]
["Input Data","E4","Unidad","Unit","Unité","-",null,{"$f":"+'Input Data'!E4","v":"Unit"},"=+'Input Data'!E4",15,"Input Data","E4",1,null,0,0,{"$f":"IF(EXACT(INDEX($C123:$E123,1,Code_language),H123),0,1)","v":0}]
["Input Data","E8","pas / año / bus","pass/year/bus","pass. / an / bus","-",null,{"$f":"+'Input Data'!E8","v":"pass/year/bus"},{"$f":"+_xlfn.FORMULATEXT(H124)","v":"=+'Input Data'!E8"},{"$f":"+FIND(\"!\",I124,1)","v":15},{"$f":"SUBSTITUTE(MID(I124,3,J124-3),\"'\",\"\")","v":"Input Data"},{"$f":"+MID(I124,J124+1,LEN(I124))","v":"E8"},1,null,0,0,{"$f":"IF(EXACT(INDEX($C124:$E124,1,Code_language),H124),0,1)","v":0}]
["Input Data","E10","conductores / bus","drivers/bus","conducteurs / bus","-",null,{"$f":"+'Input Data'!E10","v":"drivers/bus"},"=+'Input Data'!E10",15,"Input Data","E10",1,null,0,0,{"$f":"IF(EXACT(INDEX($C125:$E125,1,Code_language),H125),0,1)","v":0}]
["Input Data","C14","Valor","Value","Valeur","-",null,{"$f":"+'Input Data'!C14","v":"Value"},"=+'Input Data'!C14",{"$f":"+FIND(\"!\",I126,1)","v":15},"Input Data","C14",1,null,0,0,{"$f":"IF(EXACT(INDEX($C126:$E126,1,Code_language),H126),0,1)","v":0}]
["Input Data","E14","Unidad","Unit","Unité","-",null,{"$f":"+'Input Data'!E14","v":"Unit"},"=+'Input Data'!E14",15,"Input Data","E14",1,null,0,0,{"$f":"IF(EXACT(INDEX($C127:$E127,1,Code_language),H127),0,1)","v":0}]
["Input Data","E16","año","year","année","-",null,{"$f":"+'Input Data'!E16","v":"year"},{"$f":"+_xlfn.FORMULATEXT(H128)","v":"=+'Input Data'!E16"},{"$f":"+FIND(\"!\",I128,1)","v":15},{"$f":"SUBSTITUTE(MID(I128,3,J128-3),\"'\",\"\")","v":"Input Data"},{"$f":"+MID(I128,J128+1,LEN(I128))","v":"E16"},1,null,0,0,{"$f":"IF(EXACT(INDEX($C128:$E128,1,Code_language),H128),0,1)","v":0}]
["Input Data","C17","Valor","Value","Valeur","-",null,{"$f":"+'Input Data'!C17","v":"Value"},"=+'Input Data'!C17",15,"Input Data","C17",1,null,0,0,{"$f":"IF(EXACT(INDEX($C129:$E129,1,Code_language),H129),0,1)","v":0}]
["Input Data","D17","Valores Usuario*","User Values *","Valeurs Utilisateur*","-",null,{"$f":"+'Input Data'!D17","v":"User Values *"},"=+'Input Data'!D17",15,"Input Data","D17",1,null,0,0,{"$f":"IF(EXACT(INDEX($C130:$E130,1,Code_language),H130),0,1)","v":0}]
["Input Data","E17","Unidad","Unit","Unité","-",null,{"$f":"+'Input Data'!E17","v":"Unit"},"=+'Input Data'!E17",15,"Input Data","E17",1,null,0,0,{"$f":"IF(EXACT(INDEX($C131:$E131,1,Code_language),H131),0,1)","v":0}]
["Input Data","C23","Valores Defecto","Default Values","Valeurs Défaut","-",null,{"$f":"+'Input Data'!C23","v":"Default Values"},"=+'Input Data'!C23",15,"Input Data","C23",1,null,0,0,{"$f":"IF(EXACT(INDEX($C132:$E132,1,Code_language),H132),0,1)","v":0}]
["Input Data","D23","   Valores Usuario","        User Values","Valeurs Utilisateur","-",null,{"$f":"+'Input Data'!D23","v":"        User Values"},"=+'Input Data'!D23",15,"Input Data","D23",1,null,0,0,{"$f":"IF(EXACT(INDEX($C133:$E133,1,Code_language),H133),0,1)","v":0}]
["Input Data","E23","Unidad","Unit","Unité","-",null,{"$f":"+'Input Data'!E23","v":"Unit"},"=+'Input Data'!E23",15,"Input Data","E23",{"$f":"+COUNTIFS($K$2:$K$775,$K134,$L$2:$L$775,$L134)","v":1},null,0,0,{"$f":"IF(EXACT(INDEX($C134:$E134,1,Code_language),H134),0,1)","v":0}]
["Input Data","C32","Valor","Value","Valeur","-",null,{"$f":"+'Input Data'!C32","v":"Value"},"=+'Input Data'!C32",15,"Input Data","C32",1,null,0,0,{"$f":"IF(EXACT(INDEX($C135:$E135,1,Code_language),H135),0,1)","v":0}]
["Input Data","E32","Unidad","Unit","Unité","-",null,{"$f":"+'Input Data'!E32","v":"Unit"},"=+'Input Data'!E32",15,"Input Data","E32",1,null,{"$f":"IF(EXACT(A136,K136),0,1)","v":0},{"$f":"IF(EXACT(B136,L136),0,1)","v":0},{"$f":"IF(EXACT(INDEX($C136:$E136,1,Code_language),H136),0,1)","v":0}]
["Input Data","C37","Valores Defecto","Default Values","Valeurs Défaut","-",null,{"$f":"+'Input Data'!C37","v":"Default Values"},"=+'Input Data'!C37",15,"Input Data","C37",1,null,0,0,{"$f":"IF(EXACT(INDEX($C137:$E137,1,Code_language),H137),0,1)","v":0}]
["Input Data","D37","     Valor Usuario","        User Value","Valeur Utilisateur","-",null,{"$f":"+'Input Data'!D37","v":"        User Value"},"=+'Input Data'!D37",15,"Input Data","D37",1,null,0,0,{"$f":"IF(EXACT(INDEX($C138:$E138,1,Code_language),H138),0,1)","v":0}]
["Input Data","E37","Unidad","Unit","Unité","-",null,{"$f":"+'Input Data'!E37","v":"Unit"},"=+'Input Data'!E37",15,"Input Data","E37",1,null,0,0,{"$f":"IF(EXACT(INDEX($C139:$E139,1,Code_language),H139),0,1)","v":0}]
["Input Data","C61","Valor","Value","Valeur","-",null,{"$f":"+'Input Data'!C61","v":"Value"},"=+'Input Data'!C61",15,"Input Data","C61",1,null,0,0,{"$f":"IF(EXACT(INDEX($C140:$E140,1,Code_language),H140),0,1)","v":0}]
["Input Data","E61","Unidad","Unit","Unité","-",null,{"$f":"+'Input Data'!E61","v":"Unit"},"=+'Input Data'!E61",15,"Input Data","E61",1,null,0,0,{"$f":"IF(EXACT(INDEX($C141:$E141,1,Code_language),H141),0,1)","v":0}]
["Input Data","H61","Valor","Value","Valeur","-",null,{"$f":"+'Input Data'!H61","v":"Value"},{"$f":"+_xlfn.FORMULATEXT(H142)","v":"=+'Input Data'!H61"},{"$f":"+FIND(\"!\",I142,1)","v":15},{"$f":"SUBSTITUTE(MID(I142,3,J142-3),\"'\",\"\")","v":"Input Data"},{"$f":"+MID(I142,J142+1,LEN(I142))","v":"H61"},1,null,0,0,{"$f":"IF(EXACT(INDEX($C142:$E142,1,Code_language),H142),0,1)","v":0}]
["Input Data","C67","Valor","Value","Valeur","-",null,{"$f":"+'Input Data'!C67","v":"Value"},"=+'Input Data'!C67",15,"Input Data","C67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C143:$E143,1,Code_language),H143),0,1)","v":0}]
["Input Data","E67","Unidad","Unit","Unité","-",null,{"$f":"+'Input Data'!E67","v":"Unit"},"=+'Input Data'!E67",15,"Input Data","E67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C144:$E144,1,Code_language),H144),0,1)","v":0}]
["Input Data","E39","USD / bus","USD/bus","USD / bus","-",null,{"$f":"+'Input Data'!E39","v":"USD/bus"},{"$f":"+_xlfn.FORMULATEXT(H145)","v":"=+'Input Data'!E39"},{"$f":"+FIND(\"!\",I145,1)","v":15},"Input Data","E39",1,null,0,0,{"$f":"IF(EXACT(INDEX($C145:$E145,1,Code_language),H145),0,1)","v":0}]
["Input Data","E51","USD / mes / cond","USD/month/driver","USD / mois / conducteur","-",null,{"$f":"+'Input Data'!E51","v":"USD/month/driver"},"=+'Input Data'!E51",15,"Input Data","E51",1,null,0,0,{"$f":"IF(EXACT(INDEX($C146:$E146,1,Code_language),H146),0,1)","v":0}]
["Input Data","E52","USD / mes / bus","USD/month/bus","USD / mois / bus","-",null,{"$f":"+'Input Data'!E52","v":"USD/month/bus"},"=+'Input Data'!E52",15,"Input Data","E52",1,null,0,0,{"$f":"IF(EXACT(INDEX($C147:$E147,1,Code_language),H147),0,1)","v":0}]
["Input Data","E53","USD / año / bus","USD/year/bus","USD / an / bus","-",null,{"$f":"+'Input Data'!E53","v":"USD/year/bus"},"=+'Input Data'!E53",15,"Input Data","E53",1,null,0,0,{"$f":"IF(EXACT(INDEX($C148:$E148,1,Code_language),H148),0,1)","v":0}]
["Input Data","E59"," USD / bus","USD/bus","USD / bus","-",null,{"$f":"+'Input Data'!E59","v":"USD/bus"},"=+'Input Data'!E59",15,"Input Data","E59",1,null,0,0,{"$f":"IF(EXACT(INDEX($C149:$E149,1,Code_language),H149),0,1)","v":0}]
["Input Data","E64","Años","Years","Années","-",null,{"$f":"+'Input Data'!E64","v":"Years"},"=+'Input Data'!E64",15,"Input Data","E64",1,null,0,0,{"$f":"IF(EXACT(INDEX($C150:$E150,1,Code_language),H150),0,1)","v":0}]
["Input Data","G3","Aclaraciones","Clarifications","Précisions","-",null,{"$f":"+'Input Data'!G3","v":"Clarifications"},"=+'Input Data'!G3",15,"Input Data","G3",1,null,0,0,{"$f":"IF(EXACT(INDEX($C151:$E151,1,Code_language),H151),0,1)","v":0}]
["Input Data","G4","1. Los datos de información general están referidos a características propias de los sistemas de transporte en la localidad que se desee evaluar. Estos datos deben ser ingresados por el usuario de acuerdo a la realidad local.\n\n2. Los datos de \"Parámetros para Proyección\" están referidos a la proyección de precios de los energéticos y a parámetros necesarios para calcular el valor presente de los flujos económicos de la evaluación. La herramienta incluye precios por defecto para todos los energéticos según país para el año 2020. La proyección de estos precios estará dada según tasas de crecimiento posibles de ingresar por el usuario o alternativamente pueden ser ingresados en forma manual hasta el año 2050. En este último caso se debe seleccionar la casilla \"Valores Usuario\", pinchar el link destacado en amarillo y modificar los valores.\n\n3. Los datos de \"Parámetros Evaluación Socioeconómica\" están referidos a los precios sociales de las emisiones de GEI y la Disposición a Pagar (DAP) por la reducción de ruido en cada bus. La herramienta presenta un valor por defecto para el caso del CO2eq y una estimación de la DAP para el país en base a información de referencia para el caso de Alemania. La estimación de la DAP utiliza valores por defecto para la velocidad y la duración de un viaje promedio, establecidos en 40 [km/h] y 30 minutos respectivamente (estos valores pueden ser modificados en la hoja de cálculo \"Externalidades Ruido\" de acuerdo a la realidad de la localidad evaluada).\nAlternativamente el usuario puede utilizar valores propios activando la casilla \"Valores Usuario\" e ingresando estos valores.\nLos valores utilizados por la herramienta se destacan dependiendo de la selección de \"Valores Defecto\" o \"Valores Usuario\".\n\n4. Los datos de \"Flota 1\" y \"Flota 2\" permiten seleccionar los tipos de tecnologías que se desean evaluar (CI, Híbridos o Eléctricos). En función de la elección de estos parámetros, la herramienta ofrecerá distintas opciones de energéticos, tamaños y estándares de emisión / capacidad de la batería de los buses. Asociado a estos parámetros la herramienta ofrece valores por defecto para los costos de inversión, rendimientos de buses y costos variables operacionales. Alternativamente el usuario puede ingresar y utilizar otros valores al activar la casilla \"Valor Usuario\".\nLos datos de \"Parámetros Financieros\" de cada flota deben ser ingresados para estimar los costos financieros asociados al uso de créditos. Como es posible observar, cada flota posee sus propios parámetros de evaluación.\nLos valores utilizados por la herramienta se destacan dependiendo de la selección de \"Valores Defecto\" o \"Valores Usuario\".\n\n5. Finalmente, la herramienta permite la evaluación de dos mecanismos de financiamiento (Mecanismo Tradicional y Mecanismo de Leasing). Al seleccionar el Mecanismo de Leasing la herramienta solicita el ingreso de dos parámetros adicionales. Una mayor explicación acerca de este mecanismo se detalla en la hoja \"Estructura Mecanismo de Leasing\".","1. The general information data refers to the characteristics of the transport systems in the location that one wishes to evaluate. These data must be input by the user according to local reality.\n\n2. The \"Parameters for Projection\" data refer to the projection of energy prices and the parameters needed to calculate the present value of the evaluation's economic flows. The tool includes default prices for all energy sources by country for 2020. The projection of these prices will be given according to possible growth rates input by the user or alternatively they can be input manually until 2050. In the latter, the \"User Values\" box must be selected, clicking on the link highlighted in yellow and modifying the values.\n\n3. The \"Socioeconomic Evaluation Parameters\" data refer to the social prices of GHG emissions and the Willingness to Pay (WTP) for noise reduction in each bus. The tool presents a default value for the CO2eq and an estimate of the WTP for the country based on reference information from the case of Germany. The WTP estimation uses default values for the speed and duration of an average trip, established at 40 [km/h] and 30 minutes respectively (these values can be modified in the \"Noise Externalities\" spreadsheet according to the reality of the evaluated location).\nAlternatively, the user can use their own values by activating the \"User Values\" box and inputting these values.\nThe values used by the tool are highlighted depending on the selection of \"Default Values\" or \"User Values\".\n\n4. The data of \"Fleet 1\" and \"Fleet 2\" allows selecting the types of technologies to be evaluated (FI, Hybrids or Electric). Depending on the choice of these parameters, the tool will offer different options for bus energy, sizes and emissions standards / battery capacity. The tool, associated to these parameters, offers default values for investment costs, bus performance, and variable operational costs. Alternatively the user can input and use other values by activating the \"User Value\" box.\nThe \"Financial Parameters\" data for each fleet must be input to estimate the financial costs associated with the use of credit. As can be seen, each fleet has its own evaluation parameters.\nThe values used by the tool are highlighted depending on the selection of \"Default Values\" or \"User Values\".\n\n5. Finally, the tool allows evaluating two financing mechanisms (Traditional Mechanism and Leasing Mechanism). When selecting  Leasing Mechanism, the tool requests the input of two additional parameters. A further explanation about this mechanism is detailed on the sheet \"Leasing Mechanism Structure\".","I. Les données d’information générale se réfèrent aux caractéristiques propres aux systèmes de transport dans la localité à évaluer. Ces données doivent être saisies par l’utilisateur en fonction de la réalité locale.\n\n2. Les données \"Paramètres de projection\" se réfèrent à la projection des prix de l'énergie et aux paramètres nécessaires au calcul de la valeur actuelle des flux économiques de l'évaluation. L'outil comprend des prix par défaut pour tous les produits énergétiques par pays pour l'année 2020. La projection de ces prix sera donnée selon des taux de croissance qui peuvent être saisis par l'utilisateur ou alternativement qui pourront être saisis manuellement jusqu'à l'année 2050. Dans ce dernier cas, sélectionnez la case \"Valeurs utilisateur\", cliquez sur le lien surligné en jaune et modifiez les valeurs.\n\n3. Les données \"Paramètres pour Évaluation socio-économique\" se réfèrent aux prix sociaux des émissions de GES et à la Disposition à Payer (WTP) pour la réduction du bruit dans chaque bus. L’outil présente une valeur par défaut pour le CO2eq et une estimation du WTP pour le pays sur la base d’informations de référence pour le cas de l’Allemagne. L’estimation du WTP utilise des valeurs par défaut pour la vitesse et la durée moyennes d’un voyage, établies respectivement à 40 [km/h] et 30 minutes (ces valeurs peuvent être modifiées dans la feuille de calcul \"Externalités Bruit\" en fonction de la réalité de la localité évaluée). \nL’utilisateur peut aussi utiliser ses propres valeurs en cochant la case \"Valeurs Utilisateur\" et en saisissant ces valeurs.\nLes valeurs utilisées par l’outil sont mises en évidence en fonction de la sélection de \"Valeurs Défaut\" ou \"Valeurs Utilisateur\".\n\n4. Les données \"Flotte 1\" et \"Flotte 2\" permettent de sélectionner les types de technologies que l'on désire évaluer (IC, hybride ou électrique). En fonction du choix de ces paramètres, l'outil proposera différentes options énergétiques, tailles et normes d'émission / capacité des batteries des bus. Associé à ces paramètres, l'outil propose des valeurs par défaut pour les coûts d'investissement, les performances des bus et les coûts variables opérationnels. L'utilisateur peut également saisir et utiliser d'autres valeurs en cochant la case \"Valeur utilisateur\".\nLes données \"Paramètres Financiers\" de chaque flotte doivent être saisies pour estimer les coûts financiers liés à l'utilisation des crédits. Comme il est possible de l'observer, chaque flotte a ses propres paramètres d'évaluation.\nLes valeurs utilisées par l'outil sont mises en évidence en fonction de la sélection de \"Valeurs par défaut\" ou \"Valeurs utilisateur\".\n\n5. Enfin, l’outil permet l’évaluation de deux mécanismes de financement (Mécanisme Traditionnel et Mécanisme de Leasing). En sélectionnant le Mécanisme de Leasing, l’outil demande la saisie de deux paramètres supplémentaires. Une explication plus importante de ce mécanisme est détaillée dans la feuille \"Structure Mécanisme de Leasing\".","-",null,{"$f":"+'Input Data'!G4","v":"1. The general information data refers to the characteristics of the transport systems in the location that one wishes to evaluate. These data must be input by the user according to local reality.\n\n2. The \"Parameters for Projection\" data refer to the projection of energy prices and the parameters needed to calculate the present value of the evaluation's economic flows. The tool includes default prices for all energy sources by country for 2020. The projection of these prices will be given according to possible growth rates input by the user or alternatively they can be input manually until 2050. In the latter, the \"User Values\" box must be selected, clicking on the link highlighted in yellow and modifying the values.\n\n3. The \"Socioeconomic Evaluation Parameters\" data refer to the social costs of GHG emissions and the Willingness to Pay (WTP) for noise reduction in each bus. The tool presents a default value for the CO2eq and an estimate of the WTP for the country based on reference information from the case of Germany. The WTP estimation uses default values for the speed and duration of an average trip, established at 40 [km/h] and 30 minutes respectively (these values can be modified in the \"Noise Externalities\" spreadsheet according to the reality of the evaluated location).\nAlternatively, the user can use their own values by activating the \"User Values\" box and inputting these values.\nThe values used by the tool are highlighted depending on the selection of \"Default Values\" or \"User Values\".\n\n4. The data of \"Fleet 1\" and \"Fleet 2\" allows selecting the types of technologies to be evaluated (FI, Hybrids or Electric). Depending on the choice of these parameters, the tool will offer different options for bus energy, sizes and emissions standards / battery capacity. The tool, associated to these parameters, offers default values for investment costs, bus performance, and variable operational costs. Alternatively the user can input and use other values by activating the \"User Value\" box.\nThe \"Financial Parameters\" data for each fleet must be input to estimate the financial costs associated with the use of credit. As can be seen, each fleet has its own evaluation parameters.\nThe values used by the tool are highlighted depending on the selection of \"Default Values\" or \"User Values\".\n\n5. Finally, the tool allows evaluating two financing mechanisms (Traditional Mechanism and Leasing Mechanism). When selecting  Leasing Mechanism, the tool requests the input of two additional parameters. A further explanation about this mechanism is detailed on the sheet \"Leasing Mechanism Structure\"."},"=+'Input Data'!G4",15,"Input Data","G4",1,null,0,0,{"$f":"IF(EXACT(INDEX($C152:$E152,1,Code_language),H152),0,1)","v":1}]
["Input Data","G31","Flota 2","Fleet 2","Flotte 2","-",null,{"$f":"+'Input Data'!G31","v":"Fleet 2"},"=+'Input Data'!G31",15,"Input Data","G31",1,null,0,0,{"$f":"IF(EXACT(INDEX($C153:$E153,1,Code_language),H153),0,1)","v":0}]
["Input Data","G32","Parámetro","Parameter","Paramètre ","-",null,{"$f":"+'Input Data'!G32","v":"Parameter"},"=+'Input Data'!G32",15,"Input Data","G32",1,null,0,0,{"$f":"IF(EXACT(INDEX($C154:$E154,1,Code_language),H154),0,1)","v":0}]
["Input Data","G33","Tipo de Motor","Engine type","Type de moteur","-",null,{"$f":"+'Input Data'!G33","v":"Engine type"},"=+'Input Data'!G33",15,"Input Data","G33",1,null,0,0,{"$f":"IF(EXACT(INDEX($C155:$E155,1,Code_language),H155),0,1)","v":0}]
["Input Data","G34","Energético","energy source","source d'énergie","-",null,{"$f":"+'Input Data'!G34","v":"energy source"},"=+'Input Data'!G34",15,"Input Data","G34",1,null,0,0,{"$f":"IF(EXACT(INDEX($C156:$E156,1,Code_language),H156),0,1)","v":0}]
["Input Data","G35","Tamaño del Bus","Bus size","Taille du bus","-",null,{"$f":"+'Input Data'!G35","v":"Bus size"},"=+'Input Data'!G35",15,"Input Data","G35",1,null,0,0,{"$f":"IF(EXACT(INDEX($C157:$E157,1,Code_language),H157),0,1)","v":0}]
["Input Data","G36","Tecnología de Abatimiento de Emisiones / Capacidad de batería","Emission Abatement Technology / Battery Capacity","Technologie de Réduction des Émissions / Capacité de la batterie","-",null,{"$f":"+'Input Data'!G36","v":"Emission Abatement Technology / Battery Capacity"},"=+'Input Data'!G36",15,"Input Data","G36",1,null,0,0,{"$f":"IF(EXACT(INDEX($C158:$E158,1,Code_language),H158),0,1)","v":0}]
["Input Data","G37","Parámetro","Parameter","Paramètre ","-",null,{"$f":"+'Input Data'!G37","v":"Parameter"},"=+'Input Data'!G37",15,"Input Data","G37",1,null,0,0,{"$f":"IF(EXACT(INDEX($C159:$E159,1,Code_language),H159),0,1)","v":0}]
["Input Data","G38","Parámetros de Inversión","Investment Parameters","Paramètres d'Investissement ","-",null,{"$f":"+'Input Data'!G38","v":"Investment Parameters"},"=+'Input Data'!G38",15,"Input Data","G38",1,null,0,0,{"$f":"IF(EXACT(INDEX($C160:$E160,1,Code_language),H160),0,1)","v":0}]
["Input Data","G39","Precio Unitario","Unit Price","Prix Unitaire","-",null,{"$f":"+'Input Data'!G39","v":"Unit Price"},"=+'Input Data'!G39",15,"Input Data","G39",1,null,0,0,{"$f":"IF(EXACT(INDEX($C161:$E161,1,Code_language),H161),0,1)","v":0}]
["Input Data","G40","Valor Residual del Bus","Residual value of the bus","Valeur Résiduelle du Bus","-",null,{"$f":"+'Input Data'!G40","v":"Residual value of the bus"},"=+'Input Data'!G40",15,"Input Data","G40",1,null,0,0,{"$f":"IF(EXACT(INDEX($C162:$E162,1,Code_language),H162),0,1)","v":0}]
["Input Data","G41","Valor Residual de la Batería (vehículos eléctricos)","Residual Battery Value (electric vehicles)","Valeur Résiduelle de la Batterie (véhicules électriques)","-",null,{"$f":"+'Input Data'!G41","v":"Residual Battery Value (electric vehicles)"},"=+'Input Data'!G41",15,"Input Data","G41",1,null,0,0,{"$f":"IF(EXACT(INDEX($C163:$E163,1,Code_language),H163),0,1)","v":0}]
["Input Data","G42","Consumo de Energía","Energy Consumption   ","Consommation d'Énergie","-",null,{"$f":"+'Input Data'!G42","v":"Energy Consumption   "},"=+'Input Data'!G42",15,"Input Data","G42",1,null,0,0,{"$f":"IF(EXACT(INDEX($C164:$E164,1,Code_language),H164),0,1)","v":0}]
["Input Data","G43","Consumo de Combustible","Fuel Consumption","Consommation de Carburant","-",null,{"$f":"+'Input Data'!G43","v":"Fuel Consumption"},"=+'Input Data'!G43",15,"Input Data","G43",1,null,0,0,{"$f":"IF(EXACT(INDEX($C165:$E165,1,Code_language),H165),0,1)","v":0}]
["Input Data","G44","Consumo de Energía Eléctrica","Electricity Consumption","Consommation d'Énergie Électrique ","-",null,{"$f":"+'Input Data'!G44","v":"Electricity Consumption"},"=+'Input Data'!G44",15,"Input Data","G44",1,null,0,0,{"$f":"IF(EXACT(INDEX($C166:$E166,1,Code_language),H166),0,1)","v":0}]
["Input Data","G45","Costos de Operación","Operating Costs","Coûts d'Exploitation","-",null,{"$f":"+'Input Data'!G45","v":"Operating Costs"},"=+'Input Data'!G45",15,"Input Data","G45",1,null,0,0,{"$f":"IF(EXACT(INDEX($C167:$E167,1,Code_language),H167),0,1)","v":0}]
["Input Data","G46","Costos Variables de Operación","Variable Operating Costs","Coûts Variables d'Exploitation","-",null,{"$f":"+'Input Data'!G46","v":"Variable Operating Costs"},"=+'Input Data'!G46",15,"Input Data","G46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C168:$E168,1,Code_language),H168),0,1)","v":0}]
["Input Data","G47","Costos Lubricantes","Lubricant Costs","Coûts Lubrifiants ","-",null,{"$f":"+'Input Data'!G47","v":"Lubricant Costs"},"=+'Input Data'!G47",15,"Input Data","G47",1,null,0,0,{"$f":"IF(EXACT(INDEX($C169:$E169,1,Code_language),H169),0,1)","v":0}]
["Input Data","G48","Costos Llantas","Tyre Costs","Coûts Jantes ","-",null,{"$f":"+'Input Data'!G48","v":"Tyre Costs"},"=+'Input Data'!G48",15,"Input Data","G48",1,null,0,0,{"$f":"IF(EXACT(INDEX($C170:$E170,1,Code_language),H170),0,1)","v":0}]
["Input Data","G49","Costos de Mantención General","General Maintenance Costs","Coûts Maintenance Générale ","-",null,{"$f":"+'Input Data'!G49","v":"General Maintenance Costs"},"=+'Input Data'!G49",15,"Input Data","G49",1,null,0,0,{"$f":"IF(EXACT(INDEX($C171:$E171,1,Code_language),H171),0,1)","v":0}]
["Input Data","G50","Costos Fijos de Operación","Fixed Operating Costs","Coûts Fixes d'Exploitation","-",null,{"$f":"+'Input Data'!G50","v":"Fixed Operating Costs"},"=+'Input Data'!G50",15,"Input Data","G50",1,null,0,0,{"$f":"IF(EXACT(INDEX($C172:$E172,1,Code_language),H172),0,1)","v":0}]
["Input Data","G51","Remuneraciones ","Remunerations ","Rémunérations ","-",null,{"$f":"+'Input Data'!G51","v":"Remunerations "},"=+'Input Data'!G51",15,"Input Data","G51",1,null,0,0,{"$f":"IF(EXACT(INDEX($C173:$E173,1,Code_language),H173),0,1)","v":0}]
["Input Data","G52","Costos Administrativos","Administrative Costs","Coûts Administratifs ","-",null,{"$f":"+'Input Data'!G52","v":"Administrative Costs"},"=+'Input Data'!G52",15,"Input Data","G52",1,null,0,0,{"$f":"IF(EXACT(INDEX($C174:$E174,1,Code_language),H174),0,1)","v":0}]
["Input Data","G53","Seguros","Insurance","Assurances ","-",null,{"$f":"+'Input Data'!G53","v":"Insurance"},"=+'Input Data'!G53",15,"Input Data","G53",1,null,0,0,{"$f":"IF(EXACT(INDEX($C175:$E175,1,Code_language),H175),0,1)","v":0}]
["Input Data","G54","Costos de Infraestructura","Infrastructure Costs","Coûts d'infrastructure","-",null,{"$f":"+'Input Data'!G54","v":"Infrastructure Costs"},"=+'Input Data'!G54",15,"Input Data","G54",1,null,0,0,{"$f":"IF(EXACT(INDEX($C176:$E176,1,Code_language),H176),0,1)","v":0}]
["Input Data","G55"," Total Costos de Infraestructura","Total Infrastructure Costs","Total Coûts d'Infrastructure","-",null,{"$f":"+'Input Data'!G55","v":"Total Infrastructure Costs"},"=+'Input Data'!G55",15,"Input Data","G55",1,null,0,0,{"$f":"IF(EXACT(INDEX($C177:$E177,1,Code_language),H177),0,1)","v":0}]
["Input Data","G56","Terreno","Land","Terrain ","-",null,{"$f":"+'Input Data'!G56","v":"Land"},"=+'Input Data'!G56",15,"Input Data","G56",1,null,0,0,{"$f":"IF(EXACT(INDEX($C178:$E178,1,Code_language),H178),0,1)","v":0}]
["Input Data","G57","Construcción","Construction","Construction","-",null,{"$f":"+'Input Data'!G57","v":"Construction"},"=+'Input Data'!G57",15,"Input Data","G57",1,null,0,0,{"$f":"IF(EXACT(INDEX($C179:$E179,1,Code_language),H179),0,1)","v":0}]
["Input Data","G58","Infraestructura de Servicios","Service Infrastructure","Infrastructure de Services ","-",null,{"$f":"+'Input Data'!G58","v":"Service Infrastructure"},"=+'Input Data'!G58",15,"Input Data","G58",1,null,0,0,{"$f":"IF(EXACT(INDEX($C180:$E180,1,Code_language),H180),0,1)","v":0}]
["Input Data","G59","Infraestructura de Carga","Charging Infrastructure","Infrastructure de Charge ","-",null,{"$f":"+'Input Data'!G59","v":"Charging Infrastructure"},"=+'Input Data'!G59",15,"Input Data","G59",1,null,0,0,{"$f":"IF(EXACT(INDEX($C181:$E181,1,Code_language),H181),0,1)","v":0}]
["Input Data","G60","Parámetros Financieros Flota 2","Fleet 2 Financial Parameters","Paramètres Financiers Flotte 2","-",null,{"$f":"+'Input Data'!G60","v":"Fleet 2 Financial Parameters"},"=+'Input Data'!G60",15,"Input Data","G60",1,null,0,0,{"$f":"IF(EXACT(INDEX($C182:$E182,1,Code_language),H182),0,1)","v":0}]
["Input Data","G61","Parámetro","Parameter","Paramètre ","-",null,{"$f":"+'Input Data'!G61","v":"Parameter"},"=+'Input Data'!G61",15,"Input Data","G61",1,null,0,0,{"$f":"IF(EXACT(INDEX($C183:$E183,1,Code_language),H183),0,1)","v":0}]
["Input Data","G62","Capital propio (% de la inversión total financiado con recursos propios) ","Equity (% of total investment financed with own resources) ","capitaux propres (% de l'investissement total financé par des ressources propres) ","-",null,{"$f":"+'Input Data'!G62","v":"Equity (% of total investment financed with own resources) "},"=+'Input Data'!G62",15,"Input Data","G62",1,null,0,0,{"$f":"IF(EXACT(INDEX($C184:$E184,1,Code_language),H184),0,1)","v":0}]
["Input Data","G63","Tasa de Interés Anual","Annual Interest Rate","Taux d'Intérêt Annuel","-",null,{"$f":"+'Input Data'!G63","v":"Annual Interest Rate"},"=+'Input Data'!G63",15,{"$f":"SUBSTITUTE(MID(I185,3,J185-3),\"'\",\"\")","v":"Input Data"},{"$f":"+MID(I185,J185+1,LEN(I185))","v":"G63"},1,null,0,0,{"$f":"IF(EXACT(INDEX($C185:$E185,1,Code_language),H185),0,1)","v":0}]
["Input Data","G64","Periodo Préstamo","Loan Period","Période Prêt","-",null,{"$f":"+'Input Data'!G64","v":"Loan Period"},"=+'Input Data'!G64",15,"Input Data","G64",1,null,0,0,{"$f":"IF(EXACT(INDEX($C186:$E186,1,Code_language),H186),0,1)","v":0}]
["Input Data","H32","Valor","Value","Valeur","-",null,{"$f":"+'Input Data'!H32","v":"Value"},"=+'Input Data'!H32",15,"Input Data","H32",1,null,0,0,{"$f":"IF(EXACT(INDEX($C187:$E187,1,Code_language),H187),0,1)","v":0}]
["Input Data","J32","Unidad","Unit","Unité","-",null,{"$f":"+'Input Data'!J32","v":"Unit"},"=+'Input Data'!J32",15,"Input Data","J32",1,null,0,0,{"$f":"IF(EXACT(INDEX($C188:$E188,1,Code_language),H188),0,1)","v":0}]
["Input Data","H37","Valor Defecto","Default Value","Valeur Défaut","-",null,{"$f":"+'Input Data'!H37","v":"Default Value"},"=+'Input Data'!H37",15,"Input Data","H37",1,null,0,0,{"$f":"IF(EXACT(INDEX($C189:$E189,1,Code_language),H189),0,1)","v":0}]
["Input Data","I37","     Valor Usuario","        User Value","Valeur Utilisateur","-",null,{"$f":"+'Input Data'!I37","v":"        User Value"},"=+'Input Data'!I37",15,"Input Data","I37",1,null,0,0,{"$f":"IF(EXACT(INDEX($C190:$E190,1,Code_language),H190),0,1)","v":0}]
["Input Data","J37","Unidad","Unit","Unité","-",null,{"$f":"+'Input Data'!J37","v":"Unit"},"=+'Input Data'!J37",15,"Input Data","J37",1,null,0,0,{"$f":"IF(EXACT(INDEX($C191:$E191,1,Code_language),H191),0,1)","v":0}]
["Input Data","J39","USD / bus","USD/bus","USD / bus","-",null,{"$f":"+'Input Data'!J39","v":"USD/bus"},"=+'Input Data'!J39",15,"Input Data","J39",1,null,0,0,{"$f":"IF(EXACT(INDEX($C192:$E192,1,Code_language),H192),0,1)","v":0}]
["Input Data","J51","USD / mes / cond","USD/month/driver","USD / mois / conducteur","-",null,{"$f":"+'Input Data'!J51","v":"USD/month/driver"},"=+'Input Data'!J51",15,"Input Data","J51",1,null,0,0,{"$f":"IF(EXACT(INDEX($C193:$E193,1,Code_language),H193),0,1)","v":0}]
["Input Data","J52","USD / mes / bus","USD/month/bus","USD / mois / bus","-",null,{"$f":"+'Input Data'!J52","v":"USD/month/bus"},"=+'Input Data'!J52",15,"Input Data","J52",1,null,0,0,{"$f":"IF(EXACT(INDEX($C194:$E194,1,Code_language),H194),0,1)","v":0}]
["Input Data","J53","USD / año / bus","USD/year/bus","USD / an / bus","-",null,{"$f":"+'Input Data'!J53","v":"USD/year/bus"},"=+'Input Data'!J53",15,"Input Data","J53",1,null,0,0,{"$f":"IF(EXACT(INDEX($C195:$E195,1,Code_language),H195),0,1)","v":0}]
["Input Data","J59"," USD / bus","USD/bus","USD / bus","-",null,{"$f":"+'Input Data'!J59","v":"USD/bus"},"=+'Input Data'!J59",15,"Input Data","J59",1,null,0,0,{"$f":"IF(EXACT(INDEX($C196:$E196,1,Code_language),H196),0,1)","v":0}]
["Input Data","J61","Unidad","Unit","Unité","-",null,{"$f":"+'Input Data'!J61","v":"Unit"},"=+'Input Data'!J61",15,"Input Data","J61",1,null,0,0,{"$f":"IF(EXACT(INDEX($C197:$E197,1,Code_language),H197),0,1)","v":0}]
["Input Data","J64","Años","Years","Années","-",null,{"$f":"+'Input Data'!J64","v":"Years"},"=+'Input Data'!J64",15,"Input Data","J64",{"$f":"+COUNTIFS($K$2:$K$775,$K198,$L$2:$L$775,$L198)","v":1},null,0,0,{"$f":"IF(EXACT(INDEX($C198:$E198,1,Code_language),H198),0,1)","v":0}]
["Input Data","E69","USD / bus / año","USD/bus/year","USD / bus / an","-",null,{"$f":"+'Input Data'!E69","v":"USD/bus/year"},{"$f":"+_xlfn.FORMULATEXT(H199)","v":"=+'Input Data'!E69"},{"$f":"+FIND(\"!\",I199,1)","v":15},{"$f":"SUBSTITUTE(MID(I199,3,J199-3),\"'\",\"\")","v":"Input Data"},{"$f":"+MID(I199,J199+1,LEN(I199))","v":"E69"},1,null,0,0,{"$f":"IF(EXACT(INDEX($C199:$E199,1,Code_language),H199),0,1)","v":0}]
["Input Data","E70","USD / mes","USD/month","USD / Mois","-",null,{"$f":"+'Input Data'!E70","v":"USD/month"},"=+'Input Data'!E70",15,"Input Data","E70",1,null,{"$f":"IF(EXACT(A200,K200),0,1)","v":0},{"$f":"IF(EXACT(B200,L200),0,1)","v":0},{"$f":"IF(EXACT(INDEX($C200:$E200,1,Code_language),H200),0,1)","v":0}]
["Input Data","E28","USD / pas","USD/pass","USD / pass.","-",null,{"$f":"+'Input Data'!E28","v":"USD/pass"},"=+'Input Data'!E28",15,"Input Data","E28",1,null,0,0,{"$f":"IF(EXACT(INDEX($C201:$E201,1,Code_language),H201),0,1)","v":0}]
["Input Data","E29","USD / pas","USD/pass","USD / pass.","-",null,{"$f":"+'Input Data'!E29","v":"USD/pass"},"=+'Input Data'!E29",15,"Input Data","E29",1,null,0,0,{"$f":"IF(EXACT(INDEX($C202:$E202,1,Code_language),H202),0,1)","v":0}]
["Input Data","E18","/ año","/year","/ an","-",null,{"$f":"+'Input Data'!E18","v":"/year"},"=+'Input Data'!E18",15,"Input Data","E18",1,null,0,0,{"$f":"IF(EXACT(INDEX($C203:$E203,1,Code_language),H203),0,1)","v":0}]
["Input Data","E19","/ año","/year","/ an","-",null,{"$f":"+'Input Data'!E19","v":"/year"},"=+'Input Data'!E19",15,"Input Data","E19",1,null,0,0,{"$f":"IF(EXACT(INDEX($C204:$E204,1,Code_language),H204),0,1)","v":0}]
["Input Data","E6","km / año / bus","km/year/bus","km / an / bus","-",null,{"$f":"+'Input Data'!E6","v":"km/year/bus"},"=+'Input Data'!E6",15,"Input Data","E6",1,null,0,0,{"$f":"IF(EXACT(INDEX($C205:$E205,1,Code_language),H205),0,1)","v":0}]
["Output results","A1","COSTO TOTAL DE PROPIEDAD (TCO)","TOTAL COST OF OWNERSHIP (TCO)","COÛT TOTAL DE LA POSSESSION (TCO)","-",null,{"$f":"+'Output results'!A1","v":"TOTAL COST OF OWNERSHIP (TCO)"},"=+'Output results'!A1",19,{"$f":"SUBSTITUTE(MID(I206,3,J206-3),\"'\",\"\")","v":"Output results"},{"$f":"+MID(I206,J206+1,LEN(I206))","v":"A1"},1,null,0,0,{"$f":"IF(EXACT(INDEX($C206:$E206,1,Code_language),H206),0,1)","v":0}]
["Output results","A18","VALOR PRESENTE NETO (VPN), PAYBACK, TASA INTERNA DE RETORNO (TIR)","NET PRESENT VALUE (NPV), PAYBACK, INTERNAL RATE OF RETURN (IRR)","VALEUR ACTUELLE NETTE (VAN), PAYBACK, TAUX DE RENDEMENT INTERNE (TIR)","-",null,{"$f":"+'Output results'!A18","v":"NET PRESENT VALUE (NPV), PAYBACK, INTERNAL RATE OF RETURN (IRR)"},"=+'Output results'!A18",19,"Output results","A18",1,null,0,0,{"$f":"IF(EXACT(INDEX($C207:$E207,1,Code_language),H207),0,1)","v":0}]
["Output results","A46","VALOR PRESENTE EXTERNALIDADES Y EMISIÓN DE CONTAMINANTES","EXTERNAL PRESENT VALUE AND POLLUTANT EMISSIONS","VALEUR ACTUELLE EXTERNALITÉS ET ÉMISSIONS DE POLLUANTS","-",null,{"$f":"+'Output results'!A46","v":"EXTERNAL PRESENT VALUE AND POLLUTANT EMISSIONS"},"=+'Output results'!A46",19,"Output results","A46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C208:$E208,1,Code_language),H208),0,1)","v":0}]
["Output results","J4","Componente","Component","Composante","-",null,{"$f":"+'Output results'!J4","v":"Component"},"=+'Output results'!J4",19,"Output results","J4",1,null,0,0,{"$f":"IF(EXACT(INDEX($C209:$E209,1,Code_language),H209),0,1)","v":0}]
["Output results","J16","TCO anualizado","Annualized TCO","TCO annualisé","-",null,{"$f":"+'Output results'!J16","v":"Annualized TCO"},{"$f":"+_xlfn.FORMULATEXT(H210)","v":"=+'Output results'!J16"},{"$f":"+FIND(\"!\",I210,1)","v":19},{"$f":"SUBSTITUTE(MID(I210,3,J210-3),\"'\",\"\")","v":"Output results"},{"$f":"+MID(I210,J210+1,LEN(I210))","v":"J16"},1,null,0,0,{"$f":"IF(EXACT(INDEX($C210:$E210,1,Code_language),H210),0,1)","v":0}]
["Output results","J26","VPN anualizado","Annualized NPV","VAN annualisé","-",null,{"$f":"+'Output results'!J26","v":"Annualized NPV"},{"$f":"+_xlfn.FORMULATEXT(H211)","v":"=+'Output results'!J26"},{"$f":"+FIND(\"!\",I211,1)","v":19},{"$f":"SUBSTITUTE(MID(I211,3,J211-3),\"'\",\"\")","v":"Output results"},{"$f":"+MID(I211,J211+1,LEN(I211))","v":"J26"},1,null,0,0,{"$f":"IF(EXACT(INDEX($C211:$E211,1,Code_language),H211),0,1)","v":0}]
["Output results","J27","Pérdida/Ganancia por km (USD/km)","Profit/Loss per km (USD/km)","Perte/Gain par km (USD/km)","-",null,{"$f":"+'Output results'!J27","v":"Profit/Loss per km (USD/km)"},"=+'Output results'!J27",19,"Output results","J27",1,null,0,0,{"$f":"IF(EXACT(INDEX($C212:$E212,1,Code_language),H212),0,1)","v":0}]
["Output results","J28","Pérdida/Ganancia por pasajero (USD/pasajero)","Profit/Loss per passenger (USD/passenger)","Perte/Gain par passager (USD/passager)","-",null,{"$f":"+'Output results'!J28","v":"Profit/Loss per passenger (USD/passenger)"},"=+'Output results'!J28",19,"Output results","J28",1,null,0,0,{"$f":"IF(EXACT(INDEX($C213:$E213,1,Code_language),H213),0,1)","v":0}]
["Output results","J30","En el caso del mecanismo de leasing, los indicadores TIR y Periodo de Retorno se estiman para el proveedor de flota.","In the case of the leasing mechanism, the IRR and Return Period indicators are estimated for the fleet provider.","Dans le cas du mécanisme de leasing, les indicateurs TIR et Période de Retour sont estimés pour le fournisseur de flotte.","-",null,{"$f":"+'Output results'!J30","v":"In the case of the leasing mechanism, the IRR and Return Period indicators are estimated for the fleet provider."},"=+'Output results'!J30",19,"Output results","J30",1,null,0,0,{"$f":"IF(EXACT(INDEX($C214:$E214,1,Code_language),H214),0,1)","v":0}]
["Output results","J53","Emisiones Acumuladas","Accumulated Emissions","Émissions Cumulées","-",null,{"$f":"+'Output results'!J53","v":"Accumulated Emissions"},{"$f":"+_xlfn.FORMULATEXT(H215)","v":"=+'Output results'!J53"},{"$f":"+FIND(\"!\",I215,1)","v":19},{"$f":"SUBSTITUTE(MID(I215,3,J215-3),\"'\",\"\")","v":"Output results"},{"$f":"+MID(I215,J215+1,LEN(I215))","v":"J53"},1,null,{"$f":"IF(EXACT(A215,K215),0,1)","v":0},{"$f":"IF(EXACT(B215,L215),0,1)","v":0},{"$f":"IF(EXACT(INDEX($C215:$E215,1,Code_language),H215),0,1)","v":0}]
["MT Economical Ev.","B1","Mecanismo Tradicional","Traditional Mechanism","Mécanisme Traditionnel","-",null,{"$f":"+'MT Economical Ev.'!B1","v":"Traditional Mechanism"},{"$f":"+_xlfn.FORMULATEXT(H216)","v":"=+'MT Economical Ev.'!B1"},{"$f":"+FIND(\"!\",I216,1)","v":22},{"$f":"SUBSTITUTE(MID(I216,3,J216-3),\"'\",\"\")","v":"MT Economical Ev."},{"$f":"+MID(I216,J216+1,LEN(I216))","v":"B1"},1,null,0,0,{"$f":"IF(EXACT(INDEX($C216:$E216,1,Code_language),H216),0,1)","v":0}]
["MT Economical Ev.","B2","Se presenta la evaluación económica de ambas flotas considerando los distintos costos e ingresos y el Mecanismo Tradicional.","The economic evaluation of both fleets is presented considering the different costs and revenues and the Traditional Mechanism.","L’évaluation économique des deux flottes est présentée en tenant compte des différents coûts et recettes et du Mécanisme Traditionnel.","-",null,{"$f":"+'MT Economical Ev.'!B2","v":"The economic evaluation of both fleets is presented considering the different costs and revenues and the Traditional Mechanism."},{"$f":"+_xlfn.FORMULATEXT(H217)","v":"=+'MT Economical Ev.'!B2"},{"$f":"+FIND(\"!\",I217,1)","v":22},"MT Economical Ev.","B2",1,null,0,0,{"$f":"IF(EXACT(INDEX($C217:$E217,1,Code_language),H217),0,1)","v":0}]
["MT Economical Ev.","B4","Flota 1","Fleet 1","Flotte I","-",null,{"$f":"+'MT Economical Ev.'!B4","v":"Fleet 1"},"=+'MT Economical Ev.'!B4",22,"MT Economical Ev.","B4",1,null,0,0,{"$f":"IF(EXACT(INDEX($C218:$E218,1,Code_language),H218),0,1)","v":0},null,null,null,null,null,null,{"$f":"+'MT Economical Ev.'!R66","v":""}]
["MT Economical Ev.","C8","Costos de Operación & Mantenimiento","Operation & Maintenance Costs","Coûts d’exploitation & Maintenance","-",null,{"$f":"+'MT Economical Ev.'!C8","v":"Operation & Maintenance Costs"},"=+'MT Economical Ev.'!C8",22,"MT Economical Ev.","C8",1,null,0,0,{"$f":"IF(EXACT(INDEX($C219:$E219,1,Code_language),H219),0,1)","v":0}]
["MT Economical Ev.","B9","Años de Evaluación","Years of evaluation","Années d'évaluation","-",null,{"$f":"+'MT Economical Ev.'!B9","v":"Years of evaluation"},"=+'MT Economical Ev.'!B9",22,"MT Economical Ev.","B9",1,null,0,0,{"$f":"IF(EXACT(INDEX($C220:$E220,1,Code_language),H220),0,1)","v":0}]
["MT Economical Ev.","B11","Nivel de Actividad","Activity level","Niveau d'Activité ","-",null,{"$f":"+'MT Economical Ev.'!B11","v":"Activity level"},"=+'MT Economical Ev.'!B11",22,"MT Economical Ev.","B11",1,null,0,0,{"$f":"IF(EXACT(INDEX($C221:$E221,1,Code_language),H221),0,1)","v":0}]
["MT Economical Ev.","B13","Consumo Combustible","Fuel consumption","Consommation Carburant","-",null,{"$f":"+'MT Economical Ev.'!B13","v":"Fuel consumption"},"=+'MT Economical Ev.'!B13",22,"MT Economical Ev.","B13",1,null,0,0,{"$f":"IF(EXACT(INDEX($C222:$E222,1,Code_language),H222),0,1)","v":0}]
["MT Economical Ev.","B15","Consumo Eléctrico","Energy Consumption","Consommation Électrique","-",null,{"$f":"+'MT Economical Ev.'!B15","v":"Energy Consumption"},"=+'MT Economical Ev.'!B15",22,"MT Economical Ev.","B15",1,null,0,0,{"$f":"IF(EXACT(INDEX($C223:$E223,1,Code_language),H223),0,1)","v":0}]
["MT Economical Ev.","B17","Tasa de Reducción de Rendimiento","Performance Reduction Rate","Taux de Baisse de Rendement","-",null,{"$f":"+'MT Economical Ev.'!B17","v":"Performance Reduction Rate"},"=+'MT Economical Ev.'!B17",22,"MT Economical Ev.","B17",1,null,0,0,{"$f":"IF(EXACT(INDEX($C224:$E224,1,Code_language),H224),0,1)","v":0}]
["MT Economical Ev.","B19","Costos Neumáticos","Tyre Costs","Coûts Pneumatiques","-",null,{"$f":"+'MT Economical Ev.'!B19","v":"Tyre Costs"},"=+'MT Economical Ev.'!B19",22,"MT Economical Ev.","B19",1,null,0,0,{"$f":"IF(EXACT(INDEX($C225:$E225,1,Code_language),H225),0,1)","v":0}]
["MT Economical Ev.","B21","Costos de Mantenimiento ","Maintenance costs ","Coûts de Maintenance","-",null,{"$f":"+'MT Economical Ev.'!B21","v":"Maintenance costs "},"=+'MT Economical Ev.'!B21",22,"MT Economical Ev.","B21",1,null,0,0,{"$f":"IF(EXACT(INDEX($C226:$E226,1,Code_language),H226),0,1)","v":0}]
["MT Economical Ev.","B23","Costos Lubricantes","Lubricant Costs","Coûts Lubrifiants ","-",null,{"$f":"+'MT Economical Ev.'!B23","v":"Lubricant Costs"},"=+'MT Economical Ev.'!B23",22,"MT Economical Ev.","B23",1,null,0,0,{"$f":"IF(EXACT(INDEX($C227:$E227,1,Code_language),H227),0,1)","v":0}]
["MT Economical Ev.","B26","Consumo Combustible y Energía","Fuel and Energy Consumption","Consommmation Carburants et Énergie","-",null,{"$f":"+'MT Economical Ev.'!B26","v":"Fuel and Energy Consumption"},"=+'MT Economical Ev.'!B26",22,"MT Economical Ev.","B26",1,null,0,0,{"$f":"IF(EXACT(INDEX($C228:$E228,1,Code_language),H228),0,1)","v":0}]
["MT Economical Ev.","B27","Periodo de Evaluación","Assessment Period","Période d'Évaluation","-",null,{"$f":"+'MT Economical Ev.'!B27","v":"Assessment Period"},"=+'MT Economical Ev.'!B27",22,"MT Economical Ev.","B27",1,null,0,0,{"$f":"IF(EXACT(INDEX($C229:$E229,1,Code_language),H229),0,1)","v":0}]
["MT Economical Ev.","B45","Flujo de Caja","Cash Flow","Trésorerie","-",null,{"$f":"+'MT Economical Ev.'!B45","v":"Cash Flow"},"=+'MT Economical Ev.'!B45",22,"MT Economical Ev.","B45",1,null,0,0,{"$f":"IF(EXACT(INDEX($C230:$E230,1,Code_language),H230),0,1)","v":0}]
["MT Economical Ev.","B46","Periodo de Evaluación","Assessment Period","Période d'Évaluation","-",null,{"$f":"+'MT Economical Ev.'!B46","v":"Assessment Period"},"=+'MT Economical Ev.'!B46",22,"MT Economical Ev.","B46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C231:$E231,1,Code_language),H231),0,1)","v":0}]
["MT Economical Ev.","B64","Total","Total","Total","-",null,{"$f":"+'MT Economical Ev.'!B64","v":"Total"},"=+'MT Economical Ev.'!B64",22,{"$f":"SUBSTITUTE(MID(I232,3,J232-3),\"'\",\"\")","v":"MT Economical Ev."},{"$f":"+MID(I232,J232+1,LEN(I232))","v":"B64"},1,null,0,0,{"$f":"IF(EXACT(INDEX($C232:$E232,1,Code_language),H232),0,1)","v":0}]
["MT Economical Ev.","B66","Costos Totales de Propiedad (TCO)","Total Cost of Ownership (TCO)","Coûts Totaux de Possession(TCO)","-",null,{"$f":"+'MT Economical Ev.'!B66","v":"Total Cost of Ownership (TCO)"},"=+'MT Economical Ev.'!B66",22,"MT Economical Ev.","B66",1,null,0,0,{"$f":"IF(EXACT(INDEX($C233:$E233,1,Code_language),H233),0,1)","v":0}]
["MT Economical Ev.","B67","Periodo de Evaluación","Assessment Period","Période d'Évaluation","-",null,{"$f":"+'MT Economical Ev.'!B67","v":"Assessment Period"},"=+'MT Economical Ev.'!B67",22,"MT Economical Ev.","B67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C234:$E234,1,Code_language),H234),0,1)","v":0}]
["MT Economical Ev.","B85","Total","Total","Total","-",null,{"$f":"+'MT Economical Ev.'!B85","v":"Total"},"=+'MT Economical Ev.'!B85",22,"MT Economical Ev.","B85",1,null,0,0,{"$f":"IF(EXACT(INDEX($C235:$E235,1,Code_language),H235),0,1)","v":0}]
["MT Economical Ev.","B86","Total Unitario","Unit Total","Total Unitaire","-",null,{"$f":"+'MT Economical Ev.'!B86","v":"Unit Total"},"=+'MT Economical Ev.'!B86",22,"MT Economical Ev.","B86",1,null,0,0,{"$f":"IF(EXACT(INDEX($C236:$E236,1,Code_language),H236),0,1)","v":0}]
["MT Economical Ev.","B89","Indicadores Económicos","Economic Indicators","Indicateurs Économiques","-",null,{"$f":"+'MT Economical Ev.'!B89","v":"Economic Indicators"},"=+'MT Economical Ev.'!B89",22,"MT Economical Ev.","B89",1,null,0,0,{"$f":"IF(EXACT(INDEX($C237:$E237,1,Code_language),H237),0,1)","v":0}]
["MT Economical Ev.","B90","VPN","NPV","VAN","-",null,{"$f":"+'MT Economical Ev.'!B90","v":"NPV"},"=+'MT Economical Ev.'!B90",22,"MT Economical Ev.","B90",1,null,0,0,{"$f":"IF(EXACT(INDEX($C238:$E238,1,Code_language),H238),0,1)","v":0}]
["MT Economical Ev.","B96","Resumen Flotas","Fleet Summary","Résumé Flottes","-",null,{"$f":"+'MT Economical Ev.'!B96","v":"Fleet Summary"},"=+'MT Economical Ev.'!B96",22,"MT Economical Ev.","B96",1,null,0,0,{"$f":"IF(EXACT(INDEX($C239:$E239,1,Code_language),H239),0,1)","v":0}]
["MT Economical Ev.","B97","TCO Unitario Mecanismo Tradicional","Traditional Mechanism TCO per unit","TCO Unitaire Mécanisme Traditionnel","-",null,{"$f":"+'MT Economical Ev.'!B97","v":"Traditional Mechanism TCO per unit"},"=+'MT Economical Ev.'!B97",22,"MT Economical Ev.","B97",1,null,0,0,{"$f":"IF(EXACT(INDEX($C240:$E240,1,Code_language),H240),0,1)","v":0}]
["MT Economical Ev.","C27","Año de Evaluación","Year of Assessment","Année d'Évaluation","-",null,{"$f":"+'MT Economical Ev.'!C27","v":"Year of Assessment"},"=+'MT Economical Ev.'!C27",22,"MT Economical Ev.","C27",1,null,0,0,{"$f":"IF(EXACT(INDEX($C241:$E241,1,Code_language),H241),0,1)","v":0}]
["MT Economical Ev.","C46","Año de Evaluación","Year of Assessment","Année d'Évaluation","-",null,{"$f":"+'MT Economical Ev.'!C46","v":"Year of Assessment"},"=+'MT Economical Ev.'!C46",22,"MT Economical Ev.","C46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C242:$E242,1,Code_language),H242),0,1)","v":0}]
["MT Economical Ev.","C67","Año de Evaluación","Year of Assessment","Année d'Évaluation","-",null,{"$f":"+'MT Economical Ev.'!C67","v":"Year of Assessment"},"=+'MT Economical Ev.'!C67",22,"MT Economical Ev.","C67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C243:$E243,1,Code_language),H243),0,1)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+'MT Economical Ev.'!W21","v":{"$error":"#N/A"}}]
["MT Economical Ev.","C90","Periodo de Retorno","Payback Period","Période de Retour sur investissement","-",null,{"$f":"+'MT Economical Ev.'!C90","v":"Payback Period"},"=+'MT Economical Ev.'!C90",22,"MT Economical Ev.","C90",1,null,0,0,{"$f":"IF(EXACT(INDEX($C244:$E244,1,Code_language),H244),0,1)","v":0}]
["MT Economical Ev.","D9","Años","Years","Années","-",null,{"$f":"+'MT Economical Ev.'!D9","v":"Years"},"=+'MT Economical Ev.'!D9",22,"MT Economical Ev.","D9",1,null,0,0,{"$f":"IF(EXACT(INDEX($C245:$E245,1,Code_language),H245),0,1)","v":0}]
["MT Economical Ev.","D11","km/año-bus","km/year-bus","km/an-bus","-",null,{"$f":"+'MT Economical Ev.'!D11","v":"km/year-bus"},"=+'MT Economical Ev.'!D11",22,"MT Economical Ev.","D11",1,null,0,0,{"$f":"IF(EXACT(INDEX($C246:$E246,1,Code_language),H246),0,1)","v":0}]
["MT Economical Ev.","D17","/año","/year","/an","-",null,{"$f":"+'MT Economical Ev.'!D17","v":"/year"},"=+'MT Economical Ev.'!D17",22,"MT Economical Ev.","D17",1,null,0,0,{"$f":"IF(EXACT(INDEX($C247:$E247,1,Code_language),H247),0,1)","v":0}]
["MT Economical Ev.","D46","Costos Personal ","Personnel Costs ","Coûts Personnel","-",null,{"$f":"+'MT Economical Ev.'!D46","v":"Personnel Costs "},"=+'MT Economical Ev.'!D46",22,"MT Economical Ev.","D46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C248:$E248,1,Code_language),H248),0,1)","v":0}]
["MT Economical Ev.","D67","Costos Personal ","Personnel Costs ","Coûts Personnel","-",null,{"$f":"+'MT Economical Ev.'!D67","v":"Personnel Costs "},"=+'MT Economical Ev.'!D67",22,"MT Economical Ev.","D67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C249:$E249,1,Code_language),H249),0,1)","v":0}]
["MT Economical Ev.","D90","TIR","IRR","TIR","-",null,{"$f":"+'MT Economical Ev.'!D90","v":"IRR"},"=+'MT Economical Ev.'!D90",22,"MT Economical Ev.","D90",1,null,0,0,{"$f":"IF(EXACT(INDEX($C250:$E250,1,Code_language),H250),0,1)","v":0}]
["MT Economical Ev.","F8","Costos Fijos de Operación","Fixed Operating Costs","Coûts Fixes d'Exploitation","-",null,{"$f":"+'MT Economical Ev.'!F8","v":"Fixed Operating Costs"},"=+'MT Economical Ev.'!F8",22,"MT Economical Ev.","F8",1,null,0,0,{"$f":"IF(EXACT(INDEX($C251:$E251,1,Code_language),H251),0,1)","v":0}]
["MT Economical Ev.","E9","Energético 1","Energy source 1","Source d'énergie 1","-",null,{"$f":"+'MT Economical Ev.'!E9","v":"Energy source 1"},"=+'MT Economical Ev.'!E9",22,"MT Economical Ev.","E9",1,null,0,0,{"$f":"IF(EXACT(INDEX($C252:$E252,1,Code_language),H252),0,1)","v":0}]
["MT Economical Ev.","E11","Energético 2","Energy source 2","Source d'énergie 2","-",null,{"$f":"+'MT Economical Ev.'!E11","v":"Energy source 2"},"=+'MT Economical Ev.'!E11",22,"MT Economical Ev.","E11",1,null,0,0,{"$f":"IF(EXACT(INDEX($C253:$E253,1,Code_language),H253),0,1)","v":0}]
["MT Economical Ev.","E19","Capacidad Batería","Battery capacity","Capacité Batterie","-",null,{"$f":"+'MT Economical Ev.'!E19","v":"Battery capacity"},"=+'MT Economical Ev.'!E19",22,"MT Economical Ev.","E19",1,null,0,0,{"$f":"IF(EXACT(INDEX($C254:$E254,1,Code_language),H254),0,1)","v":0}]
["MT Economical Ev.","E21","Vida Útil Batería","Battery Life","Vie Utile Batterie","-",null,{"$f":"+'MT Economical Ev.'!E21","v":"Battery Life"},"=+'MT Economical Ev.'!E21",22,"MT Economical Ev.","E21",1,null,0,0,{"$f":"IF(EXACT(INDEX($C255:$E255,1,Code_language),H255),0,1)","v":0}]
["MT Economical Ev.","E27","Consumo de Energía (kWh/año)","Energy Consumption (kWh/year)","Consommation d'Énergie (kWh/an)","-",null,{"$f":"+'MT Economical Ev.'!E27","v":"Energy Consumption (kWh/year)"},"=+'MT Economical Ev.'!E27",22,"MT Economical Ev.","E27",1,null,0,0,{"$f":"IF(EXACT(INDEX($C256:$E256,1,Code_language),H256),0,1)","v":0}]
["MT Economical Ev.","E46","Costos Fijos de Operación","Fixed Operating Costs","Coûts Fixes d'Exploitation","-",null,{"$f":"+'MT Economical Ev.'!E46","v":"Fixed Operating Costs"},"=+'MT Economical Ev.'!E46",22,"MT Economical Ev.","E46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C257:$E257,1,Code_language),H257),0,1)","v":0}]
["MT Economical Ev.","E67","Costos Fijos de Operación","Fixed Operating Costs","Coûts Fixes d'Exploitation","-",null,{"$f":"+'MT Economical Ev.'!E67","v":"Fixed Operating Costs"},"=+'MT Economical Ev.'!E67",22,"MT Economical Ev.","E67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C258:$E258,1,Code_language),H258),0,1)","v":0}]
["MT Economical Ev.","E90","Costo nivelado por kilómetro recorrido (USD/km)","Levelized cost per kilometre travelled (USD/km)","Coût nivelé par kilomètre parcouru (USD/km)","-",null,{"$f":"+'MT Economical Ev.'!E90","v":"Levelized cost per kilometre travelled (USD/km)"},"=+'MT Economical Ev.'!E90",22,"MT Economical Ev.","E90",1,null,0,0,{"$f":"IF(EXACT(INDEX($C259:$E259,1,Code_language),H259),0,1)","v":0}]
["MT Economical Ev.","F27","Nivel de actividad Anualizado (km)","Annualized activity level (km)","Niveau d'activité Annualisé (km)","-",null,{"$f":"+'MT Economical Ev.'!F27","v":"Annualized activity level (km)"},"=+'MT Economical Ev.'!F27",22,"MT Economical Ev.","F27",1,null,0,0,{"$f":"IF(EXACT(INDEX($C260:$E260,1,Code_language),H260),0,1)","v":0}]
["MT Economical Ev.","F46","Costos Combustible","Fuel costs","Coûts Carburants","-",null,{"$f":"+'MT Economical Ev.'!F46","v":"Fuel costs"},"=+'MT Economical Ev.'!F46",22,"MT Economical Ev.","F46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C261:$E261,1,Code_language),H261),0,1)","v":0}]
["MT Economical Ev.","F67","Costos Combustible","Fuel costs","Coûts Carburants","-",null,{"$f":"+'MT Economical Ev.'!F67","v":"Fuel costs"},"=+'MT Economical Ev.'!F67",22,"MT Economical Ev.","F67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C262:$E262,1,Code_language),H262),0,1)","v":0}]
["MT Economical Ev.","G21","Años","Years","Années","-",null,{"$f":"+'MT Economical Ev.'!G21","v":"Years"},"=+'MT Economical Ev.'!G21",22,"MT Economical Ev.","G21",{"$f":"+COUNTIFS($K$2:$K$775,$K263,$L$2:$L$775,$L263)","v":1},null,0,0,{"$f":"IF(EXACT(INDEX($C263:$E263,1,Code_language),H263),0,1)","v":0}]
["MT Economical Ev.","G46","Costo Electricidad","Electricity Cost","Coûts Électricité","-",null,{"$f":"+'MT Economical Ev.'!G46","v":"Electricity Cost"},"=+'MT Economical Ev.'!G46",22,"MT Economical Ev.","G46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C264:$E264,1,Code_language),H264),0,1)","v":0}]
["MT Economical Ev.","G67","Costo Electricidad","Electricity Cost","Coûts Électricité","-",null,{"$f":"+'MT Economical Ev.'!G67","v":"Electricity Cost"},"=+'MT Economical Ev.'!G67",22,"MT Economical Ev.","G67",1,null,{"$f":"IF(EXACT(A265,K265),0,1)","v":0},{"$f":"IF(EXACT(B265,L265),0,1)","v":0},{"$f":"IF(EXACT(INDEX($C265:$E265,1,Code_language),H265),0,1)","v":0}]
["MT Economical Ev.","I8","Ingresos","Revenues","Recettes","-",null,{"$f":"+'MT Economical Ev.'!I8","v":"Revenues"},"=+'MT Economical Ev.'!I8",22,"MT Economical Ev.","I8",1,null,0,0,{"$f":"IF(EXACT(INDEX($C266:$E266,1,Code_language),H266),0,1)","v":0}]
["MT Economical Ev.","H9","Pasajeros","Passengers","Passagers","-",null,{"$f":"+'MT Economical Ev.'!H9","v":"Passengers"},"=+'MT Economical Ev.'!H9",22,"MT Economical Ev.","H9",1,null,0,0,{"$f":"IF(EXACT(INDEX($C267:$E267,1,Code_language),H267),0,1)","v":0}]
["MT Economical Ev.","H11","Tarifa","Fare","Tarif","-",null,{"$f":"+'MT Economical Ev.'!H11","v":"Fare"},"=+'MT Economical Ev.'!H11",22,"MT Economical Ev.","H11",1,null,0,0,{"$f":"IF(EXACT(INDEX($C268:$E268,1,Code_language),H268),0,1)","v":0}]
["MT Economical Ev.","H13","Valor Residual Vehículo","Vehicle Residual Value","Valeur Résiduelle Véhicule","-",null,{"$f":"+'MT Economical Ev.'!H13","v":"Vehicle Residual Value"},{"$f":"+_xlfn.FORMULATEXT(H269)","v":"=+'MT Economical Ev.'!H13"},{"$f":"+FIND(\"!\",I269,1)","v":22},"MT Economical Ev.","H13",1,null,0,0,{"$f":"IF(EXACT(INDEX($C269:$E269,1,Code_language),H269),0,1)","v":0}]
["MT Economical Ev.","H15","Valor Residual Batería","Battery Residual Value","Valeur Résiduelle Batterie","-",null,{"$f":"+'MT Economical Ev.'!H15","v":"Battery Residual Value"},"=+'MT Economical Ev.'!H15",22,"MT Economical Ev.","H15",1,null,0,0,{"$f":"IF(EXACT(INDEX($C270:$E270,1,Code_language),H270),0,1)","v":0}]
["MT Economical Ev.","H46","Costos de Mantención","Maintenance Costs","Coûts de Maintenance","-",null,{"$f":"+'MT Economical Ev.'!H46","v":"Maintenance Costs"},"=+'MT Economical Ev.'!H46",22,"MT Economical Ev.","H46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C271:$E271,1,Code_language),H271),0,1)","v":0}]
["MT Economical Ev.","H67","Costos de Mantención","Maintenance Costs","Coûts de Maintenance","-",null,{"$f":"+'MT Economical Ev.'!H67","v":"Maintenance Costs"},"=+'MT Economical Ev.'!H67",22,"MT Economical Ev.","H67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C272:$E272,1,Code_language),H272),0,1)","v":0}]
["MT Economical Ev.","I46","Costos de Batería","Battery Costs","Coûts de Batterie","-",null,{"$f":"+'MT Economical Ev.'!I46","v":"Battery Costs"},"=+'MT Economical Ev.'!I46",22,"MT Economical Ev.","I46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C273:$E273,1,Code_language),H273),0,1)","v":0}]
["MT Economical Ev.","I67","Costos de Batería","Battery Costs","Coûts de Batterie","-",null,{"$f":"+'MT Economical Ev.'!I67","v":"Battery Costs"},"=+'MT Economical Ev.'!I67",22,"MT Economical Ev.","I67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C274:$E274,1,Code_language),H274),0,1)","v":0}]
["MT Economical Ev.","J46","Costos Financieros","Financial Costs","Coûts Financiers","-",null,{"$f":"+'MT Economical Ev.'!J46","v":"Financial Costs"},"=+'MT Economical Ev.'!J46",22,"MT Economical Ev.","J46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C275:$E275,1,Code_language),H275),0,1)","v":0}]
["MT Economical Ev.","J67","Costos Financieros","Financial Costs","Coûts Financiers","-",null,{"$f":"+'MT Economical Ev.'!J67","v":"Financial Costs"},"=+'MT Economical Ev.'!J67",22,"MT Economical Ev.","J67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C276:$E276,1,Code_language),H276),0,1)","v":0}]
["MT Economical Ev.","K46","Costos de Inversión","Investment Costs","Coûts d'Investissement","-",null,{"$f":"+'MT Economical Ev.'!K46","v":"Investment Costs"},"=+'MT Economical Ev.'!K46",22,"MT Economical Ev.","K46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C277:$E277,1,Code_language),H277),0,1)","v":0}]
["MT Economical Ev.","K67","Costos de Inversión","Investment Costs","Coûts d'Investissement","-",null,{"$f":"+'MT Economical Ev.'!K67","v":"Investment Costs"},"=+'MT Economical Ev.'!K67",22,"MT Economical Ev.","K67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C278:$E278,1,Code_language),H278),0,1)","v":0}]
["MT Economical Ev.","L46","Ingresos por Venta de Pasajes","Income from ticket sales","Recettes pour vente de billets","-",null,{"$f":"+'MT Economical Ev.'!L46","v":"Income from ticket sales"},"=+'MT Economical Ev.'!L46",22,"MT Economical Ev.","L46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C279:$E279,1,Code_language),H279),0,1)","v":0}]
["MT Economical Ev.","L67","Costos Socio-Ambientales","Socio-Environmental Costs","Coûts Socio-Environnementaux","-",null,{"$f":"+'MT Economical Ev.'!L67","v":"Socio-Environmental Costs"},"=+'MT Economical Ev.'!L67",22,"MT Economical Ev.","L67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C280:$E280,1,Code_language),H280),0,1)","v":0}]
["MT Economical Ev.","M46","Otros Ingresos","Other Revenues","Autres recettes","-",null,{"$f":"+'MT Economical Ev.'!M46","v":"Other Revenues"},"=+'MT Economical Ev.'!M46",22,"MT Economical Ev.","M46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C281:$E281,1,Code_language),H281),0,1)","v":0}]
["MT Economical Ev.","M67","Total","Total","Total","-",null,{"$f":"+'MT Economical Ev.'!M67","v":"Total"},"=+'MT Economical Ev.'!M67",22,"MT Economical Ev.","M67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C282:$E282,1,Code_language),H282),0,1)","v":0}]
["MT Economical Ev.","N46","Costos Socio-Ambientales","Socio-Environmental Costs","Coûts Socio-Environnementaux","-",null,{"$f":"+'MT Economical Ev.'!N46","v":"Socio-Environmental Costs"},"=+'MT Economical Ev.'!N46",22,"MT Economical Ev.","N46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C283:$E283,1,Code_language),H283),0,1)","v":0}]
["MT Economical Ev.","O46","Flujo Anual","Annual Flow","Flux annuel","-",null,{"$f":"+'MT Economical Ev.'!O46","v":"Annual Flow"},"=+'MT Economical Ev.'!O46",22,"MT Economical Ev.","O46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C284:$E284,1,Code_language),H284),0,1)","v":0}]
["MT Economical Ev.","P46","Flujos Anualizados","Annualized Flows","Flux Annualisés","-",null,{"$f":"+'MT Economical Ev.'!P46","v":"Annualized Flows"},"=+'MT Economical Ev.'!P46",22,"MT Economical Ev.","P46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C285:$E285,1,Code_language),H285),0,1)","v":0}]
["MT Economical Ev.","P66","Costos Externalidades","Externalities","Coûts Externalités","-",null,{"$f":"+'MT Economical Ev.'!P66","v":"Externalities"},"=+'MT Economical Ev.'!P66",22,"MT Economical Ev.","P66",1,null,0,0,{"$f":"IF(EXACT(INDEX($C286:$E286,1,Code_language),H286),0,1)","v":0}]
["MT Economical Ev.","P67","GEI","GHG","GES","-",null,{"$f":"+'MT Economical Ev.'!P67","v":"GHG"},"=+'MT Economical Ev.'!P67",22,"MT Economical Ev.","P67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C287:$E287,1,Code_language),H287),0,1)","v":0}]
["MT Economical Ev.","Q46","Flujos Anualizados Acumulados","Cumulative Annualized Flows","Flux Annualisés Cumulés","-",null,{"$f":"+'MT Economical Ev.'!Q46","v":"Cumulative Annualized Flows"},"=+'MT Economical Ev.'!Q46",22,"MT Economical Ev.","Q46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C288:$E288,1,Code_language),H288),0,1)","v":0}]
["MT Economical Ev.","Q67","Ruido","Noise","Bruit","-",null,{"$f":"+'MT Economical Ev.'!Q67","v":"Noise"},"=+'MT Economical Ev.'!Q67",22,"MT Economical Ev.","Q67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C289:$E289,1,Code_language),H289),0,1)","v":0}]
["MT Economical Ev.","S4","Flota 2","Fleet 2","Flotte 2","-",null,{"$f":"+'MT Economical Ev.'!S4","v":"Fleet 2"},{"$f":"+_xlfn.FORMULATEXT(H290)","v":"=+'MT Economical Ev.'!S4"},{"$f":"+FIND(\"!\",I290,1)","v":22},"MT Economical Ev.","S4",1,null,0,0,{"$f":"IF(EXACT(INDEX($C290:$E290,1,Code_language),H290),0,1)","v":0}]
["MT Economical Ev.","T8","Costos de Operación & Mantenimiento","Operation & Maintenance Costs","Coûts d’exploitation & Maintenance","-",null,{"$f":"+'MT Economical Ev.'!T8","v":"Operation & Maintenance Costs"},"=+'MT Economical Ev.'!T8",22,"MT Economical Ev.","T8",1,null,0,0,{"$f":"IF(EXACT(INDEX($C291:$E291,1,Code_language),H291),0,1)","v":0}]
["MT Economical Ev.","S9","Años de Evaluación","Years of evaluation","Années d'évaluation","-",null,{"$f":"+'MT Economical Ev.'!S9","v":"Years of evaluation"},"=+'MT Economical Ev.'!S9",22,"MT Economical Ev.","S9",1,null,0,0,{"$f":"IF(EXACT(INDEX($C292:$E292,1,Code_language),H292),0,1)","v":0}]
["MT Economical Ev.","S11","Nivel de Actividad","Activity level","Niveau d'Activité ","-",null,{"$f":"+'MT Economical Ev.'!S11","v":"Activity level"},"=+'MT Economical Ev.'!S11",22,"MT Economical Ev.","S11",1,null,0,0,{"$f":"IF(EXACT(INDEX($C293:$E293,1,Code_language),H293),0,1)","v":0}]
["MT Economical Ev.","S13","Consumo Combustible","Fuel consumption","Consommation Carburant","-",null,{"$f":"+'MT Economical Ev.'!S13","v":"Fuel consumption"},"=+'MT Economical Ev.'!S13",22,"MT Economical Ev.","S13",1,null,0,0,{"$f":"IF(EXACT(INDEX($C294:$E294,1,Code_language),H294),0,1)","v":0}]
["MT Economical Ev.","S15","Consumo Eléctrico","Energy Consumption","Consommation Électrique","-",null,{"$f":"+'MT Economical Ev.'!S15","v":"Energy Consumption"},"=+'MT Economical Ev.'!S15",22,"MT Economical Ev.","S15",1,null,0,0,{"$f":"IF(EXACT(INDEX($C295:$E295,1,Code_language),H295),0,1)","v":0}]
["MT Economical Ev.","S17","Tasa de Reducción de Rendimiento","Performance Reduction Rate","Taux de Baisse de Rendement","-",null,{"$f":"+'MT Economical Ev.'!S17","v":"Performance Reduction Rate"},"=+'MT Economical Ev.'!S17",22,{"$f":"SUBSTITUTE(MID(I296,3,J296-3),\"'\",\"\")","v":"MT Economical Ev."},{"$f":"+MID(I296,J296+1,LEN(I296))","v":"S17"},1,null,0,0,{"$f":"IF(EXACT(INDEX($C296:$E296,1,Code_language),H296),0,1)","v":0}]
["MT Economical Ev.","S19","Costos Neumáticos","Tyre Costs","Coûts Pneumatiques","-",null,{"$f":"+'MT Economical Ev.'!S19","v":"Tyre Costs"},"=+'MT Economical Ev.'!S19",22,"MT Economical Ev.","S19",1,null,0,0,{"$f":"IF(EXACT(INDEX($C297:$E297,1,Code_language),H297),0,1)","v":0}]
["MT Economical Ev.","S21","Costos de Mantenimiento ","Maintenance costs ","Coûts de Maintenance","-",null,{"$f":"+'MT Economical Ev.'!S21","v":"Maintenance costs "},"=+'MT Economical Ev.'!S21",22,"MT Economical Ev.","S21",1,null,0,0,{"$f":"IF(EXACT(INDEX($C298:$E298,1,Code_language),H298),0,1)","v":0}]
["MT Economical Ev.","S23","Costos Lubricantes","Lubricant Costs","Coûts Lubrifiants ","-",null,{"$f":"+'MT Economical Ev.'!S23","v":"Lubricant Costs"},"=+'MT Economical Ev.'!S23",22,"MT Economical Ev.","S23",1,null,0,0,{"$f":"IF(EXACT(INDEX($C299:$E299,1,Code_language),H299),0,1)","v":0}]
["MT Economical Ev.","S26","Consumo Combustible y Energía","Fuel and Energy Consumption","Consommmation Carburants et Énergie","-",null,{"$f":"+'MT Economical Ev.'!S26","v":"Fuel and Energy Consumption"},"=+'MT Economical Ev.'!S26",22,"MT Economical Ev.","S26",1,null,0,0,{"$f":"IF(EXACT(INDEX($C300:$E300,1,Code_language),H300),0,1)","v":0}]
["MT Economical Ev.","S27","Periodo de Evaluación","Assessment Period","Période d'Évaluation","-",null,{"$f":"+'MT Economical Ev.'!S27","v":"Assessment Period"},"=+'MT Economical Ev.'!S27",22,"MT Economical Ev.","S27",1,null,0,0,{"$f":"IF(EXACT(INDEX($C301:$E301,1,Code_language),H301),0,1)","v":0}]
["MT Economical Ev.","S45","Flujo de Caja","Cash Flow","Trésorerie","-",null,{"$f":"+'MT Economical Ev.'!S45","v":"Cash Flow"},"=+'MT Economical Ev.'!S45",22,"MT Economical Ev.","S45",1,null,0,0,{"$f":"IF(EXACT(INDEX($C302:$E302,1,Code_language),H302),0,1)","v":0}]
["MT Economical Ev.","S46","Periodo de Evaluación","Assessment Period","Période d'Évaluation","-",null,{"$f":"+'MT Economical Ev.'!S46","v":"Assessment Period"},"=+'MT Economical Ev.'!S46",22,"MT Economical Ev.","S46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C303:$E303,1,Code_language),H303),0,1)","v":0}]
["MT Economical Ev.","S64","Total","Total","Total","-",null,{"$f":"+'MT Economical Ev.'!S64","v":"Total"},"=+'MT Economical Ev.'!S64",22,"MT Economical Ev.","S64",1,null,0,0,{"$f":"IF(EXACT(INDEX($C304:$E304,1,Code_language),H304),0,1)","v":0}]
["MT Economical Ev.","S66","Costos Totales de Propiedad (TCO)","Total Cost of Ownership (TCO)","Coûts Totaux de Possession(TCO)","-",null,{"$f":"+'MT Economical Ev.'!S66","v":"Total Cost of Ownership (TCO)"},"=+'MT Economical Ev.'!S66",22,"MT Economical Ev.","S66",1,null,0,0,{"$f":"IF(EXACT(INDEX($C305:$E305,1,Code_language),H305),0,1)","v":0}]
["MT Economical Ev.","S67","Periodo de Evaluación","Assessment Period","Période d'Évaluation","-",null,{"$f":"+'MT Economical Ev.'!S67","v":"Assessment Period"},"=+'MT Economical Ev.'!S67",22,"MT Economical Ev.","S67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C306:$E306,1,Code_language),H306),0,1)","v":0}]
["MT Economical Ev.","S85","Total","Total","Total","-",null,{"$f":"+'MT Economical Ev.'!S85","v":"Total"},"=+'MT Economical Ev.'!S85",22,"MT Economical Ev.","S85",1,null,0,0,{"$f":"IF(EXACT(INDEX($C307:$E307,1,Code_language),H307),0,1)","v":0}]
["MT Economical Ev.","S86","Total Unitario","Unit Total","Total Unitaire","-",null,{"$f":"+'MT Economical Ev.'!S86","v":"Unit Total"},"=+'MT Economical Ev.'!S86",22,"MT Economical Ev.","S86",1,null,0,0,{"$f":"IF(EXACT(INDEX($C308:$E308,1,Code_language),H308),0,1)","v":0}]
["MT Economical Ev.","S89","Indicadores Económicos","Economic Indicators","Indicateurs Économiques","-",null,{"$f":"+'MT Economical Ev.'!S89","v":"Economic Indicators"},"=+'MT Economical Ev.'!S89",22,"MT Economical Ev.","S89",1,null,0,0,{"$f":"IF(EXACT(INDEX($C309:$E309,1,Code_language),H309),0,1)","v":0}]
["MT Economical Ev.","S90","VPN","NPV","VAN","-",null,{"$f":"+'MT Economical Ev.'!S90","v":"NPV"},"=+'MT Economical Ev.'!S90",22,"MT Economical Ev.","S90",1,null,0,0,{"$f":"IF(EXACT(INDEX($C310:$E310,1,Code_language),H310),0,1)","v":0}]
["MT Economical Ev.","T27","Año de Evaluación","Year of Assessment","Année d'Évaluation","-",null,{"$f":"+'MT Economical Ev.'!T27","v":"Year of Assessment"},"=+'MT Economical Ev.'!T27",22,"MT Economical Ev.","T27",1,null,0,0,{"$f":"IF(EXACT(INDEX($C311:$E311,1,Code_language),H311),0,1)","v":0}]
["MT Economical Ev.","T46","Año de Evaluación","Year of Assessment","Année d'Évaluation","-",null,{"$f":"+'MT Economical Ev.'!T46","v":"Year of Assessment"},"=+'MT Economical Ev.'!T46",22,"MT Economical Ev.","T46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C312:$E312,1,Code_language),H312),0,1)","v":0}]
["MT Economical Ev.","T67","Año de Evaluación","Year of Assessment","Année d'Évaluation","-",null,{"$f":"+'MT Economical Ev.'!T67","v":"Year of Assessment"},"=+'MT Economical Ev.'!T67",22,"MT Economical Ev.","T67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C313:$E313,1,Code_language),H313),0,1)","v":0}]
["MT Economical Ev.","T90","Periodo de Retorno","Payback Period","Période de Retour sur investissement","-",null,{"$f":"+'MT Economical Ev.'!T90","v":"Payback Period"},"=+'MT Economical Ev.'!T90",22,"MT Economical Ev.","T90",1,null,0,0,{"$f":"IF(EXACT(INDEX($C314:$E314,1,Code_language),H314),0,1)","v":0}]
["MT Economical Ev.","U9","Años","Years","Années","-",null,{"$f":"+'MT Economical Ev.'!U9","v":"Years"},"=+'MT Economical Ev.'!U9",22,"MT Economical Ev.","U9",1,null,0,0,{"$f":"IF(EXACT(INDEX($C315:$E315,1,Code_language),H315),0,1)","v":0}]
["MT Economical Ev.","U11","km/año-bus","km/year-bus","km/an-bus","-",null,{"$f":"+'MT Economical Ev.'!U11","v":"km/year-bus"},"=+'MT Economical Ev.'!U11",22,"MT Economical Ev.","U11",1,null,0,0,{"$f":"IF(EXACT(INDEX($C316:$E316,1,Code_language),H316),0,1)","v":0}]
["MT Economical Ev.","U17","/año","/year","/an","-",null,{"$f":"+'MT Economical Ev.'!U17","v":"/year"},"=+'MT Economical Ev.'!U17",22,"MT Economical Ev.","U17",1,null,0,0,{"$f":"IF(EXACT(INDEX($C317:$E317,1,Code_language),H317),0,1)","v":0}]
["MT Economical Ev.","U46","Costos Personal ","Personnel Costs ","Coûts Personnel","-",null,{"$f":"+'MT Economical Ev.'!U46","v":"Personnel Costs "},"=+'MT Economical Ev.'!U46",22,"MT Economical Ev.","U46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C318:$E318,1,Code_language),H318),0,1)","v":0}]
["MT Economical Ev.","U67","Costos Personal ","Personnel Costs ","Coûts Personnel","-",null,{"$f":"+'MT Economical Ev.'!U67","v":"Personnel Costs "},"=+'MT Economical Ev.'!U67",22,"MT Economical Ev.","U67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C319:$E319,1,Code_language),H319),0,1)","v":0}]
["MT Economical Ev.","U90","TIR","IRR","TIR","-",null,{"$f":"+'MT Economical Ev.'!U90","v":"IRR"},"=+'MT Economical Ev.'!U90",22,"MT Economical Ev.","U90",1,null,0,0,{"$f":"IF(EXACT(INDEX($C320:$E320,1,Code_language),H320),0,1)","v":0}]
["MT Economical Ev.","W8","Costos Fijos de Operación","Fixed Operating Costs","Coûts Fixes d'Exploitation","-",null,{"$f":"+'MT Economical Ev.'!W8","v":"Fixed Operating Costs"},"=+'MT Economical Ev.'!W8",22,"MT Economical Ev.","W8",1,null,0,0,{"$f":"IF(EXACT(INDEX($C321:$E321,1,Code_language),H321),0,1)","v":0}]
["MT Economical Ev.","V9","Energético 1","Energy source 1","Source d'énergie 1","-",null,{"$f":"+'MT Economical Ev.'!V9","v":"Energy source 1"},"=+'MT Economical Ev.'!V9",22,"MT Economical Ev.","V9",1,null,0,0,{"$f":"IF(EXACT(INDEX($C322:$E322,1,Code_language),H322),0,1)","v":0}]
["MT Economical Ev.","V11","Energético 2","Energy source 2","Source d'énergie 2","-",null,{"$f":"+'MT Economical Ev.'!V11","v":"Energy source 2"},"=+'MT Economical Ev.'!V11",22,"MT Economical Ev.","V11",1,null,0,0,{"$f":"IF(EXACT(INDEX($C323:$E323,1,Code_language),H323),0,1)","v":0}]
["MT Economical Ev.","V19","Capacidad Batería","Battery capacity","Capacité Batterie","-",null,{"$f":"+'MT Economical Ev.'!V19","v":"Battery capacity"},"=+'MT Economical Ev.'!V19",22,"MT Economical Ev.","V19",1,null,0,0,{"$f":"IF(EXACT(INDEX($C324:$E324,1,Code_language),H324),0,1)","v":0}]
["MT Economical Ev.","V21","Vida Útil Batería","Battery Life","Vie Utile Batterie","-",null,{"$f":"+'MT Economical Ev.'!V21","v":"Battery Life"},"=+'MT Economical Ev.'!V21",22,"MT Economical Ev.","V21",1,null,0,0,{"$f":"IF(EXACT(INDEX($C325:$E325,1,Code_language),H325),0,1)","v":0}]
["MT Economical Ev.","V27","Consumo de Energía (kWh/año)","Energy Consumption (kWh/year)","Consommation d'Énergie (kWh/an)","-",null,{"$f":"+'MT Economical Ev.'!V27","v":"Energy Consumption (kWh/year)"},"=+'MT Economical Ev.'!V27",22,"MT Economical Ev.","V27",1,null,0,0,{"$f":"IF(EXACT(INDEX($C326:$E326,1,Code_language),H326),0,1)","v":0}]
["MT Economical Ev.","V46","Costos Fijos de Operación","Fixed Operating Costs","Coûts Fixes d'Exploitation","-",null,{"$f":"+'MT Economical Ev.'!V46","v":"Fixed Operating Costs"},"=+'MT Economical Ev.'!V46",22,"MT Economical Ev.","V46",{"$f":"+COUNTIFS($K$2:$K$775,$K327,$L$2:$L$775,$L327)","v":1},null,0,0,{"$f":"IF(EXACT(INDEX($C327:$E327,1,Code_language),H327),0,1)","v":0}]
["MT Economical Ev.","V67","Costos Fijos de Operación","Fixed Operating Costs","Coûts Fixes d'Exploitation","-",null,{"$f":"+'MT Economical Ev.'!V67","v":"Fixed Operating Costs"},"=+'MT Economical Ev.'!V67",22,"MT Economical Ev.","V67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C328:$E328,1,Code_language),H328),0,1)","v":0}]
["MT Economical Ev.","V90","Costo nivelado por kilómetro recorrido (USD/km)","Levelized cost per kilometre travelled (USD/km)","Coût nivelé par kilomètre parcouru (USD/km)","-",null,{"$f":"+'MT Economical Ev.'!V90","v":"Levelized cost per kilometre travelled (USD/km)"},"=+'MT Economical Ev.'!V90",22,"MT Economical Ev.","V90",1,null,{"$f":"IF(EXACT(A329,K329),0,1)","v":0},{"$f":"IF(EXACT(B329,L329),0,1)","v":0},{"$f":"IF(EXACT(INDEX($C329:$E329,1,Code_language),H329),0,1)","v":0}]
["MT Economical Ev.","W27","Nivel de actividad Anualizado (km)","Annualized activity level (km)","Niveau d'activité Annualisé (km)","-",null,{"$f":"+'MT Economical Ev.'!W27","v":"Annualized activity level (km)"},"=+'MT Economical Ev.'!W27",22,"MT Economical Ev.","W27",1,null,0,0,{"$f":"IF(EXACT(INDEX($C330:$E330,1,Code_language),H330),0,1)","v":0}]
["MT Economical Ev.","W46","Costos Combustible","Fuel costs","Coûts Carburants","-",null,{"$f":"+'MT Economical Ev.'!W46","v":"Fuel costs"},"=+'MT Economical Ev.'!W46",22,"MT Economical Ev.","W46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C331:$E331,1,Code_language),H331),0,1)","v":0}]
["MT Economical Ev.","W67","Costos Combustible","Fuel costs","Coûts Carburants","-",null,{"$f":"+'MT Economical Ev.'!W67","v":"Fuel costs"},"=+'MT Economical Ev.'!W67",22,"MT Economical Ev.","W67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C332:$E332,1,Code_language),H332),0,1)","v":0}]
["MT Economical Ev.","X21","Años","Years","Années","-",null,{"$f":"+'MT Economical Ev.'!X21","v":"Years"},"=+'MT Economical Ev.'!X21",22,"MT Economical Ev.","X21",1,null,0,0,{"$f":"IF(EXACT(INDEX($C333:$E333,1,Code_language),H333),0,1)","v":0}]
["MT Economical Ev.","X46","Costo Electricidad","Electricity Cost","Coûts Électricité","-",null,{"$f":"+'MT Economical Ev.'!X46","v":"Electricity Cost"},"=+'MT Economical Ev.'!X46",22,"MT Economical Ev.","X46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C334:$E334,1,Code_language),H334),0,1)","v":0}]
["MT Economical Ev.","X67","Costo Electricidad","Electricity Cost","Coûts Électricité","-",null,{"$f":"+'MT Economical Ev.'!X67","v":"Electricity Cost"},"=+'MT Economical Ev.'!X67",22,"MT Economical Ev.","X67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C335:$E335,1,Code_language),H335),0,1)","v":0}]
["MT Economical Ev.","Z8","Ingresos","Revenues","Recettes","-",null,{"$f":"+'MT Economical Ev.'!Z8","v":"Revenues"},"=+'MT Economical Ev.'!Z8",22,"MT Economical Ev.","Z8",1,null,0,0,{"$f":"IF(EXACT(INDEX($C336:$E336,1,Code_language),H336),0,1)","v":0}]
["MT Economical Ev.","Y9","Pasajeros","Passengers","Passagers","-",null,{"$f":"+'MT Economical Ev.'!Y9","v":"Passengers"},"=+'MT Economical Ev.'!Y9",22,"MT Economical Ev.","Y9",1,null,0,0,{"$f":"IF(EXACT(INDEX($C337:$E337,1,Code_language),H337),0,1)","v":0}]
["MT Economical Ev.","Y11","Tarifa","Fare","Tarif","-",null,{"$f":"+'MT Economical Ev.'!Y11","v":"Fare"},"=+'MT Economical Ev.'!Y11",22,"MT Economical Ev.","Y11",1,null,0,0,{"$f":"IF(EXACT(INDEX($C338:$E338,1,Code_language),H338),0,1)","v":0}]
["MT Economical Ev.","Y13","Valor Residual Vehículo","Vehicle Residual Value","Valeur Résiduelle Véhicule","-",null,{"$f":"+'MT Economical Ev.'!Y13","v":"Vehicle Residual Value"},"=+'MT Economical Ev.'!Y13",22,"MT Economical Ev.","Y13",1,null,0,0,{"$f":"IF(EXACT(INDEX($C339:$E339,1,Code_language),H339),0,1)","v":0}]
["MT Economical Ev.","Y15","Valor Residual Batería","Battery Residual Value","Valeur Résiduelle Batterie","-",null,{"$f":"+'MT Economical Ev.'!Y15","v":"Battery Residual Value"},"=+'MT Economical Ev.'!Y15",22,"MT Economical Ev.","Y15",1,null,0,0,{"$f":"IF(EXACT(INDEX($C340:$E340,1,Code_language),H340),0,1)","v":0}]
["MT Economical Ev.","Y46","Costos de Mantención","Maintenance Costs","Coûts de Maintenance","-",null,{"$f":"+'MT Economical Ev.'!Y46","v":"Maintenance Costs"},"=+'MT Economical Ev.'!Y46",22,"MT Economical Ev.","Y46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C341:$E341,1,Code_language),H341),0,1)","v":0}]
["MT Economical Ev.","Y67","Costos de Mantención","Maintenance Costs","Coûts de Maintenance","-",null,{"$f":"+'MT Economical Ev.'!Y67","v":"Maintenance Costs"},"=+'MT Economical Ev.'!Y67",22,"MT Economical Ev.","Y67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C342:$E342,1,Code_language),H342),0,1)","v":0}]
["MT Economical Ev.","Z46","Costos de Batería","Battery Costs","Coûts de Batterie","-",null,{"$f":"+'MT Economical Ev.'!Z46","v":"Battery Costs"},"=+'MT Economical Ev.'!Z46",22,"MT Economical Ev.","Z46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C343:$E343,1,Code_language),H343),0,1)","v":0}]
["MT Economical Ev.","Z67","Costos de Batería","Battery Costs","Coûts de Batterie","-",null,{"$f":"+'MT Economical Ev.'!Z67","v":"Battery Costs"},"=+'MT Economical Ev.'!Z67",22,"MT Economical Ev.","Z67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C344:$E344,1,Code_language),H344),0,1)","v":0}]
["MT Economical Ev.","AA46","Costos Financieros","Financial Costs","Coûts Financiers","-",null,{"$f":"+'MT Economical Ev.'!AA46","v":"Financial Costs"},{"$f":"+_xlfn.FORMULATEXT(H345)","v":"=+'MT Economical Ev.'!AA46"},{"$f":"+FIND(\"!\",I345,1)","v":22},"MT Economical Ev.","AA46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C345:$E345,1,Code_language),H345),0,1)","v":0}]
["MT Economical Ev.","AA67","Costos Financieros","Financial Costs","Coûts Financiers","-",null,{"$f":"+'MT Economical Ev.'!AA67","v":"Financial Costs"},"=+'MT Economical Ev.'!AA67",22,"MT Economical Ev.","AA67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C346:$E346,1,Code_language),H346),0,1)","v":0}]
["MT Economical Ev.","AB46","Costos de Inversión","Investment Costs","Coûts d'Investissement","-",null,{"$f":"+'MT Economical Ev.'!AB46","v":"Investment Costs"},"=+'MT Economical Ev.'!AB46",22,"MT Economical Ev.","AB46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C347:$E347,1,Code_language),H347),0,1)","v":0}]
["MT Economical Ev.","AC46","Ingresos por Venta de Pasajes","Income from ticket sales","Recettes pour vente de billets","-",null,{"$f":"+'MT Economical Ev.'!AC46","v":"Income from ticket sales"},"=+'MT Economical Ev.'!AC46",22,"MT Economical Ev.","AC46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C348:$E348,1,Code_language),H348),0,1)","v":0}]
["MT Economical Ev.","AD46","Otros Ingresos","Other Revenues","Autres recettes","-",null,{"$f":"+'MT Economical Ev.'!AD46","v":"Other Revenues"},"=+'MT Economical Ev.'!AD46",22,"MT Economical Ev.","AD46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C349:$E349,1,Code_language),H349),0,1)","v":0}]
["MT Economical Ev.","AE46","Costos Socio-Ambientales","Socio-Environmental Costs","Coûts Socio-Environnementaux","-",null,{"$f":"+'MT Economical Ev.'!AE46","v":"Socio-Environmental Costs"},"=+'MT Economical Ev.'!AE46",22,"MT Economical Ev.","AE46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C350:$E350,1,Code_language),H350),0,1)","v":0}]
["MT Economical Ev.","AF46","Flujo Anual","Annual Flow","Flux annuel","-",null,{"$f":"+'MT Economical Ev.'!AF46","v":"Annual Flow"},"=+'MT Economical Ev.'!AF46",22,"MT Economical Ev.","AF46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C351:$E351,1,Code_language),H351),0,1)","v":0}]
["MT Economical Ev.","AG46","Flujos Anualizados","Annualized Flows","Flux Annualisés","-",null,{"$f":"+'MT Economical Ev.'!AG46","v":"Annualized Flows"},"=+'MT Economical Ev.'!AG46",22,"MT Economical Ev.","AG46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C352:$E352,1,Code_language),H352),0,1)","v":0}]
["MT Economical Ev.","AH46","Flujos Anualizados Acumulados","Cumulative Annualized Flows","Flux Annualisés Cumulés","-",null,{"$f":"+'MT Economical Ev.'!AH46","v":"Cumulative Annualized Flows"},"=+'MT Economical Ev.'!AH46",22,"MT Economical Ev.","AH46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C353:$E353,1,Code_language),H353),0,1)","v":0}]
["MT Economical Ev.","AB67","Costos de Inversión","Investment Costs","Coûts d'Investissement","-",null,{"$f":"+'MT Economical Ev.'!AB67","v":"Investment Costs"},"=+'MT Economical Ev.'!AB67",22,"MT Economical Ev.","AB67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C354:$E354,1,Code_language),H354),0,1)","v":0}]
["MT Economical Ev.","AC67","Costos Socio-Ambientales","Socio-Environmental Costs","Coûts Socio-Environnementaux","-",null,{"$f":"+'MT Economical Ev.'!AC67","v":"Socio-Environmental Costs"},"=+'MT Economical Ev.'!AC67",22,"MT Economical Ev.","AC67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C355:$E355,1,Code_language),H355),0,1)","v":0}]
["MT Economical Ev.","AD67","Total","Total","Total","-",null,{"$f":"+'MT Economical Ev.'!AD67","v":"Total"},"=+'MT Economical Ev.'!AD67",22,"MT Economical Ev.","AD67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C356:$E356,1,Code_language),H356),0,1)","v":0}]
["MT Economical Ev.","AG66","Costos Externalidades","Externalities","Coûts Externalités","-",null,{"$f":"+'MT Economical Ev.'!AG66","v":"Externalities"},"=+'MT Economical Ev.'!AG66",22,"MT Economical Ev.","AG66",1,null,0,0,{"$f":"IF(EXACT(INDEX($C357:$E357,1,Code_language),H357),0,1)","v":0}]
["MT Economical Ev.","AG67","GEI","GHG","GES","-",null,{"$f":"+'MT Economical Ev.'!AG67","v":"GHG"},"=+'MT Economical Ev.'!AG67",22,"MT Economical Ev.","AG67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C358:$E358,1,Code_language),H358),0,1)","v":0}]
["MT Economical Ev.","AH67","Ruido","Noise","Bruit","-",null,{"$f":"+'MT Economical Ev.'!AH67","v":"Noise"},"=+'MT Economical Ev.'!AH67",22,"MT Economical Ev.","AH67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C359:$E359,1,Code_language),H359),0,1)","v":0}]
["CDM Economic Ev.","B1","Mecanismo de Leasing","Leasing Mechanism","Mécanisme de Leasing","-",null,{"$f":"+'CDM Economic Ev.'!B1","v":"Leasing Mechanism"},{"$f":"+_xlfn.FORMULATEXT(H360)","v":"=+'CDM Economic Ev.'!B1"},{"$f":"+FIND(\"!\",I360,1)","v":21},{"$f":"SUBSTITUTE(MID(I360,3,J360-3),\"'\",\"\")","v":"CDM Economic Ev."},{"$f":"+MID(I360,J360+1,LEN(I360))","v":"B1"},1,null,0,0,{"$f":"IF(EXACT(INDEX($C360:$E360,1,Code_language),H360),0,1)","v":0}]
["CDM Economic Ev.","B2","Se presenta la evaluación económica de ambas flotas considerando los distintos costos e ingresos y el Mecanismo de Leasing.","The economic evaluation of both fleets is presented considering the different costs and revenues and the Leasing Mechanism.","L’évaluation économique des deux flottes est présentée en tenant compte des différents coûts et recettes et du Mécanisme de Leasing.","-",null,{"$f":"+'CDM Economic Ev.'!B2","v":"The economic evaluation of both fleets is presented considering the different costs and revenues and the Leasing Mechanism."},{"$f":"+_xlfn.FORMULATEXT(H361)","v":"=+'CDM Economic Ev.'!B2"},{"$f":"+FIND(\"!\",I361,1)","v":21},{"$f":"SUBSTITUTE(MID(I361,3,J361-3),\"'\",\"\")","v":"CDM Economic Ev."},{"$f":"+MID(I361,J361+1,LEN(I361))","v":"B2"},1,null,0,0,{"$f":"IF(EXACT(INDEX($C361:$E361,1,Code_language),H361),0,1)","v":0}]
["CDM Economic Ev.","B4","Flota 1","Fleet 1","Flotte I","-",null,{"$f":"+'CDM Economic Ev.'!B4","v":"Fleet 1"},"=+'CDM Economic Ev.'!B4",21,"CDM Economic Ev.","B4",1,null,0,0,{"$f":"IF(EXACT(INDEX($C362:$E362,1,Code_language),H362),0,1)","v":0},null,null,null,null,null,null,{"$f":"+'CDM Economic Ev.'!R88","v":""}]
["CDM Economic Ev.","C8","Costos de Operación & Mantenimiento","Operation & Maintenance Costs","Coûts d’exploitation & Maintenance","-",null,{"$f":"+'CDM Economic Ev.'!C8","v":"Operation & Maintenance Costs"},"=+'CDM Economic Ev.'!C8",21,"CDM Economic Ev.","C8",1,null,0,0,{"$f":"IF(EXACT(INDEX($C363:$E363,1,Code_language),H363),0,1)","v":0}]
["CDM Economic Ev.","B9","Años de Evaluación","Years of evaluation","Années d'évaluation","-",null,{"$f":"+'CDM Economic Ev.'!B9","v":"Years of evaluation"},"=+'CDM Economic Ev.'!B9",21,"CDM Economic Ev.","B9",1,null,0,0,{"$f":"IF(EXACT(INDEX($C364:$E364,1,Code_language),H364),0,1)","v":0}]
["CDM Economic Ev.","B11","Nivel de Actividad","Activity level","Niveau d'Activité ","-",null,{"$f":"+'CDM Economic Ev.'!B11","v":"Activity level"},"=+'CDM Economic Ev.'!B11",21,"CDM Economic Ev.","B11",1,null,0,0,{"$f":"IF(EXACT(INDEX($C365:$E365,1,Code_language),H365),0,1)","v":0}]
["CDM Economic Ev.","B13","Consumo Combustible","Fuel consumption","Consommation Carburant","-",null,{"$f":"+'CDM Economic Ev.'!B13","v":"Fuel consumption"},"=+'CDM Economic Ev.'!B13",21,"CDM Economic Ev.","B13",1,null,0,0,{"$f":"IF(EXACT(INDEX($C366:$E366,1,Code_language),H366),0,1)","v":0}]
["CDM Economic Ev.","B15","Consumo Eléctrico","Energy Consumption","Consommation Électrique","-",null,{"$f":"+'CDM Economic Ev.'!B15","v":"Energy Consumption"},"=+'CDM Economic Ev.'!B15",21,"CDM Economic Ev.","B15",1,null,0,0,{"$f":"IF(EXACT(INDEX($C367:$E367,1,Code_language),H367),0,1)","v":0}]
["CDM Economic Ev.","B17","Tasa de Reducción de Rendimiento","Performance Reduction Rate","Taux de Baisse de Rendement","-",null,{"$f":"+'CDM Economic Ev.'!B17","v":"Performance Reduction Rate"},"=+'CDM Economic Ev.'!B17",21,"CDM Economic Ev.","B17",1,null,0,0,{"$f":"IF(EXACT(INDEX($C368:$E368,1,Code_language),H368),0,1)","v":0}]
["CDM Economic Ev.","B19","Costos Neumáticos","Tyre Costs","Coûts Pneumatiques","-",null,{"$f":"+'CDM Economic Ev.'!B19","v":"Tyre Costs"},"=+'CDM Economic Ev.'!B19",21,"CDM Economic Ev.","B19",1,null,0,0,{"$f":"IF(EXACT(INDEX($C369:$E369,1,Code_language),H369),0,1)","v":0}]
["CDM Economic Ev.","B21","Costos de Mantenimiento ","Maintenance costs ","Coûts de Maintenance","-",null,{"$f":"+'CDM Economic Ev.'!B21","v":"Maintenance costs "},"=+'CDM Economic Ev.'!B21",21,"CDM Economic Ev.","B21",1,null,0,0,{"$f":"IF(EXACT(INDEX($C370:$E370,1,Code_language),H370),0,1)","v":0}]
["CDM Economic Ev.","B23","Costos Lubricantes","Lubricant Costs","Coûts Lubrifiants ","-",null,{"$f":"+'CDM Economic Ev.'!B23","v":"Lubricant Costs"},"=+'CDM Economic Ev.'!B23",21,"CDM Economic Ev.","B23",1,null,0,0,{"$f":"IF(EXACT(INDEX($C371:$E371,1,Code_language),H371),0,1)","v":0}]
["CDM Economic Ev.","B26","Consumo Combustible y Energía","Fuel and Energy Consumption","Consommmation Carburants et Énergie","-",null,{"$f":"+'CDM Economic Ev.'!B26","v":"Fuel and Energy Consumption"},"=+'CDM Economic Ev.'!B26",21,"CDM Economic Ev.","B26",1,null,0,0,{"$f":"IF(EXACT(INDEX($C372:$E372,1,Code_language),H372),0,1)","v":0}]
["CDM Economic Ev.","B27","Periodo de Evaluación","Assessment Period","Période d'Évaluation","-",null,{"$f":"+'CDM Economic Ev.'!B27","v":"Assessment Period"},"=+'CDM Economic Ev.'!B27",21,"CDM Economic Ev.","B27",1,null,0,0,{"$f":"IF(EXACT(INDEX($C373:$E373,1,Code_language),H373),0,1)","v":0}]
["CDM Economic Ev.","B45","Flujo de Caja - Operador","Cash Flow - Operator","Flux de Trésorerie - Exploitant","-",null,{"$f":"+'CDM Economic Ev.'!B45","v":"Cash Flow - Operator"},"=+'CDM Economic Ev.'!B45",21,"CDM Economic Ev.","B45",1,null,0,0,{"$f":"IF(EXACT(INDEX($C374:$E374,1,Code_language),H374),0,1)","v":0}]
["CDM Economic Ev.","B46","Periodo de Evaluación","Assessment Period","Période d'Évaluation","-",null,{"$f":"+'CDM Economic Ev.'!B46","v":"Assessment Period"},"=+'CDM Economic Ev.'!B46",21,"CDM Economic Ev.","B46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C375:$E375,1,Code_language),H375),0,1)","v":0}]
["CDM Economic Ev.","B64","Total","Total","Total","-",null,{"$f":"+'CDM Economic Ev.'!B64","v":"Total"},"=+'CDM Economic Ev.'!B64",21,"CDM Economic Ev.","B64",1,null,0,0,{"$f":"IF(EXACT(INDEX($C376:$E376,1,Code_language),H376),0,1)","v":0}]
["CDM Economic Ev.","B66","Flujo de Caja - Proveedor de Flota","Cash Flow - Fleet Provider","Trésorerie - Fournisseur de Flotte","-",null,{"$f":"+'CDM Economic Ev.'!B66","v":"Cash Flow - Fleet Provider"},"=+'CDM Economic Ev.'!B66",21,"CDM Economic Ev.","B66",1,null,0,0,{"$f":"IF(EXACT(INDEX($C377:$E377,1,Code_language),H377),0,1)","v":0}]
["CDM Economic Ev.","B67","Periodo de Evaluación","Assessment Period","Période d'Évaluation","-",null,{"$f":"+'CDM Economic Ev.'!B67","v":"Assessment Period"},"=+'CDM Economic Ev.'!B67",21,"CDM Economic Ev.","B67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C378:$E378,1,Code_language),H378),0,1)","v":0}]
["CDM Economic Ev.","B85","Total","Total","Total","-",null,{"$f":"+'CDM Economic Ev.'!B85","v":"Total"},"=+'CDM Economic Ev.'!B85",21,"CDM Economic Ev.","B85",1,null,0,0,{"$f":"IF(EXACT(INDEX($C379:$E379,1,Code_language),H379),0,1)","v":0}]
["CDM Economic Ev.","B88","Costos Totales de Propiedad (TCO)","Total Cost of Ownership (TCO)","Coûts Totaux de Possession(TCO)","-",null,{"$f":"+'CDM Economic Ev.'!B88","v":"Total Cost of Ownership (TCO)"},"=+'CDM Economic Ev.'!B88",21,"CDM Economic Ev.","B88",1,null,0,0,{"$f":"IF(EXACT(INDEX($C380:$E380,1,Code_language),H380),0,1)","v":0}]
["CDM Economic Ev.","B89","Periodo de Evaluación","Assessment Period","Période d'Évaluation","-",null,{"$f":"+'CDM Economic Ev.'!B89","v":"Assessment Period"},"=+'CDM Economic Ev.'!B89",21,"CDM Economic Ev.","B89",1,null,0,0,{"$f":"IF(EXACT(INDEX($C381:$E381,1,Code_language),H381),0,1)","v":0}]
["CDM Economic Ev.","B107","Total","Total","Total","-",null,{"$f":"+'CDM Economic Ev.'!B107","v":"Total"},"=+'CDM Economic Ev.'!B107",21,"CDM Economic Ev.","B107",1,null,0,0,{"$f":"IF(EXACT(INDEX($C382:$E382,1,Code_language),H382),0,1)","v":0}]
["CDM Economic Ev.","B108","Total Unitario","Unit Total","Total Unitaire","-",null,{"$f":"+'CDM Economic Ev.'!B108","v":"Unit Total"},"=+'CDM Economic Ev.'!B108",21,"CDM Economic Ev.","B108",1,null,0,0,{"$f":"IF(EXACT(INDEX($C383:$E383,1,Code_language),H383),0,1)","v":0}]
["CDM Economic Ev.","B111","Indicadores Económicos - Operador","Economic Indicators - Operator","Indicateurs Économiques - Opérateur","-",null,{"$f":"+'CDM Economic Ev.'!B111","v":"Economic Indicators - Operator"},"=+'CDM Economic Ev.'!B111",21,"CDM Economic Ev.","B111",1,null,0,0,{"$f":"IF(EXACT(INDEX($C384:$E384,1,Code_language),H384),0,1)","v":0}]
["CDM Economic Ev.","B112","VPN","NPV","VAN","-",null,{"$f":"+'CDM Economic Ev.'!B112","v":"NPV"},"=+'CDM Economic Ev.'!B112",21,"CDM Economic Ev.","B112",1,null,0,0,{"$f":"IF(EXACT(INDEX($C385:$E385,1,Code_language),H385),0,1)","v":0}]
["CDM Economic Ev.","B115","Indicadores Económicos - Proveedor de Flota","Economic Indicators - Fleet Provider","Indicateurs Économiques - Exploitant","-",null,{"$f":"+'CDM Economic Ev.'!B115","v":"Economic Indicators - Fleet Provider"},"=+'CDM Economic Ev.'!B115",21,"CDM Economic Ev.","B115",1,null,0,0,{"$f":"IF(EXACT(INDEX($C386:$E386,1,Code_language),H386),0,1)","v":0}]
["CDM Economic Ev.","B116","VPN","NPV","VAN","-",null,{"$f":"+'CDM Economic Ev.'!B116","v":"NPV"},"=+'CDM Economic Ev.'!B116",21,"CDM Economic Ev.","B116",1,null,0,0,{"$f":"IF(EXACT(INDEX($C387:$E387,1,Code_language),H387),0,1)","v":0}]
["CDM Economic Ev.","C27","Año de Evaluación","Year of Assessment","Année d'Évaluation","-",null,{"$f":"+'CDM Economic Ev.'!C27","v":"Year of Assessment"},"=+'CDM Economic Ev.'!C27",21,"CDM Economic Ev.","C27",1,null,0,0,{"$f":"IF(EXACT(INDEX($C388:$E388,1,Code_language),H388),0,1)","v":0}]
["CDM Economic Ev.","C46","Año de Evaluación","Year of Assessment","Année d'Évaluation","-",null,{"$f":"+'CDM Economic Ev.'!C46","v":"Year of Assessment"},"=+'CDM Economic Ev.'!C46",21,"CDM Economic Ev.","C46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C389:$E389,1,Code_language),H389),0,1)","v":0}]
["CDM Economic Ev.","C67","Año de Evaluación","Year of Assessment","Année d'Évaluation","-",null,{"$f":"+'CDM Economic Ev.'!C67","v":"Year of Assessment"},"=+'CDM Economic Ev.'!C67",21,"CDM Economic Ev.","C67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C390:$E390,1,Code_language),H390),0,1)","v":0}]
["CDM Economic Ev.","C89","Año de Evaluación","Year of Assessment","Année d'Évaluation","-",null,{"$f":"+'CDM Economic Ev.'!C89","v":"Year of Assessment"},"=+'CDM Economic Ev.'!C89",21,"CDM Economic Ev.","C89",{"$f":"+COUNTIFS($K$2:$K$775,$K391,$L$2:$L$775,$L391)","v":1},null,0,0,{"$f":"IF(EXACT(INDEX($C391:$E391,1,Code_language),H391),0,1)","v":0}]
["CDM Economic Ev.","C116","Periodo de Retorno","Payback Period","Période de Retour sur investissement","-",null,{"$f":"+'CDM Economic Ev.'!C116","v":"Payback Period"},"=+'CDM Economic Ev.'!C116",21,"CDM Economic Ev.","C116",1,null,{"$f":"IF(EXACT(A392,K392),0,1)","v":0},{"$f":"IF(EXACT(B392,L392),0,1)","v":0},{"$f":"IF(EXACT(INDEX($C392:$E392,1,Code_language),H392),0,1)","v":0}]
["CDM Economic Ev.","D9","Años","Years","Années","-",null,{"$f":"+'CDM Economic Ev.'!D9","v":"Years"},"=+'CDM Economic Ev.'!D9",21,"CDM Economic Ev.","D9",1,null,0,0,{"$f":"IF(EXACT(INDEX($C393:$E393,1,Code_language),H393),0,1)","v":0}]
["CDM Economic Ev.","D11","km/año-bus","km/year-bus","km/an-bus","-",null,{"$f":"+'CDM Economic Ev.'!D11","v":"km/year-bus"},"=+'CDM Economic Ev.'!D11",21,"CDM Economic Ev.","D11",1,null,0,0,{"$f":"IF(EXACT(INDEX($C394:$E394,1,Code_language),H394),0,1)","v":0}]
["CDM Economic Ev.","D17","/año","/year","/an","-",null,{"$f":"+'CDM Economic Ev.'!D17","v":"/year"},"=+'CDM Economic Ev.'!D17",21,"CDM Economic Ev.","D17",1,null,0,0,{"$f":"IF(EXACT(INDEX($C395:$E395,1,Code_language),H395),0,1)","v":0}]
["CDM Economic Ev.","D46","Costos Personal ","Personnel Costs ","Coûts Personnel","-",null,{"$f":"+'CDM Economic Ev.'!D46","v":"Personnel Costs "},"=+'CDM Economic Ev.'!D46",21,"CDM Economic Ev.","D46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C396:$E396,1,Code_language),H396),0,1)","v":0}]
["CDM Economic Ev.","D67","Costos Fijos de Operación","Fixed Operating Costs","Coûts Fixes d'Exploitation","-",null,{"$f":"+'CDM Economic Ev.'!D67","v":"Fixed Operating Costs"},"=+'CDM Economic Ev.'!D67",21,"CDM Economic Ev.","D67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C397:$E397,1,Code_language),H397),0,1)","v":0}]
["CDM Economic Ev.","D89","Costos Personal ","Personnel Costs ","Coûts Personnel","-",null,{"$f":"+'CDM Economic Ev.'!D89","v":"Personnel Costs "},"=+'CDM Economic Ev.'!D89",21,"CDM Economic Ev.","D89",1,null,0,0,{"$f":"IF(EXACT(INDEX($C398:$E398,1,Code_language),H398),0,1)","v":0}]
["CDM Economic Ev.","D116","TIR","IRR","TIR","-",null,{"$f":"+'CDM Economic Ev.'!D116","v":"IRR"},"=+'CDM Economic Ev.'!D116",21,"CDM Economic Ev.","D116",1,null,0,0,{"$f":"IF(EXACT(INDEX($C399:$E399,1,Code_language),H399),0,1)","v":0}]
["CDM Economic Ev.","F8","Costos Fijos de Operación","Fixed Operating Costs","Coûts Fixes d'Exploitation","-",null,{"$f":"+'CDM Economic Ev.'!F8","v":"Fixed Operating Costs"},"=+'CDM Economic Ev.'!F8",21,"CDM Economic Ev.","F8",1,null,0,0,{"$f":"IF(EXACT(INDEX($C400:$E400,1,Code_language),H400),0,1)","v":0}]
["CDM Economic Ev.","E9","Energético 1","Energy source 1","Source d'énergie 1","-",null,{"$f":"+'CDM Economic Ev.'!E9","v":"Energy source 1"},"=+'CDM Economic Ev.'!E9",21,"CDM Economic Ev.","E9",1,null,0,0,{"$f":"IF(EXACT(INDEX($C401:$E401,1,Code_language),H401),0,1)","v":0}]
["CDM Economic Ev.","E11","Energético 2","Energy source 2","Source d'énergie 2","-",null,{"$f":"+'CDM Economic Ev.'!E11","v":"Energy source 2"},"=+'CDM Economic Ev.'!E11",21,"CDM Economic Ev.","E11",1,null,0,0,{"$f":"IF(EXACT(INDEX($C402:$E402,1,Code_language),H402),0,1)","v":0}]
["CDM Economic Ev.","E19","Capacidad Batería","Battery capacity","Capacité Batterie","-",null,{"$f":"+'CDM Economic Ev.'!E19","v":"Battery capacity"},"=+'CDM Economic Ev.'!E19",21,"CDM Economic Ev.","E19",1,null,0,0,{"$f":"IF(EXACT(INDEX($C403:$E403,1,Code_language),H403),0,1)","v":0}]
["CDM Economic Ev.","E21","Vida Útil Batería","Battery Life","Vie Utile Batterie","-",null,{"$f":"+'CDM Economic Ev.'!E21","v":"Battery Life"},"=+'CDM Economic Ev.'!E21",21,"CDM Economic Ev.","E21",1,null,0,0,{"$f":"IF(EXACT(INDEX($C404:$E404,1,Code_language),H404),0,1)","v":0}]
["CDM Economic Ev.","E23","Arriendo Activos","Assets Lease","Location Actifs","-",null,{"$f":"+'CDM Economic Ev.'!E23","v":"Assets Lease"},"=+'CDM Economic Ev.'!E23",21,"CDM Economic Ev.","E23",1,null,0,0,{"$f":"IF(EXACT(INDEX($C405:$E405,1,Code_language),H405),0,1)","v":0}]
["CDM Economic Ev.","E27","Consumo de Energía (kWh/año)","Energy Consumption (kWh/year)","Consommation d'Énergie (kWh/an)","-",null,{"$f":"+'CDM Economic Ev.'!E27","v":"Energy Consumption (kWh/year)"},"=+'CDM Economic Ev.'!E27",21,"CDM Economic Ev.","E27",1,null,0,0,{"$f":"IF(EXACT(INDEX($C406:$E406,1,Code_language),H406),0,1)","v":0}]
["CDM Economic Ev.","E46","Costos Fijos de Operación","Fixed Operating Costs","Coûts Fixes d'Exploitation","-",null,{"$f":"+'CDM Economic Ev.'!E46","v":"Fixed Operating Costs"},"=+'CDM Economic Ev.'!E46",21,"CDM Economic Ev.","E46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C407:$E407,1,Code_language),H407),0,1)","v":0}]
["CDM Economic Ev.","E67","Costos Personal ","Personnel Costs ","Coûts Personnel","-",null,{"$f":"+'CDM Economic Ev.'!E67","v":"Personnel Costs "},"=+'CDM Economic Ev.'!E67",21,"CDM Economic Ev.","E67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C408:$E408,1,Code_language),H408),0,1)","v":0}]
["CDM Economic Ev.","E89","Costos Fijos de Operación","Fixed Operating Costs","Coûts Fixes d'Exploitation","-",null,{"$f":"+'CDM Economic Ev.'!E89","v":"Fixed Operating Costs"},"=+'CDM Economic Ev.'!E89",21,"CDM Economic Ev.","E89",1,null,0,0,{"$f":"IF(EXACT(INDEX($C409:$E409,1,Code_language),H409),0,1)","v":0}]
["CDM Economic Ev.","E116","Costo nivelado por kilómetro recorrido (USD/km)","Levelized cost per kilometre travelled (USD/km)","Coût nivelé par kilomètre parcouru (USD/km)","-",null,{"$f":"+'CDM Economic Ev.'!E116","v":"Levelized cost per kilometre travelled (USD/km)"},"=+'CDM Economic Ev.'!E116",21,"CDM Economic Ev.","E116",1,null,0,0,{"$f":"IF(EXACT(INDEX($C410:$E410,1,Code_language),H410),0,1)","v":0}]
["CDM Economic Ev.","F27","Nivel de actividad Anualizado (km)","Annualized activity level (km)","Niveau d'activité Annualisé (km)","-",null,{"$f":"+'CDM Economic Ev.'!F27","v":"Annualized activity level (km)"},"=+'CDM Economic Ev.'!F27",21,"CDM Economic Ev.","F27",1,null,0,0,{"$f":"IF(EXACT(INDEX($C411:$E411,1,Code_language),H411),0,1)","v":0}]
["CDM Economic Ev.","F46","Costos Combustible","Fuel costs","Coûts Carburants","-",null,{"$f":"+'CDM Economic Ev.'!F46","v":"Fuel costs"},"=+'CDM Economic Ev.'!F46",21,"CDM Economic Ev.","F46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C412:$E412,1,Code_language),H412),0,1)","v":0}]
["CDM Economic Ev.","F67","Costos Financieros","Financial Costs","Coûts Financiers","-",null,{"$f":"+'CDM Economic Ev.'!F67","v":"Financial Costs"},"=+'CDM Economic Ev.'!F67",21,"CDM Economic Ev.","F67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C413:$E413,1,Code_language),H413),0,1)","v":0}]
["CDM Economic Ev.","F89","Costos Combustible","Fuel costs","Coûts Carburants","-",null,{"$f":"+'CDM Economic Ev.'!F89","v":"Fuel costs"},"=+'CDM Economic Ev.'!F89",21,"CDM Economic Ev.","F89",1,null,0,0,{"$f":"IF(EXACT(INDEX($C414:$E414,1,Code_language),H414),0,1)","v":0}]
["CDM Economic Ev.","G21","Años","Years","Années","-",null,{"$f":"+'CDM Economic Ev.'!G21","v":"Years"},"=+'CDM Economic Ev.'!G21",21,"CDM Economic Ev.","G21",1,null,0,0,{"$f":"IF(EXACT(INDEX($C415:$E415,1,Code_language),H415),0,1)","v":0}]
["CDM Economic Ev.","G46","Costo Electricidad","Electricity Cost","Coûts Électricité","-",null,{"$f":"+'CDM Economic Ev.'!G46","v":"Electricity Cost"},{"$f":"+_xlfn.FORMULATEXT(H416)","v":"=+'CDM Economic Ev.'!G46"},{"$f":"+FIND(\"!\",I416,1)","v":21},"CDM Economic Ev.","G46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C416:$E416,1,Code_language),H416),0,1)","v":0}]
["CDM Economic Ev.","G67","Costos de Inversión","Investment Costs","Coûts d'Investissement","-",null,{"$f":"+'CDM Economic Ev.'!G67","v":"Investment Costs"},"=+'CDM Economic Ev.'!G67",21,"CDM Economic Ev.","G67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C417:$E417,1,Code_language),H417),0,1)","v":0}]
["CDM Economic Ev.","G89","Costo Electricidad","Electricity Cost","Coûts Électricité","-",null,{"$f":"+'CDM Economic Ev.'!G89","v":"Electricity Cost"},"=+'CDM Economic Ev.'!G89",21,"CDM Economic Ev.","G89",1,null,0,0,{"$f":"IF(EXACT(INDEX($C418:$E418,1,Code_language),H418),0,1)","v":0}]
["CDM Economic Ev.","I8","Ingresos","Revenues","Recettes","-",null,{"$f":"+'CDM Economic Ev.'!I8","v":"Revenues"},"=+'CDM Economic Ev.'!I8",21,"CDM Economic Ev.","I8",1,null,0,0,{"$f":"IF(EXACT(INDEX($C419:$E419,1,Code_language),H419),0,1)","v":0}]
["CDM Economic Ev.","H9","Pasajeros","Passengers","Passagers","-",null,{"$f":"+'CDM Economic Ev.'!H9","v":"Passengers"},"=+'CDM Economic Ev.'!H9",21,"CDM Economic Ev.","H9",1,null,0,0,{"$f":"IF(EXACT(INDEX($C420:$E420,1,Code_language),H420),0,1)","v":0}]
["CDM Economic Ev.","H11","Tarifa","Fare","Tarif","-",null,{"$f":"+'CDM Economic Ev.'!H11","v":"Fare"},"=+'CDM Economic Ev.'!H11",21,"CDM Economic Ev.","H11",1,null,0,0,{"$f":"IF(EXACT(INDEX($C421:$E421,1,Code_language),H421),0,1)","v":0}]
["CDM Economic Ev.","H13","Valor Residual Vehículo","Vehicle Residual Value","Valeur Résiduelle Véhicule","-",null,{"$f":"+'CDM Economic Ev.'!H13","v":"Vehicle Residual Value"},"=+'CDM Economic Ev.'!H13",21,"CDM Economic Ev.","H13",1,null,0,0,{"$f":"IF(EXACT(INDEX($C422:$E422,1,Code_language),H422),0,1)","v":0}]
["CDM Economic Ev.","H15","Valor Residual Batería","Battery Residual Value","Valeur Résiduelle Batterie","-",null,{"$f":"+'CDM Economic Ev.'!H15","v":"Battery Residual Value"},"=+'CDM Economic Ev.'!H15",21,{"$f":"SUBSTITUTE(MID(I423,3,J423-3),\"'\",\"\")","v":"CDM Economic Ev."},{"$f":"+MID(I423,J423+1,LEN(I423))","v":"H15"},1,null,0,0,{"$f":"IF(EXACT(INDEX($C423:$E423,1,Code_language),H423),0,1)","v":0}]
["CDM Economic Ev.","H46","Costos de Mantención","Maintenance Costs","Coûts de Maintenance","-",null,{"$f":"+'CDM Economic Ev.'!H46","v":"Maintenance Costs"},"=+'CDM Economic Ev.'!H46",21,"CDM Economic Ev.","H46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C424:$E424,1,Code_language),H424),0,1)","v":0}]
["CDM Economic Ev.","H67","Costos de Batería","Battery Costs","Coûts de Batterie","-",null,{"$f":"+'CDM Economic Ev.'!H67","v":"Battery Costs"},"=+'CDM Economic Ev.'!H67",21,"CDM Economic Ev.","H67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C425:$E425,1,Code_language),H425),0,1)","v":0}]
["CDM Economic Ev.","H89","Costos de Mantención","Maintenance Costs","Coûts de Maintenance","-",null,{"$f":"+'CDM Economic Ev.'!H89","v":"Maintenance Costs"},"=+'CDM Economic Ev.'!H89",21,"CDM Economic Ev.","H89",1,null,0,0,{"$f":"IF(EXACT(INDEX($C426:$E426,1,Code_language),H426),0,1)","v":0}]
["CDM Economic Ev.","I46","Arriendo de Activos","Leasing of Assets","Location d'Actifs","-",null,{"$f":"+'CDM Economic Ev.'!I46","v":"Leasing of Assets"},"=+'CDM Economic Ev.'!I46",21,"CDM Economic Ev.","I46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C427:$E427,1,Code_language),H427),0,1)","v":0}]
["CDM Economic Ev.","I67","Ingresos por arriendo de activos & Administracion de Terminal","Asset Lease & Terminal Management Revenues","Recettes pour location d'actifs et Administration du Dépôt","-",null,{"$f":"+'CDM Economic Ev.'!I67","v":"Asset Lease & Terminal Management Revenues"},"=+'CDM Economic Ev.'!I67",21,"CDM Economic Ev.","I67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C428:$E428,1,Code_language),H428),0,1)","v":0}]
["CDM Economic Ev.","I89","Costos Financieros","Financial Costs","Coûts Financiers","-",null,{"$f":"+'CDM Economic Ev.'!I89","v":"Financial Costs"},"=+'CDM Economic Ev.'!I89",21,"CDM Economic Ev.","I89",1,null,0,0,{"$f":"IF(EXACT(INDEX($C429:$E429,1,Code_language),H429),0,1)","v":0}]
["CDM Economic Ev.","J46","Ingresos por Venta de Pasajes","Income from ticket sales","Recettes pour vente de billets","-",null,{"$f":"+'CDM Economic Ev.'!J46","v":"Income from ticket sales"},"=+'CDM Economic Ev.'!J46",21,"CDM Economic Ev.","J46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C430:$E430,1,Code_language),H430),0,1)","v":0}]
["CDM Economic Ev.","J67","Otros ingresos","Other Revenues","Autres recettes","-",null,{"$f":"+'CDM Economic Ev.'!J67","v":"Other Revenues"},"=+'CDM Economic Ev.'!J67",21,"CDM Economic Ev.","J67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C431:$E431,1,Code_language),H431),0,1)","v":0}]
["CDM Economic Ev.","J89","Costos de Inversión","Investment Costs","Coûts d'Investissement","-",null,{"$f":"+'CDM Economic Ev.'!J89","v":"Investment Costs"},"=+'CDM Economic Ev.'!J89",21,"CDM Economic Ev.","J89",1,null,0,0,{"$f":"IF(EXACT(INDEX($C432:$E432,1,Code_language),H432),0,1)","v":0}]
["CDM Economic Ev.","K46","Costos Socio-Ambientales","Socio-Environmental Costs","Coûts Socio-Environnementaux","-",null,{"$f":"+'CDM Economic Ev.'!K46","v":"Socio-Environmental Costs"},"=+'CDM Economic Ev.'!K46",21,"CDM Economic Ev.","K46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C433:$E433,1,Code_language),H433),0,1)","v":0}]
["CDM Economic Ev.","K67","Flujo Anual","Annual Flow","Flux annuel","-",null,{"$f":"+'CDM Economic Ev.'!K67","v":"Annual Flow"},"=+'CDM Economic Ev.'!K67",21,"CDM Economic Ev.","K67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C434:$E434,1,Code_language),H434),0,1)","v":0}]
["CDM Economic Ev.","K89","Costos de Batería","Battery Costs","Coûts de Batterie","-",null,{"$f":"+'CDM Economic Ev.'!K89","v":"Battery Costs"},"=+'CDM Economic Ev.'!K89",21,"CDM Economic Ev.","K89",1,null,0,0,{"$f":"IF(EXACT(INDEX($C435:$E435,1,Code_language),H435),0,1)","v":0}]
["CDM Economic Ev.","L46","Flujo Anual","Annual Flow","Flux annuel","-",null,{"$f":"+'CDM Economic Ev.'!L46","v":"Annual Flow"},"=+'CDM Economic Ev.'!L46",21,"CDM Economic Ev.","L46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C436:$E436,1,Code_language),H436),0,1)","v":0}]
["CDM Economic Ev.","L67","Flujos Anualizados","Annualized Flows","Flux Annualisés","-",null,{"$f":"+'CDM Economic Ev.'!L67","v":"Annualized Flows"},"=+'CDM Economic Ev.'!L67",21,"CDM Economic Ev.","L67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C437:$E437,1,Code_language),H437),0,1)","v":0}]
["CDM Economic Ev.","L89","Costos Socio-Ambientales","Socio-Environmental Costs","Coûts Socio-Environnementaux","-",null,{"$f":"+'CDM Economic Ev.'!L89","v":"Socio-Environmental Costs"},"=+'CDM Economic Ev.'!L89",21,"CDM Economic Ev.","L89",1,null,0,0,{"$f":"IF(EXACT(INDEX($C438:$E438,1,Code_language),H438),0,1)","v":0}]
["CDM Economic Ev.","M46","Flujos Anualizados","Annualized Flows","Flux Annualisés","-",null,{"$f":"+'CDM Economic Ev.'!M46","v":"Annualized Flows"},"=+'CDM Economic Ev.'!M46",21,"CDM Economic Ev.","M46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C439:$E439,1,Code_language),H439),0,1)","v":0}]
["CDM Economic Ev.","M67","Flujos Anualizados Acumulados","Cumulative Annualized Flows","Flux Annualisés Cumulés","-",null,{"$f":"+'CDM Economic Ev.'!M67","v":"Cumulative Annualized Flows"},"=+'CDM Economic Ev.'!M67",21,"CDM Economic Ev.","M67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C440:$E440,1,Code_language),H440),0,1)","v":0}]
["CDM Economic Ev.","M89","Total","Total","Total","-",null,{"$f":"+'CDM Economic Ev.'!M89","v":"Total"},"=+'CDM Economic Ev.'!M89",21,"CDM Economic Ev.","M89",1,null,0,0,{"$f":"IF(EXACT(INDEX($C441:$E441,1,Code_language),H441),0,1)","v":0}]
["CDM Economic Ev.","N46","Flujos Anualizados Acumulados","Cumulative Annualized Flows","Flux Annualisés Cumulés","-",null,{"$f":"+'CDM Economic Ev.'!N46","v":"Cumulative Annualized Flows"},"=+'CDM Economic Ev.'!N46",21,"CDM Economic Ev.","N46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C442:$E442,1,Code_language),H442),0,1)","v":0}]
["CDM Economic Ev.","P88","Costos Externalidades","Externalities","Coûts Externalités","-",null,{"$f":"+'CDM Economic Ev.'!P88","v":"Externalities"},"=+'CDM Economic Ev.'!P88",21,"CDM Economic Ev.","P88",1,null,0,0,{"$f":"IF(EXACT(INDEX($C443:$E443,1,Code_language),H443),0,1)","v":0}]
["CDM Economic Ev.","P89","GEI","GHG","GES","-",null,{"$f":"+'CDM Economic Ev.'!P89","v":"GHG"},"=+'CDM Economic Ev.'!P89",21,"CDM Economic Ev.","P89",1,null,0,0,{"$f":"IF(EXACT(INDEX($C444:$E444,1,Code_language),H444),0,1)","v":0}]
["CDM Economic Ev.","Q89","Ruido","Noise","Bruit","-",null,{"$f":"+'CDM Economic Ev.'!Q89","v":"Noise"},"=+'CDM Economic Ev.'!Q89",21,"CDM Economic Ev.","Q89",1,null,0,0,{"$f":"IF(EXACT(INDEX($C445:$E445,1,Code_language),H445),0,1)","v":0}]
["CDM Economic Ev.","S4","Flota 2","Fleet 2","Flotte 2","-",null,{"$f":"+'CDM Economic Ev.'!S4","v":"Fleet 2"},"=+'CDM Economic Ev.'!S4",21,"CDM Economic Ev.","S4",1,null,0,0,{"$f":"IF(EXACT(INDEX($C446:$E446,1,Code_language),H446),0,1)","v":0}]
["CDM Economic Ev.","T8","Costos de Operación & Mantenimiento","Operation & Maintenance Costs","Coûts d’exploitation & Maintenance","-",null,{"$f":"+'CDM Economic Ev.'!T8","v":"Operation & Maintenance Costs"},"=+'CDM Economic Ev.'!T8",21,"CDM Economic Ev.","T8",1,null,0,0,{"$f":"IF(EXACT(INDEX($C447:$E447,1,Code_language),H447),0,1)","v":0}]
["CDM Economic Ev.","S9","Años de Evaluación","Years of evaluation","Années d'évaluation","-",null,{"$f":"+'CDM Economic Ev.'!S9","v":"Years of evaluation"},"=+'CDM Economic Ev.'!S9",21,"CDM Economic Ev.","S9",1,null,0,0,{"$f":"IF(EXACT(INDEX($C448:$E448,1,Code_language),H448),0,1)","v":0}]
["CDM Economic Ev.","S11","Nivel de Actividad","Activity level","Niveau d'Activité ","-",null,{"$f":"+'CDM Economic Ev.'!S11","v":"Activity level"},"=+'CDM Economic Ev.'!S11",21,"CDM Economic Ev.","S11",1,null,0,0,{"$f":"IF(EXACT(INDEX($C449:$E449,1,Code_language),H449),0,1)","v":0}]
["CDM Economic Ev.","S13","Consumo Combustible","Fuel consumption","Consommation Carburant","-",null,{"$f":"+'CDM Economic Ev.'!S13","v":"Fuel consumption"},"=+'CDM Economic Ev.'!S13",21,"CDM Economic Ev.","S13",1,null,0,0,{"$f":"IF(EXACT(INDEX($C450:$E450,1,Code_language),H450),0,1)","v":0}]
["CDM Economic Ev.","S15","Consumo Eléctrico","Energy Consumption","Consommation Électrique","-",null,{"$f":"+'CDM Economic Ev.'!S15","v":"Energy Consumption"},"=+'CDM Economic Ev.'!S15",21,"CDM Economic Ev.","S15",1,null,0,0,{"$f":"IF(EXACT(INDEX($C451:$E451,1,Code_language),H451),0,1)","v":0}]
["CDM Economic Ev.","S17","Tasa de Reducción de Rendimiento","Performance Reduction Rate","Taux de Baisse de Rendement","-",null,{"$f":"+'CDM Economic Ev.'!S17","v":"Performance Reduction Rate"},"=+'CDM Economic Ev.'!S17",21,"CDM Economic Ev.","S17",1,null,0,0,{"$f":"IF(EXACT(INDEX($C452:$E452,1,Code_language),H452),0,1)","v":0}]
["CDM Economic Ev.","S19","Costos Neumáticos","Tyre Costs","Coûts Pneumatiques","-",null,{"$f":"+'CDM Economic Ev.'!S19","v":"Tyre Costs"},"=+'CDM Economic Ev.'!S19",21,"CDM Economic Ev.","S19",1,null,0,0,{"$f":"IF(EXACT(INDEX($C453:$E453,1,Code_language),H453),0,1)","v":0}]
["CDM Economic Ev.","S21","Costos de Mantenimiento ","Maintenance costs ","Coûts de Maintenance","-",null,{"$f":"+'CDM Economic Ev.'!S21","v":"Maintenance costs "},"=+'CDM Economic Ev.'!S21",21,"CDM Economic Ev.","S21",1,null,0,0,{"$f":"IF(EXACT(INDEX($C454:$E454,1,Code_language),H454),0,1)","v":0}]
["CDM Economic Ev.","S23","Costos Lubricantes","Lubricant Costs","Coûts Lubrifiants ","-",null,{"$f":"+'CDM Economic Ev.'!S23","v":"Lubricant Costs"},"=+'CDM Economic Ev.'!S23",21,"CDM Economic Ev.","S23",{"$f":"+COUNTIFS($K$2:$K$775,$K455,$L$2:$L$775,$L455)","v":1},null,{"$f":"IF(EXACT(A455,K455),0,1)","v":0},{"$f":"IF(EXACT(B455,L455),0,1)","v":0},{"$f":"IF(EXACT(INDEX($C455:$E455,1,Code_language),H455),0,1)","v":0}]
["CDM Economic Ev.","S26","Consumo Combustible y Energía","Fuel and Energy Consumption","Consommmation Carburants et Énergie","-",null,{"$f":"+'CDM Economic Ev.'!S26","v":"Fuel and Energy Consumption"},"=+'CDM Economic Ev.'!S26",21,"CDM Economic Ev.","S26",1,null,0,0,{"$f":"IF(EXACT(INDEX($C456:$E456,1,Code_language),H456),0,1)","v":0}]
["CDM Economic Ev.","S27","Periodo de Evaluación","Assessment Period","Période d'Évaluation","-",null,{"$f":"+'CDM Economic Ev.'!S27","v":"Assessment Period"},"=+'CDM Economic Ev.'!S27",21,"CDM Economic Ev.","S27",1,null,0,0,{"$f":"IF(EXACT(INDEX($C457:$E457,1,Code_language),H457),0,1)","v":0}]
["CDM Economic Ev.","S45","Flujo de Caja - Operador","Cash Flow - Operator","Flux de Trésorerie - Exploitant","-",null,{"$f":"+'CDM Economic Ev.'!S45","v":"Cash Flow - Operator"},"=+'CDM Economic Ev.'!S45",21,"CDM Economic Ev.","S45",1,null,0,0,{"$f":"IF(EXACT(INDEX($C458:$E458,1,Code_language),H458),0,1)","v":0}]
["CDM Economic Ev.","S46","Periodo de Evaluación","Assessment Period","Période d'Évaluation","-",null,{"$f":"+'CDM Economic Ev.'!S46","v":"Assessment Period"},"=+'CDM Economic Ev.'!S46",21,"CDM Economic Ev.","S46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C459:$E459,1,Code_language),H459),0,1)","v":0}]
["CDM Economic Ev.","S64","Total","Total","Total","-",null,{"$f":"+'CDM Economic Ev.'!S64","v":"Total"},"=+'CDM Economic Ev.'!S64",21,"CDM Economic Ev.","S64",1,null,0,0,{"$f":"IF(EXACT(INDEX($C460:$E460,1,Code_language),H460),0,1)","v":0}]
["CDM Economic Ev.","S66","Flujo de Caja - Proveedor de Flota","Cash Flow - Fleet Provider","Trésorerie - Fournisseur de Flotte","-",null,{"$f":"+'CDM Economic Ev.'!S66","v":"Cash Flow - Fleet Provider"},"=+'CDM Economic Ev.'!S66",21,"CDM Economic Ev.","S66",1,null,0,0,{"$f":"IF(EXACT(INDEX($C461:$E461,1,Code_language),H461),0,1)","v":0}]
["CDM Economic Ev.","S67","Periodo de Evaluación","Assessment Period","Période d'Évaluation","-",null,{"$f":"+'CDM Economic Ev.'!S67","v":"Assessment Period"},"=+'CDM Economic Ev.'!S67",21,"CDM Economic Ev.","S67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C462:$E462,1,Code_language),H462),0,1)","v":0}]
["CDM Economic Ev.","S85","Total","Total","Total","-",null,{"$f":"+'CDM Economic Ev.'!S85","v":"Total"},"=+'CDM Economic Ev.'!S85",21,"CDM Economic Ev.","S85",1,null,0,0,{"$f":"IF(EXACT(INDEX($C463:$E463,1,Code_language),H463),0,1)","v":0}]
["CDM Economic Ev.","S88","Costos Totales de Propiedad (TCO)","Total Cost of Ownership (TCO)","Coûts Totaux de Possession(TCO)","-",null,{"$f":"+'CDM Economic Ev.'!S88","v":"Total Cost of Ownership (TCO)"},"=+'CDM Economic Ev.'!S88",21,"CDM Economic Ev.","S88",1,null,0,0,{"$f":"IF(EXACT(INDEX($C464:$E464,1,Code_language),H464),0,1)","v":0}]
["CDM Economic Ev.","S89","Periodo de Evaluación","Assessment Period","Période d'Évaluation","-",null,{"$f":"+'CDM Economic Ev.'!S89","v":"Assessment Period"},"=+'CDM Economic Ev.'!S89",21,"CDM Economic Ev.","S89",1,null,0,0,{"$f":"IF(EXACT(INDEX($C465:$E465,1,Code_language),H465),0,1)","v":0}]
["CDM Economic Ev.","S107","Total","Total","Total","-",null,{"$f":"+'CDM Economic Ev.'!S107","v":"Total"},"=+'CDM Economic Ev.'!S107",21,"CDM Economic Ev.","S107",1,null,0,0,{"$f":"IF(EXACT(INDEX($C466:$E466,1,Code_language),H466),0,1)","v":0}]
["CDM Economic Ev.","S108","Total Unitario","Unit Total","Total Unitaire","-",null,{"$f":"+'CDM Economic Ev.'!S108","v":"Unit Total"},"=+'CDM Economic Ev.'!S108",21,"CDM Economic Ev.","S108",1,null,0,0,{"$f":"IF(EXACT(INDEX($C467:$E467,1,Code_language),H467),0,1)","v":0}]
["CDM Economic Ev.","S111","Indicadores Económicos - Operador","Economic Indicators - Operator","Indicateurs Économiques - Opérateur","-",null,{"$f":"+'CDM Economic Ev.'!S111","v":"Economic Indicators - Operator"},"=+'CDM Economic Ev.'!S111",21,"CDM Economic Ev.","S111",1,null,0,0,{"$f":"IF(EXACT(INDEX($C468:$E468,1,Code_language),H468),0,1)","v":0}]
["CDM Economic Ev.","S112","VPN","NPV","VAN","-",null,{"$f":"+'CDM Economic Ev.'!S112","v":"NPV"},"=+'CDM Economic Ev.'!S112",21,"CDM Economic Ev.","S112",1,null,0,0,{"$f":"IF(EXACT(INDEX($C469:$E469,1,Code_language),H469),0,1)","v":0}]
["CDM Economic Ev.","S115","Indicadores Económicos - Proveedor de Flota","Economic Indicators - Fleet Provider","Indicateurs Économiques - Exploitant","-",null,{"$f":"+'CDM Economic Ev.'!S115","v":"Economic Indicators - Fleet Provider"},"=+'CDM Economic Ev.'!S115",21,"CDM Economic Ev.","S115",1,null,0,0,{"$f":"IF(EXACT(INDEX($C470:$E470,1,Code_language),H470),0,1)","v":0}]
["CDM Economic Ev.","S116","VPN","NPV","VAN","-",null,{"$f":"+'CDM Economic Ev.'!S116","v":"NPV"},"=+'CDM Economic Ev.'!S116",21,"CDM Economic Ev.","S116",1,null,0,0,{"$f":"IF(EXACT(INDEX($C471:$E471,1,Code_language),H471),0,1)","v":0}]
["CDM Economic Ev.","T27","Año de Evaluación","Year of Assessment","Année d'Évaluation","-",null,{"$f":"+'CDM Economic Ev.'!T27","v":"Year of Assessment"},"=+'CDM Economic Ev.'!T27",21,"CDM Economic Ev.","T27",1,null,0,0,{"$f":"IF(EXACT(INDEX($C472:$E472,1,Code_language),H472),0,1)","v":0}]
["CDM Economic Ev.","T46","Año de Evaluación","Year of Assessment","Année d'Évaluation","-",null,{"$f":"+'CDM Economic Ev.'!T46","v":"Year of Assessment"},"=+'CDM Economic Ev.'!T46",21,"CDM Economic Ev.","T46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C473:$E473,1,Code_language),H473),0,1)","v":0}]
["CDM Economic Ev.","T67","Año de Evaluación","Year of Assessment","Année d'Évaluation","-",null,{"$f":"+'CDM Economic Ev.'!T67","v":"Year of Assessment"},"=+'CDM Economic Ev.'!T67",21,"CDM Economic Ev.","T67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C474:$E474,1,Code_language),H474),0,1)","v":0}]
["CDM Economic Ev.","T89","Año de Evaluación","Year of Assessment","Année d'Évaluation","-",null,{"$f":"+'CDM Economic Ev.'!T89","v":"Year of Assessment"},"=+'CDM Economic Ev.'!T89",21,"CDM Economic Ev.","T89",1,null,0,0,{"$f":"IF(EXACT(INDEX($C475:$E475,1,Code_language),H475),0,1)","v":0}]
["CDM Economic Ev.","T116","Periodo de Retorno","Payback Period","Période de Retour sur investissement","-",null,{"$f":"+'CDM Economic Ev.'!T116","v":"Payback Period"},{"$f":"+_xlfn.FORMULATEXT(H476)","v":"=+'CDM Economic Ev.'!T116"},{"$f":"+FIND(\"!\",I476,1)","v":21},"CDM Economic Ev.","T116",1,null,0,0,{"$f":"IF(EXACT(INDEX($C476:$E476,1,Code_language),H476),0,1)","v":0}]
["CDM Economic Ev.","U9","Años","Years","Années","-",null,{"$f":"+'CDM Economic Ev.'!U9","v":"Years"},"=+'CDM Economic Ev.'!U9",21,"CDM Economic Ev.","U9",1,null,0,0,{"$f":"IF(EXACT(INDEX($C477:$E477,1,Code_language),H477),0,1)","v":0}]
["CDM Economic Ev.","U11","km/año-bus","km/year-bus","km/an-bus","-",null,{"$f":"+'CDM Economic Ev.'!U11","v":"km/year-bus"},"=+'CDM Economic Ev.'!U11",21,"CDM Economic Ev.","U11",1,null,0,0,{"$f":"IF(EXACT(INDEX($C478:$E478,1,Code_language),H478),0,1)","v":0}]
["CDM Economic Ev.","U17","/año","/year","/an","-",null,{"$f":"+'CDM Economic Ev.'!U17","v":"/year"},"=+'CDM Economic Ev.'!U17",21,"CDM Economic Ev.","U17",1,null,0,0,{"$f":"IF(EXACT(INDEX($C479:$E479,1,Code_language),H479),0,1)","v":0}]
["CDM Economic Ev.","U46","Costos Personal ","Personnel Costs ","Coûts Personnel","-",null,{"$f":"+'CDM Economic Ev.'!U46","v":"Personnel Costs "},"=+'CDM Economic Ev.'!U46",21,"CDM Economic Ev.","U46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C480:$E480,1,Code_language),H480),0,1)","v":0}]
["CDM Economic Ev.","U67","Costos Fijos de Operación","Fixed Operating Costs","Coûts Fixes d'Exploitation","-",null,{"$f":"+'CDM Economic Ev.'!U67","v":"Fixed Operating Costs"},"=+'CDM Economic Ev.'!U67",21,"CDM Economic Ev.","U67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C481:$E481,1,Code_language),H481),0,1)","v":0}]
["CDM Economic Ev.","U89","Costos Personal ","Personnel Costs ","Coûts Personnel","-",null,{"$f":"+'CDM Economic Ev.'!U89","v":"Personnel Costs "},"=+'CDM Economic Ev.'!U89",21,"CDM Economic Ev.","U89",1,null,0,0,{"$f":"IF(EXACT(INDEX($C482:$E482,1,Code_language),H482),0,1)","v":0}]
["CDM Economic Ev.","U116","TIR","IRR","TIR","-",null,{"$f":"+'CDM Economic Ev.'!U116","v":"IRR"},"=+'CDM Economic Ev.'!U116",21,"CDM Economic Ev.","U116",1,null,0,0,{"$f":"IF(EXACT(INDEX($C483:$E483,1,Code_language),H483),0,1)","v":0}]
["CDM Economic Ev.","W8","Costos Fijos de Operación","Fixed Operating Costs","Coûts Fixes d'Exploitation","-",null,{"$f":"+'CDM Economic Ev.'!W8","v":"Fixed Operating Costs"},"=+'CDM Economic Ev.'!W8",21,"CDM Economic Ev.","W8",1,null,0,0,{"$f":"IF(EXACT(INDEX($C484:$E484,1,Code_language),H484),0,1)","v":0}]
["CDM Economic Ev.","V9","Energético 1","Energy source 1","Source d'énergie 1","-",null,{"$f":"+'CDM Economic Ev.'!V9","v":"Energy source 1"},"=+'CDM Economic Ev.'!V9",21,{"$f":"SUBSTITUTE(MID(I485,3,J485-3),\"'\",\"\")","v":"CDM Economic Ev."},{"$f":"+MID(I485,J485+1,LEN(I485))","v":"V9"},1,null,0,0,{"$f":"IF(EXACT(INDEX($C485:$E485,1,Code_language),H485),0,1)","v":0}]
["CDM Economic Ev.","V11","Energético 2","Energy source 2","Source d'énergie 2","-",null,{"$f":"+'CDM Economic Ev.'!V11","v":"Energy source 2"},"=+'CDM Economic Ev.'!V11",21,"CDM Economic Ev.","V11",1,null,0,0,{"$f":"IF(EXACT(INDEX($C486:$E486,1,Code_language),H486),0,1)","v":0}]
["CDM Economic Ev.","V19","Capacidad Batería","Battery capacity","Capacité Batterie","-",null,{"$f":"+'CDM Economic Ev.'!V19","v":"Battery capacity"},"=+'CDM Economic Ev.'!V19",21,"CDM Economic Ev.","V19",1,null,0,0,{"$f":"IF(EXACT(INDEX($C487:$E487,1,Code_language),H487),0,1)","v":0}]
["CDM Economic Ev.","V21","Vida Útil Batería","Battery Life","Vie Utile Batterie","-",null,{"$f":"+'CDM Economic Ev.'!V21","v":"Battery Life"},"=+'CDM Economic Ev.'!V21",21,"CDM Economic Ev.","V21",1,null,0,0,{"$f":"IF(EXACT(INDEX($C488:$E488,1,Code_language),H488),0,1)","v":0}]
["CDM Economic Ev.","V23","Arriendo Activos","Assets Lease","Location Actifs","-",null,{"$f":"+'CDM Economic Ev.'!V23","v":"Assets Lease"},"=+'CDM Economic Ev.'!V23",21,"CDM Economic Ev.","V23",1,null,0,0,{"$f":"IF(EXACT(INDEX($C489:$E489,1,Code_language),H489),0,1)","v":0}]
["CDM Economic Ev.","V27","Consumo de Energía (kWh/año)","Energy Consumption (kWh/year)","Consommation d'Énergie (kWh/an)","-",null,{"$f":"+'CDM Economic Ev.'!V27","v":"Energy Consumption (kWh/year)"},"=+'CDM Economic Ev.'!V27",21,"CDM Economic Ev.","V27",1,null,0,0,{"$f":"IF(EXACT(INDEX($C490:$E490,1,Code_language),H490),0,1)","v":0}]
["CDM Economic Ev.","V46","Costos Fijos de Operación","Fixed Operating Costs","Coûts Fixes d'Exploitation","-",null,{"$f":"+'CDM Economic Ev.'!V46","v":"Fixed Operating Costs"},"=+'CDM Economic Ev.'!V46",21,"CDM Economic Ev.","V46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C491:$E491,1,Code_language),H491),0,1)","v":0}]
["CDM Economic Ev.","V67","Costos Personal ","Personnel Costs ","Coûts Personnel","-",null,{"$f":"+'CDM Economic Ev.'!V67","v":"Personnel Costs "},"=+'CDM Economic Ev.'!V67",21,"CDM Economic Ev.","V67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C492:$E492,1,Code_language),H492),0,1)","v":0}]
["CDM Economic Ev.","V89","Costos Fijos de Operación","Fixed Operating Costs","Coûts Fixes d'Exploitation","-",null,{"$f":"+'CDM Economic Ev.'!V89","v":"Fixed Operating Costs"},"=+'CDM Economic Ev.'!V89",21,"CDM Economic Ev.","V89",1,null,0,0,{"$f":"IF(EXACT(INDEX($C493:$E493,1,Code_language),H493),0,1)","v":0}]
["CDM Economic Ev.","V116","Costo nivelado por kilómetro recorrido (USD/km)","Levelized cost per kilometre travelled (USD/km)","Coût nivelé par kilomètre parcouru (USD/km)","-",null,{"$f":"+'CDM Economic Ev.'!V116","v":"Levelized cost per kilometre travelled (USD/km)"},"=+'CDM Economic Ev.'!V116",21,"CDM Economic Ev.","V116",1,null,0,0,{"$f":"IF(EXACT(INDEX($C494:$E494,1,Code_language),H494),0,1)","v":0}]
["CDM Economic Ev.","W27","Nivel de actividad Anualizado (km)","Annualized activity level (km)","Niveau d'activité Annualisé (km)","-",null,{"$f":"+'CDM Economic Ev.'!W27","v":"Annualized activity level (km)"},"=+'CDM Economic Ev.'!W27",21,"CDM Economic Ev.","W27",1,null,0,0,{"$f":"IF(EXACT(INDEX($C495:$E495,1,Code_language),H495),0,1)","v":0}]
["CDM Economic Ev.","W46","Costos Combustible","Fuel costs","Coûts Carburants","-",null,{"$f":"+'CDM Economic Ev.'!W46","v":"Fuel costs"},"=+'CDM Economic Ev.'!W46",21,"CDM Economic Ev.","W46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C496:$E496,1,Code_language),H496),0,1)","v":0}]
["CDM Economic Ev.","W67","Costos Financieros","Financial Costs","Coûts Financiers","-",null,{"$f":"+'CDM Economic Ev.'!W67","v":"Financial Costs"},"=+'CDM Economic Ev.'!W67",21,"CDM Economic Ev.","W67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C497:$E497,1,Code_language),H497),0,1)","v":0}]
["CDM Economic Ev.","W89","Costos Combustible","Fuel costs","Coûts Carburants","-",null,{"$f":"+'CDM Economic Ev.'!W89","v":"Fuel costs"},"=+'CDM Economic Ev.'!W89",21,"CDM Economic Ev.","W89",1,null,0,0,{"$f":"IF(EXACT(INDEX($C498:$E498,1,Code_language),H498),0,1)","v":0}]
["CDM Economic Ev.","X21","Años","Years","Années","-",null,{"$f":"+'CDM Economic Ev.'!X21","v":"Years"},"=+'CDM Economic Ev.'!X21",21,"CDM Economic Ev.","X21",1,null,0,0,{"$f":"IF(EXACT(INDEX($C499:$E499,1,Code_language),H499),0,1)","v":0}]
["CDM Economic Ev.","X46","Costo Electricidad","Electricity Cost","Coûts Électricité","-",null,{"$f":"+'CDM Economic Ev.'!X46","v":"Electricity Cost"},"=+'CDM Economic Ev.'!X46",21,"CDM Economic Ev.","X46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C500:$E500,1,Code_language),H500),0,1)","v":0}]
["CDM Economic Ev.","X67","Costos de Inversión","Investment Costs","Coûts d'Investissement","-",null,{"$f":"+'CDM Economic Ev.'!X67","v":"Investment Costs"},"=+'CDM Economic Ev.'!X67",21,"CDM Economic Ev.","X67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C501:$E501,1,Code_language),H501),0,1)","v":0}]
["CDM Economic Ev.","X89","Costo Electricidad","Electricity Cost","Coûts Électricité","-",null,{"$f":"+'CDM Economic Ev.'!X89","v":"Electricity Cost"},"=+'CDM Economic Ev.'!X89",21,"CDM Economic Ev.","X89",1,null,0,0,{"$f":"IF(EXACT(INDEX($C502:$E502,1,Code_language),H502),0,1)","v":0}]
["CDM Economic Ev.","Z8","Ingresos","Revenues","Recettes","-",null,{"$f":"+'CDM Economic Ev.'!Z8","v":"Revenues"},"=+'CDM Economic Ev.'!Z8",21,"CDM Economic Ev.","Z8",1,null,0,0,{"$f":"IF(EXACT(INDEX($C503:$E503,1,Code_language),H503),0,1)","v":0}]
["CDM Economic Ev.","Y9","Pasajeros","Passengers","Passagers","-",null,{"$f":"+'CDM Economic Ev.'!Y9","v":"Passengers"},"=+'CDM Economic Ev.'!Y9",21,"CDM Economic Ev.","Y9",1,null,0,0,{"$f":"IF(EXACT(INDEX($C504:$E504,1,Code_language),H504),0,1)","v":0}]
["CDM Economic Ev.","Y11","Tarifa","Fare","Tarif","-",null,{"$f":"+'CDM Economic Ev.'!Y11","v":"Fare"},"=+'CDM Economic Ev.'!Y11",21,"CDM Economic Ev.","Y11",1,null,0,0,{"$f":"IF(EXACT(INDEX($C505:$E505,1,Code_language),H505),0,1)","v":0}]
["CDM Economic Ev.","Y13","Valor Residual Vehículo","Vehicle Residual Value","Valeur Résiduelle Véhicule","-",null,{"$f":"+'CDM Economic Ev.'!Y13","v":"Vehicle Residual Value"},"=+'CDM Economic Ev.'!Y13",21,"CDM Economic Ev.","Y13",1,null,0,0,{"$f":"IF(EXACT(INDEX($C506:$E506,1,Code_language),H506),0,1)","v":0}]
["CDM Economic Ev.","Y15","Valor Residual Batería","Battery Residual Value","Valeur Résiduelle Batterie","-",null,{"$f":"+'CDM Economic Ev.'!Y15","v":"Battery Residual Value"},"=+'CDM Economic Ev.'!Y15",21,"CDM Economic Ev.","Y15",1,null,0,0,{"$f":"IF(EXACT(INDEX($C507:$E507,1,Code_language),H507),0,1)","v":0}]
["CDM Economic Ev.","Y46","Costos de Mantención","Maintenance Costs","Coûts de Maintenance","-",null,{"$f":"+'CDM Economic Ev.'!Y46","v":"Maintenance Costs"},"=+'CDM Economic Ev.'!Y46",21,"CDM Economic Ev.","Y46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C508:$E508,1,Code_language),H508),0,1)","v":0}]
["CDM Economic Ev.","Y67","Costos de Batería","Battery Costs","Coûts de Batterie","-",null,{"$f":"+'CDM Economic Ev.'!Y67","v":"Battery Costs"},"=+'CDM Economic Ev.'!Y67",21,"CDM Economic Ev.","Y67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C509:$E509,1,Code_language),H509),0,1)","v":0}]
["CDM Economic Ev.","Y89","Costos de Mantención","Maintenance Costs","Coûts de Maintenance","-",null,{"$f":"+'CDM Economic Ev.'!Y89","v":"Maintenance Costs"},"=+'CDM Economic Ev.'!Y89",21,"CDM Economic Ev.","Y89",1,null,0,0,{"$f":"IF(EXACT(INDEX($C510:$E510,1,Code_language),H510),0,1)","v":0}]
["CDM Economic Ev.","Z46","Arriendo de Activos","Leasing of Assets","Location d'Actifs","-",null,{"$f":"+'CDM Economic Ev.'!Z46","v":"Leasing of Assets"},"=+'CDM Economic Ev.'!Z46",21,"CDM Economic Ev.","Z46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C511:$E511,1,Code_language),H511),0,1)","v":0}]
["CDM Economic Ev.","Z67","Ingresos por arriendo de activos & Administracion de Terminal","Asset Lease & Terminal Management Revenues","Recettes pour location d'actifs et Administration du Dépôt","-",null,{"$f":"+'CDM Economic Ev.'!Z67","v":"Asset Lease & Terminal Management Revenues"},"=+'CDM Economic Ev.'!Z67",21,"CDM Economic Ev.","Z67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C512:$E512,1,Code_language),H512),0,1)","v":0}]
["CDM Economic Ev.","Z89","Costos Financieros","Financial Costs","Coûts Financiers","-",null,{"$f":"+'CDM Economic Ev.'!Z89","v":"Financial Costs"},"=+'CDM Economic Ev.'!Z89",21,"CDM Economic Ev.","Z89",1,null,0,0,{"$f":"IF(EXACT(INDEX($C513:$E513,1,Code_language),H513),0,1)","v":0}]
["CDM Economic Ev.","AA46","Ingresos por Venta de Pasajes","Income from ticket sales","Recettes pour vente de billets","-",null,{"$f":"+'CDM Economic Ev.'!AA46","v":"Income from ticket sales"},"=+'CDM Economic Ev.'!AA46",21,"CDM Economic Ev.","AA46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C514:$E514,1,Code_language),H514),0,1)","v":0}]
["CDM Economic Ev.","AA67","Otros ingresos","Other Revenues","Autres recettes","-",null,{"$f":"+'CDM Economic Ev.'!AA67","v":"Other Revenues"},"=+'CDM Economic Ev.'!AA67",21,"CDM Economic Ev.","AA67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C515:$E515,1,Code_language),H515),0,1)","v":0}]
["CDM Economic Ev.","AA89","Costos de Inversión","Investment Costs","Coûts d'Investissement","-",null,{"$f":"+'CDM Economic Ev.'!AA89","v":"Investment Costs"},"=+'CDM Economic Ev.'!AA89",21,"CDM Economic Ev.","AA89",1,null,0,0,{"$f":"IF(EXACT(INDEX($C516:$E516,1,Code_language),H516),0,1)","v":0}]
["CDM Economic Ev.","AB46","Costos Socio-Ambientales","Socio-Environmental Costs","Coûts Socio-Environnementaux","-",null,{"$f":"+'CDM Economic Ev.'!AB46","v":"Socio-Environmental Costs"},"=+'CDM Economic Ev.'!AB46",21,{"$f":"SUBSTITUTE(MID(I517,3,J517-3),\"'\",\"\")","v":"CDM Economic Ev."},{"$f":"+MID(I517,J517+1,LEN(I517))","v":"AB46"},1,null,{"$f":"IF(EXACT(A517,K517),0,1)","v":0},{"$f":"IF(EXACT(B517,L517),0,1)","v":0},{"$f":"IF(EXACT(INDEX($C517:$E517,1,Code_language),H517),0,1)","v":0}]
["CDM Economic Ev.","AB67","Flujo Anual","Annual Flow","Flux annuel","-",null,{"$f":"+'CDM Economic Ev.'!AB67","v":"Annual Flow"},"=+'CDM Economic Ev.'!AB67",21,"CDM Economic Ev.","AB67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C518:$E518,1,Code_language),H518),0,1)","v":0}]
["CDM Economic Ev.","AB89","Costos de Batería","Battery Costs","Coûts de Batterie","-",null,{"$f":"+'CDM Economic Ev.'!AB89","v":"Battery Costs"},"=+'CDM Economic Ev.'!AB89",21,"CDM Economic Ev.","AB89",{"$f":"+COUNTIFS($K$2:$K$775,$K519,$L$2:$L$775,$L519)","v":1},null,0,0,{"$f":"IF(EXACT(INDEX($C519:$E519,1,Code_language),H519),0,1)","v":0}]
["CDM Economic Ev.","AC46","Flujo Anual","Annual Flow","Flux annuel","-",null,{"$f":"+'CDM Economic Ev.'!AC46","v":"Annual Flow"},"=+'CDM Economic Ev.'!AC46",21,"CDM Economic Ev.","AC46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C520:$E520,1,Code_language),H520),0,1)","v":0}]
["CDM Economic Ev.","AC67","Flujos Anualizados","Annualized Flows","Flux Annualisés","-",null,{"$f":"+'CDM Economic Ev.'!AC67","v":"Annualized Flows"},"=+'CDM Economic Ev.'!AC67",21,"CDM Economic Ev.","AC67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C521:$E521,1,Code_language),H521),0,1)","v":0}]
["CDM Economic Ev.","AC89","Costos Socio-Ambientales","Socio-Environmental Costs","Coûts Socio-Environnementaux","-",null,{"$f":"+'CDM Economic Ev.'!AC89","v":"Socio-Environmental Costs"},"=+'CDM Economic Ev.'!AC89",21,"CDM Economic Ev.","AC89",1,null,0,0,{"$f":"IF(EXACT(INDEX($C522:$E522,1,Code_language),H522),0,1)","v":0}]
["CDM Economic Ev.","AD46","Flujos Anualizados","Annualized Flows","Flux Annualisés","-",null,{"$f":"+'CDM Economic Ev.'!AD46","v":"Annualized Flows"},"=+'CDM Economic Ev.'!AD46",21,"CDM Economic Ev.","AD46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C523:$E523,1,Code_language),H523),0,1)","v":0}]
["CDM Economic Ev.","AD67","Flujos Anualizados Acumulados","Cumulative Annualized Flows","Flux Annualisés Cumulés","-",null,{"$f":"+'CDM Economic Ev.'!AD67","v":"Cumulative Annualized Flows"},"=+'CDM Economic Ev.'!AD67",21,"CDM Economic Ev.","AD67",1,null,0,0,{"$f":"IF(EXACT(INDEX($C524:$E524,1,Code_language),H524),0,1)","v":0}]
["CDM Economic Ev.","AD89","Total","Total","Total","-",null,{"$f":"+'CDM Economic Ev.'!AD89","v":"Total"},"=+'CDM Economic Ev.'!AD89",21,"CDM Economic Ev.","AD89",1,null,0,0,{"$f":"IF(EXACT(INDEX($C525:$E525,1,Code_language),H525),0,1)","v":0}]
["CDM Economic Ev.","AE46","Flujos Anualizados Acumulados","Cumulative Annualized Flows","Flux Annualisés Cumulés","-",null,{"$f":"+'CDM Economic Ev.'!AE46","v":"Cumulative Annualized Flows"},"=+'CDM Economic Ev.'!AE46",21,"CDM Economic Ev.","AE46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C526:$E526,1,Code_language),H526),0,1)","v":0}]
["CDM Economic Ev.","AG88","Costos Externalidades","Externalities","Coûts Externalités","-",null,{"$f":"+'CDM Economic Ev.'!AG88","v":"Externalities"},"=+'CDM Economic Ev.'!AG88",21,"CDM Economic Ev.","AG88",1,null,0,0,{"$f":"IF(EXACT(INDEX($C527:$E527,1,Code_language),H527),0,1)","v":0}]
["CDM Economic Ev.","AG89","GEI","GHG","GES","-",null,{"$f":"+'CDM Economic Ev.'!AG89","v":"GHG"},{"$f":"+_xlfn.FORMULATEXT(H528)","v":"=+'CDM Economic Ev.'!AG89"},{"$f":"+FIND(\"!\",I528,1)","v":21},"CDM Economic Ev.","AG89",1,null,0,0,{"$f":"IF(EXACT(INDEX($C528:$E528,1,Code_language),H528),0,1)","v":0}]
["CDM Economic Ev.","AH89","Ruido","Noise","Bruit","-",null,{"$f":"+'CDM Economic Ev.'!AH89","v":"Noise"},"=+'CDM Economic Ev.'!AH89",21,"CDM Economic Ev.","AH89",1,null,0,0,{"$f":"IF(EXACT(INDEX($C529:$E529,1,Code_language),H529),0,1)","v":0}]
["CDM Economic Ev.","B120","TCO Unitario Mecanismo de Leasing","Leasing Mechanism TCO per unit","TCO Unitaire Mécanisme de Leasing","-",null,{"$f":"+'CDM Economic Ev.'!B120","v":"Leasing Mechanism TCO per unit"},{"$f":"+_xlfn.FORMULATEXT(H530)","v":"=+'CDM Economic Ev.'!B120"},{"$f":"+FIND(\"!\",I530,1)","v":21},"CDM Economic Ev.","B120",1,null,0,0,{"$f":"IF(EXACT(INDEX($C530:$E530,1,Code_language),H530),0,1)","v":0}]
["Financial Ev.","B1","Se presentan los costos financieros de capital para ambas flotas de acuerdo a los parámetros ingresados en la pestaña \"Datos de Entrada\".","The financial capital costs for both fleets are presented according to the parameters entered in the \"Input Data\" tab.","Les coûts financiers de capital pour les deux flottes sont présentés selon les paramètres indiqués dans l’onglet \"Données d’entrée\".","-",null,{"$f":"+'Financial Ev.'!B1","v":"The financial capital costs for both fleets are presented according to the parameters entered in the \"Input Data\" tab."},{"$f":"+_xlfn.FORMULATEXT(H531)","v":"=+'Financial Ev.'!B1"},{"$f":"+FIND(\"!\",I531,1)","v":18},"Financial Ev.","B1",1,null,0,0,{"$f":"IF(EXACT(INDEX($C531:$E531,1,Code_language),H531),0,1)","v":0}]
["Financial Ev.","B3","Flota 1","Fleet 1","Flotte I","-",null,{"$f":"+'Financial Ev.'!B3","v":"Fleet 1"},"=+'Financial Ev.'!B3",18,"Financial Ev.","B3",1,null,0,0,{"$f":"IF(EXACT(INDEX($C532:$E532,1,Code_language),H532),0,1)","v":0}]
["Financial Ev.","B7","Costos Financieros","Financial Costs","Coûts Financiers","-",null,{"$f":"+'Financial Ev.'!B7","v":"Financial Costs"},"=+'Financial Ev.'!B7",18,"Financial Ev.","B7",1,null,0,0,{"$f":"IF(EXACT(INDEX($C533:$E533,1,Code_language),H533),0,1)","v":0}]
["Financial Ev.","B8","Costo de inversión","Investment cost","Coût d'investissement","-",null,{"$f":"+'Financial Ev.'!B8","v":"Investment cost"},"=+'Financial Ev.'!B8",18,"Financial Ev.","B8",1,null,0,0,{"$f":"IF(EXACT(INDEX($C534:$E534,1,Code_language),H534),0,1)","v":0}]
["Financial Ev.","B10","Capital propio ","Equity","Capitaux propres","-",null,{"$f":"+'Financial Ev.'!B10","v":"Equity"},"=+'Financial Ev.'!B10",18,"Financial Ev.","B10",1,null,0,0,{"$f":"IF(EXACT(INDEX($C535:$E535,1,Code_language),H535),0,1)","v":0}]
["Financial Ev.","B12","Monto del Préstamo","Loan Amount","Montant du Prêt","-",null,{"$f":"+'Financial Ev.'!B12","v":"Loan Amount"},"=+'Financial Ev.'!B12",18,"Financial Ev.","B12",1,null,0,0,{"$f":"IF(EXACT(INDEX($C536:$E536,1,Code_language),H536),0,1)","v":0}]
["Financial Ev.","B14","Periodo del Crédito","Credit Period","Période du Crédit","-",null,{"$f":"+'Financial Ev.'!B14","v":"Credit Period"},"=+'Financial Ev.'!B14",18,"Financial Ev.","B14",1,null,0,0,{"$f":"IF(EXACT(INDEX($C537:$E537,1,Code_language),H537),0,1)","v":0}]
["Financial Ev.","B16","Tasa de Interés Anual","Annual Interest Rate","Taux d'Intérêt Annuel","-",null,{"$f":"+'Financial Ev.'!B16","v":"Annual Interest Rate"},"=+'Financial Ev.'!B16",18,"Financial Ev.","B16",1,null,0,0,{"$f":"IF(EXACT(INDEX($C538:$E538,1,Code_language),H538),0,1)","v":0}]
["Financial Ev.","B18","Tasa de Interés Mensual","Monthly Interest Rate","Taux d'Intérêt Mensuel","-",null,{"$f":"+'Financial Ev.'!B18","v":"Monthly Interest Rate"},"=+'Financial Ev.'!B18",18,"Financial Ev.","B18",1,null,0,0,{"$f":"IF(EXACT(INDEX($C539:$E539,1,Code_language),H539),0,1)","v":0}]
["Financial Ev.","B20","Número de cuotas","Number of instalments","Nombre de paiemet","-",null,{"$f":"+'Financial Ev.'!B20","v":"Number of instalments"},"=+'Financial Ev.'!B20",18,"Financial Ev.","B20",1,null,0,0,{"$f":"IF(EXACT(INDEX($C540:$E540,1,Code_language),H540),0,1)","v":0}]
["Financial Ev.","B22","Valor Cuota Mensual","Monthly Instalment Value","Valeur Paiement Mensuel","-",null,{"$f":"+'Financial Ev.'!B22","v":"Monthly Instalment Value"},"=+'Financial Ev.'!B22",18,"Financial Ev.","B22",1,null,0,0,{"$f":"IF(EXACT(INDEX($C541:$E541,1,Code_language),H541),0,1)","v":0}]
["Financial Ev.","B25","N° de Cuota","Instalment No.","N° de Paiement","-",null,{"$f":"+'Financial Ev.'!B25","v":"Instalment No."},"=+'Financial Ev.'!B25",18,"Financial Ev.","B25",1,null,0,0,{"$f":"IF(EXACT(INDEX($C542:$E542,1,Code_language),H542),0,1)","v":0}]
["Financial Ev.","C25","Deuda Inicio Periodo","Debt at Beginning of Period","Dette au Début de la Période","-",null,{"$f":"+'Financial Ev.'!C25","v":"Debt at Beginning of Period"},"=+'Financial Ev.'!C25",18,"Financial Ev.","C25",1,null,0,0,{"$f":"IF(EXACT(INDEX($C543:$E543,1,Code_language),H543),0,1)","v":0}]
["Financial Ev.","D25","Cuota","Instalment","Paiement ","-",null,{"$f":"+'Financial Ev.'!D25","v":"Instalment"},"=+'Financial Ev.'!D25",18,"Financial Ev.","D25",1,null,0,0,{"$f":"IF(EXACT(INDEX($C544:$E544,1,Code_language),H544),0,1)","v":0}]
["Financial Ev.","E25","Interés","Interest","Intérêts","-",null,{"$f":"+'Financial Ev.'!E25","v":"Interest"},"=+'Financial Ev.'!E25",18,"Financial Ev.","E25",1,null,0,0,{"$f":"IF(EXACT(INDEX($C545:$E545,1,Code_language),H545),0,1)","v":0}]
["Financial Ev.","F25","Amortización","Amortization","Amortissement","-",null,{"$f":"+'Financial Ev.'!F25","v":"Amortization"},"=+'Financial Ev.'!F25",18,"Financial Ev.","F25",1,null,0,0,{"$f":"IF(EXACT(INDEX($C546:$E546,1,Code_language),H546),0,1)","v":0}]
["Financial Ev.","G25","Deuda Fin Periodo","Debt at the End of Period","Dette à la Fin de la Période","-",null,{"$f":"+'Financial Ev.'!G25","v":"Debt at the End of Period"},"=+'Financial Ev.'!G25",18,"Financial Ev.","G25",1,null,0,0,{"$f":"IF(EXACT(INDEX($C547:$E547,1,Code_language),H547),0,1)","v":0}]
["Financial Ev.","D14","Años","Years","Années","-",null,{"$f":"+'Financial Ev.'!D14","v":"Years"},"=+'Financial Ev.'!D14",18,"Financial Ev.","D14",1,null,0,0,{"$f":"IF(EXACT(INDEX($C548:$E548,1,Code_language),H548),0,1)","v":0}]
["Financial Ev.","I3","Flota 2","Fleet 2","Flotte 2","-",null,{"$f":"+'Financial Ev.'!I3","v":"Fleet 2"},"=+'Financial Ev.'!I3",18,"Financial Ev.","I3",1,null,0,0,{"$f":"IF(EXACT(INDEX($C549:$E549,1,Code_language),H549),0,1)","v":0}]
["Financial Ev.","I7","Costos Financieros","Financial Costs","Coûts Financiers","-",null,{"$f":"+'Financial Ev.'!I7","v":"Financial Costs"},"=+'Financial Ev.'!I7",18,"Financial Ev.","I7",1,null,0,0,{"$f":"IF(EXACT(INDEX($C550:$E550,1,Code_language),H550),0,1)","v":0}]
["Financial Ev.","I8","Costo de inversión","Investment cost","Coût d'investissement","-",null,{"$f":"+'Financial Ev.'!I8","v":"Investment cost"},"=+'Financial Ev.'!I8",18,"Financial Ev.","I8",1,null,0,0,{"$f":"IF(EXACT(INDEX($C551:$E551,1,Code_language),H551),0,1)","v":0}]
["Financial Ev.","I10","Capital propio ","Equity","Capitaux propres","-",null,{"$f":"+'Financial Ev.'!I10","v":"Equity"},"=+'Financial Ev.'!I10",18,"Financial Ev.","I10",1,null,0,0,{"$f":"IF(EXACT(INDEX($C552:$E552,1,Code_language),H552),0,1)","v":0}]
["Financial Ev.","I12","Monto del Préstamo","Loan Amount","Montant du Prêt","-",null,{"$f":"+'Financial Ev.'!I12","v":"Loan Amount"},"=+'Financial Ev.'!I12",18,"Financial Ev.","I12",1,null,0,0,{"$f":"IF(EXACT(INDEX($C553:$E553,1,Code_language),H553),0,1)","v":0}]
["Financial Ev.","I14","Periodo del Crédito","Credit Period","Période du Crédit","-",null,{"$f":"+'Financial Ev.'!I14","v":"Credit Period"},"=+'Financial Ev.'!I14",18,"Financial Ev.","I14",1,null,0,0,{"$f":"IF(EXACT(INDEX($C554:$E554,1,Code_language),H554),0,1)","v":0}]
["Financial Ev.","I16","Tasa de Interés Anual","Annual Interest Rate","Taux d'Intérêt Annuel","-",null,{"$f":"+'Financial Ev.'!I16","v":"Annual Interest Rate"},"=+'Financial Ev.'!I16",18,"Financial Ev.","I16",1,null,0,0,{"$f":"IF(EXACT(INDEX($C555:$E555,1,Code_language),H555),0,1)","v":0}]
["Financial Ev.","I18","Tasa de Interés Mensual","Monthly Interest Rate","Taux d'Intérêt Mensuel","-",null,{"$f":"+'Financial Ev.'!I18","v":"Monthly Interest Rate"},"=+'Financial Ev.'!I18",18,"Financial Ev.","I18",1,null,0,0,{"$f":"IF(EXACT(INDEX($C556:$E556,1,Code_language),H556),0,1)","v":0}]
["Financial Ev.","I20","Número de cuotas","Number of instalments","Nombre de paiemet","-",null,{"$f":"+'Financial Ev.'!I20","v":"Number of instalments"},"=+'Financial Ev.'!I20",18,"Financial Ev.","I20",1,null,0,0,{"$f":"IF(EXACT(INDEX($C557:$E557,1,Code_language),H557),0,1)","v":0}]
["Financial Ev.","I22","Valor Cuota Mensual","Monthly Instalment Value","Valeur Paiement Mensuel","-",null,{"$f":"+'Financial Ev.'!I22","v":"Monthly Instalment Value"},"=+'Financial Ev.'!I22",18,{"$f":"SUBSTITUTE(MID(I558,3,J558-3),\"'\",\"\")","v":"Financial Ev."},{"$f":"+MID(I558,J558+1,LEN(I558))","v":"I22"},1,null,0,0,{"$f":"IF(EXACT(INDEX($C558:$E558,1,Code_language),H558),0,1)","v":0}]
["Financial Ev.","I25","N° de Cuota","Instalment No.","N° de Paiement","-",null,{"$f":"+'Financial Ev.'!I25","v":"Instalment No."},"=+'Financial Ev.'!I25",18,"Financial Ev.","I25",1,null,0,0,{"$f":"IF(EXACT(INDEX($C559:$E559,1,Code_language),H559),0,1)","v":0}]
["Financial Ev.","J25","Deuda Inicio Periodo","Debt at Beginning of Period","Dette au Début de la Période","-",null,{"$f":"+'Financial Ev.'!J25","v":"Debt at Beginning of Period"},"=+'Financial Ev.'!J25",18,"Financial Ev.","J25",1,null,0,0,{"$f":"IF(EXACT(INDEX($C560:$E560,1,Code_language),H560),0,1)","v":0}]
["Financial Ev.","K25","Cuota","Instalment","Paiement ","-",null,{"$f":"+'Financial Ev.'!K25","v":"Instalment"},"=+'Financial Ev.'!K25",18,"Financial Ev.","K25",1,null,0,0,{"$f":"IF(EXACT(INDEX($C561:$E561,1,Code_language),H561),0,1)","v":0}]
["Financial Ev.","L25","Interés","Interest","Intérêts","-",null,{"$f":"+'Financial Ev.'!L25","v":"Interest"},"=+'Financial Ev.'!L25",18,"Financial Ev.","L25",1,null,0,0,{"$f":"IF(EXACT(INDEX($C562:$E562,1,Code_language),H562),0,1)","v":0}]
["Financial Ev.","M25","Amortización","Amortization","Amortissement","-",null,{"$f":"+'Financial Ev.'!M25","v":"Amortization"},"=+'Financial Ev.'!M25",18,"Financial Ev.","M25",1,null,0,0,{"$f":"IF(EXACT(INDEX($C563:$E563,1,Code_language),H563),0,1)","v":0}]
["Financial Ev.","N25","Deuda Fin Periodo","Debt at the End of Period","Dette à la Fin de la Période","-",null,{"$f":"+'Financial Ev.'!N25","v":"Debt at the End of Period"},"=+'Financial Ev.'!N25",18,"Financial Ev.","N25",1,null,0,0,{"$f":"IF(EXACT(INDEX($C564:$E564,1,Code_language),H564),0,1)","v":0}]
["Financial Ev.","K14","Años","Years","Années","-",null,{"$f":"+'Financial Ev.'!K14","v":"Years"},{"$f":"+_xlfn.FORMULATEXT(H565)","v":"=+'Financial Ev.'!K14"},{"$f":"+FIND(\"!\",I565,1)","v":18},"Financial Ev.","K14",1,null,0,0,{"$f":"IF(EXACT(INDEX($C565:$E565,1,Code_language),H565),0,1)","v":0}]
["Energy Projections","B1","Presenta las proyecciones de precios de los distintos energéticos de acuerdo a crecimientos porcentuales y a valores ingresados por el usuario.","Presents the price projections of the different energy sources according to percentage growth and values entered by the user.","Il présente les projections de prix des différentes sources d'énergie en fonction des pourcentages de croissance et des valeurs saisis par l'utilisateur.","-",null,{"$f":"+'Energy Projections'!B1","v":"Presents the price projections of the different energy sources according to percentage growth and values entered by the user."},{"$f":"+_xlfn.FORMULATEXT(H566)","v":"=+'Energy Projections'!B1"},{"$f":"+FIND(\"!\",I566,1)","v":23},{"$f":"SUBSTITUTE(MID(I566,3,J566-3),\"'\",\"\")","v":"Energy Projections"},{"$f":"+MID(I566,J566+1,LEN(I566))","v":"B1"},1,null,0,0,{"$f":"IF(EXACT(INDEX($C566:$E566,1,Code_language),H566),0,1)","v":0}]
["Energy Projections","B2","Entre las filas 40 y 50 se muestran los valores utilizados por la herramienta en función de la selección de proyección del Panel de Control.","Rows 40 and 50 show the values used by the tool based on the Control Panel's projection selection.","Entre les lignes 40 et 50, les valeurs utilisées par l’outil sont affichées en fonction de la sélection de projection du Panneau de Configuration.","-",null,{"$f":"+'Energy Projections'!B2","v":"Rows 40 and 50 show the values used by the tool based on the Control Panel's projection selection."},"=+'Energy Projections'!B2",23,"Energy Projections","B2",1,null,0,0,{"$f":"IF(EXACT(INDEX($C567:$E567,1,Code_language),H567),0,1)","v":0}]
["Energy Projections","B4","Proyección de Precios de Energéticos","Energy Price Projection","Projection du Prix de l'Énergie","-",null,{"$f":"+'Energy Projections'!B4","v":"Energy Price Projection"},"=+'Energy Projections'!B4",23,"Energy Projections","B4",1,null,0,0,{"$f":"IF(EXACT(INDEX($C568:$E568,1,Code_language),H568),0,1)","v":0}]
["Energy Projections","B6","Escenarios Proyección de Precios Internacionales de Combustibles con variación anual porcentual determinada por el usuario","Projection Scenarios of International Fuel Prices with annual percentage variation determined by the user","Scénarios Projection des Prix Internationaux des Carburants avec variation annuelle en pourcentage déterminée par l’utilisateur","-",null,{"$f":"+'Energy Projections'!B6","v":"Projection Scenarios of International Fuel Prices with annual percentage variation determined by the user"},"=+'Energy Projections'!B6",23,"Energy Projections","B6",1,null,0,0,{"$f":"IF(EXACT(INDEX($C569:$E569,1,Code_language),H569),0,1)","v":0}]
["Energy Projections","B8","ID Pais","Country ID","ID Pays","-",null,{"$f":"+'Energy Projections'!B8","v":"Country ID"},"=+'Energy Projections'!B8",23,"Energy Projections","B8",1,null,0,0,{"$f":"IF(EXACT(INDEX($C570:$E570,1,Code_language),H570),0,1)","v":0}]
["Energy Projections","B24","Escenarios Proyección de Precios Usuario","User Price Projection Scenarios","Scénarios Projection des Prix Usager","-",null,{"$f":"+'Energy Projections'!B24","v":"User Price Projection Scenarios"},"=+'Energy Projections'!B24",23,"Energy Projections","B24",1,null,0,0,{"$f":"IF(EXACT(INDEX($C571:$E571,1,Code_language),H571),0,1)","v":0}]
["Energy Projections","B38","Proyección de Precios Seleccionada","Selected Price Projection","Projection du Prix Sélectionnée","-",null,{"$f":"+'Energy Projections'!B38","v":"Selected Price Projection"},"=+'Energy Projections'!B38",23,"Energy Projections","B38",1,null,0,0,{"$f":"IF(EXACT(INDEX($C572:$E572,1,Code_language),H572),0,1)","v":0}]
["Energy Projections","B53","Proyección de Costos de Inversión","Investment Cost Projection","Projection des Coûts de l'Investissement","-",null,{"$f":"+'Energy Projections'!B53","v":"Investment Cost Projection"},"=+'Energy Projections'!B53",23,"Energy Projections","B53",1,null,0,0,{"$f":"IF(EXACT(INDEX($C573:$E573,1,Code_language),H573),0,1)","v":0}]
["Energy Projections","B55","Proyección de Costos unitarios de Baterias de Ion Litio (USD/kWh)","Lithium Ion Battery Unit Cost Projection (USD/kWh)","Projection des Coûts unitaires de Batteries d’Ion Lithium (USD/kWh)","-",null,{"$f":"+'Energy Projections'!B55","v":"Lithium Ion Battery Unit Cost Projection (USD/kWh)"},"=+'Energy Projections'!B55",23,"Energy Projections","B55",1,null,0,0,{"$f":"IF(EXACT(INDEX($C574:$E574,1,Code_language),H574),0,1)","v":0}]
["Energy Projections","B58","Precio (USD/KWh)","Price (USD/kWh)","Prix (USD/KWh)","-",null,{"$f":"+'Energy Projections'!B58","v":"Price (USD/kWh)"},"=+'Energy Projections'!B58",23,"Energy Projections","B58",1,null,0,0,{"$f":"IF(EXACT(INDEX($C575:$E575,1,Code_language),H575),0,1)","v":0}]
["Energy Prices","A1","Se presentan precios para diésel, electricidad y gas natural para cada país de acuerdo a Global Petrol Prices y a OECD-FAO para biodiésel.","Prices for diesel, electricity, and natural gas are presented for each country according to Global Petrol Prices and OECD-FAO for biodiesel.","Les prix du diesel, de l’électricité et du gaz naturel sont présentés pour chaque pays selon le Global Petrol Prices et l'OCDE-FAO pour le biodiesel.","-",null,{"$f":"+'Energy Prices'!A1","v":"Prices for diesel, electricity, and natural gas are presented for each country according to Global Petrol Prices and OECD-FAO for biodiesel."},"=+'Energy Prices'!A1",18,"Energy Prices","A1",1,null,0,0,{"$f":"IF(EXACT(INDEX($C576:$E576,1,Code_language),H576),0,1)","v":0}]
["Energy Prices","A2","Se calculan también los precios promedio por continente, región y zona. En caso de que un país no cuente con información se considera el precio disponible para la zona, región o continente.","Average prices by continent, region and zone are also calculated. If a country does not have information, the price available for the zone, region, or continent is considered.","Les prix moyens par continent, région et zone sont également calculés. Dans le cas où un pays ne dispose pas d’informations, on considère le prix disponible pour la zone, la région ou le continent.\n","-",null,{"$f":"+'Energy Prices'!A2","v":"Average prices by continent, region and zone are also calculated. If a country does not have information, the price available for the zone, region, or continent is considered."},"=+'Energy Prices'!A2",18,"Energy Prices","A2",1,null,0,0,{"$f":"IF(EXACT(INDEX($C577:$E577,1,Code_language),H577),0,1)","v":0}]
["Energy Prices","B6","Diésel","Diesel","Diesel","-",null,{"$f":"+'Energy Prices'!B6","v":"Diesel"},"=+'Energy Prices'!B6",18,"Energy Prices","B6",1,null,0,0,{"$f":"IF(EXACT(INDEX($C578:$E578,1,Code_language),H578),0,1)","v":0}]
["Energy Prices","B7","(USD/litro)","(USD/litre)","(USD/litro)","-",null,{"$f":"+'Energy Prices'!B7","v":"(USD/litre)"},"=+'Energy Prices'!B7",18,"Energy Prices","B7",1,null,0,0,{"$f":"IF(EXACT(INDEX($C579:$E579,1,Code_language),H579),0,1)","v":0}]
["Energy Prices","C6","Gas Natural","Natural Gas","Gaz Naturel","-",null,{"$f":"+'Energy Prices'!C6","v":"Natural Gas"},"=+'Energy Prices'!C6",18,"Energy Prices","C6",1,null,0,0,{"$f":"IF(EXACT(INDEX($C580:$E580,1,Code_language),H580),0,1)","v":0}]
["Energy Prices","D6","Electricidad","Electricity","Électricité","-",null,{"$f":"+'Energy Prices'!D6","v":"Electricity"},"=+'Energy Prices'!D6",18,"Energy Prices","D6",1,null,{"$f":"IF(EXACT(A581,K581),0,1)","v":0},{"$f":"IF(EXACT(B581,L581),0,1)","v":0},{"$f":"IF(EXACT(INDEX($C581:$E581,1,Code_language),H581),0,1)","v":0}]
["Energy Prices","E6","Biodiésel","Biodiesel","Biodiesel","-",null,{"$f":"+'Energy Prices'!E6","v":"Biodiesel"},"=+'Energy Prices'!E6",18,"Energy Prices","E6",1,null,0,0,{"$f":"IF(EXACT(INDEX($C582:$E582,1,Code_language),H582),0,1)","v":0}]
["Energy Prices","E7","(USD/litro)","(USD/litre)","(USD/litro)","-",null,{"$f":"+'Energy Prices'!E7","v":"(USD/litre)"},"=+'Energy Prices'!E7",18,"Energy Prices","E7",{"$f":"+COUNTIFS($K$2:$K$775,$K583,$L$2:$L$775,$L583)","v":1},null,0,0,{"$f":"IF(EXACT(INDEX($C583:$E583,1,Code_language),H583),0,1)","v":0}]
["Energy Prices","F4","País","Country","Pays","-",null,{"$f":"+'Energy Prices'!F4","v":"Country"},"=+'Energy Prices'!F4",18,"Energy Prices","F4",1,null,0,0,{"$f":"IF(EXACT(INDEX($C584:$E584,1,Code_language),H584),0,1)","v":0}]
["Energy Prices","G4","Continente","Continent","Continent","-",null,{"$f":"+'Energy Prices'!G4","v":"Continent"},"=+'Energy Prices'!G4",18,"Energy Prices","G4",1,null,0,0,{"$f":"IF(EXACT(INDEX($C585:$E585,1,Code_language),H585),0,1)","v":0}]
["Energy Prices","H4","Región","Region","Région","-",null,{"$f":"+'Energy Prices'!H4","v":"Region"},"=+'Energy Prices'!H4",18,"Energy Prices","H4",1,null,0,0,{"$f":"IF(EXACT(INDEX($C586:$E586,1,Code_language),H586),0,1)","v":0}]
["Energy Prices","I4","Zona","Zone","Zone","-",null,{"$f":"+'Energy Prices'!I4","v":"Zone"},"=+'Energy Prices'!I4",18,"Energy Prices","I4",1,null,0,0,{"$f":"IF(EXACT(INDEX($C587:$E587,1,Code_language),H587),0,1)","v":0}]
["Energy Prices","J4","Promedio Continente","Continent Average","Moyenne Continent","-",null,{"$f":"+'Energy Prices'!J4","v":"Continent Average"},"=+'Energy Prices'!J4",18,"Energy Prices","J4",1,null,0,0,{"$f":"IF(EXACT(INDEX($C588:$E588,1,Code_language),H588),0,1)","v":0}]
["Energy Prices","M4","Promedio Región","Region Average","Moyenne Région","-",null,{"$f":"+'Energy Prices'!M4","v":"Region Average"},"=+'Energy Prices'!M4",18,"Energy Prices","M4",1,null,0,0,{"$f":"IF(EXACT(INDEX($C589:$E589,1,Code_language),H589),0,1)","v":0}]
["Energy Prices","P4","Promedio Zona","Zone Average","Moyenne Zone","-",null,{"$f":"+'Energy Prices'!P4","v":"Zone Average"},"=+'Energy Prices'!P4",18,"Energy Prices","P4",1,null,0,0,{"$f":"IF(EXACT(INDEX($C590:$E590,1,Code_language),H590),0,1)","v":0}]
["Energy Prices","S4","Precio utilizado","Price used","Prix retenu","-",null,{"$f":"+'Energy Prices'!S4","v":"Price used"},"=+'Energy Prices'!S4",18,"Energy Prices","S4",1,null,0,0,{"$f":"IF(EXACT(INDEX($C591:$E591,1,Code_language),H591),0,1)","v":0}]
["Batteries","B1","Se calcula la vida útil de la batería para cada flota en función de la degradación anual, el número de ciclos, la vida útil, rendimientos energéticos, capacidad de las baterías y nivel de actividad.","Battery life is calculated for each fleet based on annual degradation, number of cycles, service life, energy performance, battery capacity, and activity level.","La durée de vie de la batterie est calculée pour chaque flotte en fonction de la dégradation annuelle, du nombre de cycles, de la durée de vie, des rendements énergétiques, de la capacité des batteries et du niveau d'activité.","-",null,{"$f":"+Batteries!B1","v":"Battery life is calculated for each fleet based on annual degradation, number of cycles, service life, energy performance, battery capacity, and activity level."},{"$f":"+_xlfn.FORMULATEXT(H592)","v":"=+Batteries!B1"},{"$f":"+FIND(\"!\",I592,1)","v":12},{"$f":"SUBSTITUTE(MID(I592,3,J592-3),\"'\",\"\")","v":"Batteries"},{"$f":"+MID(I592,J592+1,LEN(I592))","v":"B1"},1,null,0,0,{"$f":"IF(EXACT(INDEX($C592:$E592,1,Code_language),H592),0,1)","v":0}]
["Batteries","B4","CAPEX BATERIAS","CAPEX - BATTERIES","CAPEX BATTERIES","-",null,{"$f":"+Batteries!B4","v":"CAPEX - BATTERIES"},"=+Batteries!B4",12,"Batteries","B4",1,null,0,0,{"$f":"IF(EXACT(INDEX($C593:$E593,1,Code_language),H593),0,1)","v":0}]
["Batteries","B6","Parámetros Baterías","Batteries Parameters","Paramètres Batteries","-",null,{"$f":"+Batteries!B6","v":"Batteries Parameters"},"=+Batteries!B6",12,"Batteries","B6",1,null,0,0,{"$f":"IF(EXACT(INDEX($C594:$E594,1,Code_language),H594),0,1)","v":0}]
["Batteries","B8","Parámetro","Parameter","Paramètre ","-",null,{"$f":"+Batteries!B8","v":"Parameter"},"=+Batteries!B8",12,"Batteries","B8",1,null,0,0,{"$f":"IF(EXACT(INDEX($C595:$E595,1,Code_language),H595),0,1)","v":0}]
["Batteries","B9","Degradación Anual Batería","Annual Battery Degradation","Dégradation Annuelle Batterie","-",null,{"$f":"+Batteries!B9","v":"Annual Battery Degradation"},"=+Batteries!B9",12,"Batteries","B9",1,null,0,0,{"$f":"IF(EXACT(INDEX($C596:$E596,1,Code_language),H596),0,1)","v":0}]
["Batteries","B10","Número ciclos de carga (Ciclos)","Number of charge cycles (Cycles)","Nombre de cycles de charge (cycles)","-",null,{"$f":"+Batteries!B10","v":"Number of charge cycles (Cycles)"},"=+Batteries!B10",12,"Batteries","B10",1,null,0,0,{"$f":"IF(EXACT(INDEX($C597:$E597,1,Code_language),H597),0,1)","v":0}]
["Batteries","B12","Proyección de vida útil","Service life projection","Projection de vie utile","-",null,{"$f":"+Batteries!B12","v":"Service life projection"},"=+Batteries!B12",12,"Batteries","B12",1,null,0,0,{"$f":"IF(EXACT(INDEX($C598:$E598,1,Code_language),H598),0,1)","v":0}]
["Batteries","B15","Flota I","Fleet I","Flotte 1","-",null,{"$f":"+Batteries!B15","v":"Fleet I"},"=+Batteries!B15",12,"Batteries","B15",1,null,0,0,{"$f":"IF(EXACT(INDEX($C599:$E599,1,Code_language),H599),0,1)","v":0}]
["Batteries","B16","Ciclos Flota I","Fleet I Cycles","Cycles Flotte 1","-",null,{"$f":"+Batteries!B16","v":"Fleet I Cycles"},"=+Batteries!B16",12,"Batteries","B16",1,null,0,0,{"$f":"IF(EXACT(INDEX($C600:$E600,1,Code_language),H600),0,1)","v":0}]
["Batteries","B17","Ciclos Acumulados","Accumulated Cycles","Cycles Cumulés","-",null,{"$f":"+Batteries!B17","v":"Accumulated Cycles"},"=+Batteries!B17",12,"Batteries","B17",1,null,0,0,{"$f":"IF(EXACT(INDEX($C601:$E601,1,Code_language),H601),0,1)","v":0}]
["Batteries","B18","Vida Útil Flota I","Fleet I Service Life","Vie Utile Flottte 1","-",null,{"$f":"+Batteries!B18","v":"Fleet I Service Life"},"=+Batteries!B18",12,"Batteries","B18",1,null,0,0,{"$f":"IF(EXACT(INDEX($C602:$E602,1,Code_language),H602),0,1)","v":0}]
["Batteries","B21","Flota II","Fleet II","Flotte II","-",null,{"$f":"+Batteries!B21","v":"Fleet II"},"=+Batteries!B21",12,"Batteries","B21",1,null,0,0,{"$f":"IF(EXACT(INDEX($C603:$E603,1,Code_language),H603),0,1)","v":0}]
["Batteries","B22","Ciclos Flota I","Fleet I Cycles","Cycles Flotte 1","-",null,{"$f":"+Batteries!B22","v":"Fleet I Cycles"},"=+Batteries!B22",12,"Batteries","B22",1,null,0,0,{"$f":"IF(EXACT(INDEX($C604:$E604,1,Code_language),H604),0,1)","v":0}]
["Batteries","B23","Ciclos Acumulados","Accumulated Cycles","Cycles Cumulés","-",null,{"$f":"+Batteries!B23","v":"Accumulated Cycles"},"=+Batteries!B23",12,"Batteries","B23",1,null,0,0,{"$f":"IF(EXACT(INDEX($C605:$E605,1,Code_language),H605),0,1)","v":0}]
["Batteries","B24","Vida Útil Flota I","Fleet I Service Life","Vie Utile Flottte 1","-",null,{"$f":"+Batteries!B24","v":"Fleet I Service Life"},"=+Batteries!B24",12,"Batteries","B24",1,null,0,0,{"$f":"IF(EXACT(INDEX($C606:$E606,1,Code_language),H606),0,1)","v":0}]
["Batteries","D8","Valor","Value","Valeur","-",null,{"$f":"+Batteries!D8","v":"Value"},"=+Batteries!D8",12,"Batteries","D8",1,null,0,0,{"$f":"IF(EXACT(INDEX($C607:$E607,1,Code_language),H607),0,1)","v":0}]
["Database","A1","Se presentan las tecnologías posibles de seleccionar y sus características respectivas.","Possible technologies to select and their respective characteristics are presented.","Les technologies possibles à sélectionner et leurs caractéristiques respectives sont présentées.","-",null,{"$f":"+Database!A1","v":"Possible technologies to select and their respective characteristics are presented."},{"$f":"+_xlfn.FORMULATEXT(H608)","v":"=+Database!A1"},{"$f":"+FIND(\"!\",I608,1)","v":11},{"$f":"SUBSTITUTE(MID(I608,3,J608-3),\"'\",\"\")","v":"Database"},{"$f":"+MID(I608,J608+1,LEN(I608))","v":"A1"},1,null,0,0,{"$f":"IF(EXACT(INDEX($C608:$E608,1,Code_language),H608),0,1)","v":0}]
["Database","A3","WRI, 2019 : Costs and Emissions Appraisal Tool for Transit Buses (https://www.wri.org/publication/transit-buses-tool)","WRI, 2019: Costs and Emissions Appraisal Tool for Transit Buses (https://www.wri.org/publication/transit-buses-tool)","WRI, 2019 : Costs and Emissions Appraisal Tool for Transit Buses (https://www.wri.org/publication/transit-buses-tool)","-",null,{"$f":"+Database!A3","v":"WRI, 2019: Costs and Emissions Appraisal Tool for Transit Buses (https://www.wri.org/publication/transit-buses-tool)"},"=+Database!A3",11,"Database","A3",1,null,0,0,{"$f":"IF(EXACT(INDEX($C609:$E609,1,Code_language),H609),0,1)","v":0}]
["Database","A4","GIZ & Lat Global, 2019: Estudio Económico y Financiero Proyecto E-Bus","GIZ & Lat Global, 2019: Economic and Financial Study of the E-Bus Project","GIZ & Lat Global, 2019 : Etude Économique et Financière Projet E-Bus","-",null,{"$f":"+Database!A4","v":"GIZ & Lat Global, 2019: Economic and Financial Study of the E-Bus Project"},"=+Database!A4",11,"Database","A4",1,null,0,0,{"$f":"IF(EXACT(INDEX($C610:$E610,1,Code_language),H610),0,1)","v":0}]
["Database","A5","MTT: Información entregada por Ministerio de Transportes y Telecomunicaciones de Chile (2020)","MTT: Information provided by the Ministry of Transport and Telecommunications of Chile (2020)","MTT : Informations fournies par le ministère des Transports et des Télécommunications du Chili (2020)","-",null,{"$f":"+Database!A5","v":"MTT: Information provided by the Ministry of Transport and Telecommunications of Chile (2020)"},"=+Database!A5",11,"Database","A5",1,null,0,0,{"$f":"IF(EXACT(INDEX($C611:$E611,1,Code_language),H611),0,1)","v":0}]
["Database","A7","Fuente","Source","Source","-",null,{"$f":"+Database!A7","v":"Source"},"=+Database!A7",11,"Database","A7",1,null,0,0,{"$f":"IF(EXACT(INDEX($C612:$E612,1,Code_language),H612),0,1)","v":0}]
["Database","B7","Tecnología Motor","Engine Technology","Technologie Moteur","-",null,{"$f":"+Database!B7","v":"Engine Technology"},"=+Database!B7",11,"Database","B7",1,null,0,0,{"$f":"IF(EXACT(INDEX($C613:$E613,1,Code_language),H613),0,1)","v":0}]
["Database","C7","Energético","energy source","source d'énergie","-",null,{"$f":"+Database!C7","v":"energy source"},"=+Database!C7",11,"Database","C7",1,null,0,0,{"$f":"IF(EXACT(INDEX($C614:$E614,1,Code_language),H614),0,1)","v":0}]
["Database","D7","Largo del Bus (m)","Bus length (m)","Longueur du Bus (m)","-",null,{"$f":"+Database!D7","v":"Bus length (m)"},"=+Database!D7",11,"Database","D7",1,null,0,0,{"$f":"IF(EXACT(INDEX($C615:$E615,1,Code_language),H615),0,1)","v":0}]
["Database","E7","Tecnología Emisiones / Capacidad de la Batería (kWh)","Emissions Technology / Battery Capacity (kWh)","Technologie Émissions / Capacité de la Batterie (kWh)","-",null,{"$f":"+Database!E7","v":"Emissions Technology / Battery Capacity (kWh)"},"=+Database!E7",11,"Database","E7",1,null,0,0,{"$f":"IF(EXACT(INDEX($C616:$E616,1,Code_language),H616),0,1)","v":0}]
["Database","G7","Precio Unitario (USD 2020) (1)","Unit Price (USD 2020) (1)","Prix Unitaire (USD 2020) (1)","-",null,{"$f":"+Database!G7","v":"Unit Price (USD 2020) (1)"},"=+Database!G7",11,"Database","G7",1,null,0,0,{"$f":"IF(EXACT(INDEX($C617:$E617,1,Code_language),H617),0,1)","v":0}]
["Database","H7","Rendimiento 1 c/AC* (2)","Performance 1 w/AC * (2)","Performance 1 c/AC* (2)","-",null,{"$f":"+Database!H7","v":"Performance 1 w/AC * (2)"},"=+Database!H7",11,"Database","H7",1,null,0,0,{"$f":"IF(EXACT(INDEX($C618:$E618,1,Code_language),H618),0,1)","v":0}]
["Database","I7","Unidad","Unit","Unité","-",null,{"$f":"+Database!I7","v":"Unit"},"=+Database!I7",11,"Database","I7",1,null,0,0,{"$f":"IF(EXACT(INDEX($C619:$E619,1,Code_language),H619),0,1)","v":0}]
["Database","J7","Rendimiento 2 c/AC**","Performance 2 w/AC **","Performance 2 c/AC**","-",null,{"$f":"+Database!J7","v":"Performance 2 w/AC **"},"=+Database!J7",11,"Database","J7",1,null,0,0,{"$f":"IF(EXACT(INDEX($C620:$E620,1,Code_language),H620),0,1)","v":0}]
["Database","K7","Unidad","Unit","Unité","-",null,{"$f":"+Database!K7","v":"Unit"},"=+Database!K7",11,"Database","K7",1,null,0,0,{"$f":"IF(EXACT(INDEX($C621:$E621,1,Code_language),H621),0,1)","v":0}]
["Database","L7","Costos Lubricantes (USD/km)","Lubricant Costs (USD/km)","Coûts Lubrifiants (USD / km)","-",null,{"$f":"+Database!L7","v":"Lubricant Costs (USD/km)"},"=+Database!L7",11,"Database","L7",1,null,0,0,{"$f":"IF(EXACT(INDEX($C622:$E622,1,Code_language),H622),0,1)","v":0}]
["Database","M7","Costos Llantas (USD/km)*","Tyre Costs (USD/km)*","Coûts Jantes (USD/km)","-",null,{"$f":"+Database!M7","v":"Tyre Costs (USD/km)*"},{"$f":"+_xlfn.FORMULATEXT(H623)","v":"=+Database!M7"},{"$f":"+FIND(\"!\",I623,1)","v":11},"Database","M7",1,null,0,0,{"$f":"IF(EXACT(INDEX($C623:$E623,1,Code_language),H623),0,1)","v":0}]
["Database","N7","Costos de Mantención General (USD/km)*","General Maintenance Costs (USD/km)*","Coûts de Maintenance Générale (USD/km)","-",null,{"$f":"+Database!N7","v":"General Maintenance Costs (USD/km)*"},"=+Database!N7",11,"Database","N7",1,null,0,0,{"$f":"IF(EXACT(INDEX($C624:$E624,1,Code_language),H624),0,1)","v":0}]
["Database","A49","(1) Algunos precios unitarios han sido calculados en base a GIZ & Lat Global 2019. De acuerdo a esto, se estima que el costo unitario de un bus EURO VI es 1,2 veces el precio de un bus EURO V.","(1) Some unit prices have been calculated based on GIZ & Lat Global 2019. Based on this, the unit cost of a EURO VI bus is estimated to be 1.2 times the price of a EURO V bus.","(1) Certains prix unitaires ont été calculés sur la base de GIZ & Lat Global 2019. Sur cette base, le coût unitaire d’un bus EURO VI est estimé à 1,2 fois le prix d’un bus EURO V.","-",null,{"$f":"+Database!A49","v":"(1) Some unit prices have been calculated based on GIZ & Lat Global 2019. Based on this, the unit cost of a EURO VI bus is estimated to be 1.2 times the price of a EURO V bus."},{"$f":"+_xlfn.FORMULATEXT(H625)","v":"=+Database!A49"},{"$f":"+FIND(\"!\",I625,1)","v":11},{"$f":"SUBSTITUTE(MID(I625,3,J625-3),\"'\",\"\")","v":"Database"},{"$f":"+MID(I625,J625+1,LEN(I625))","v":"A49"},1,null,{"$f":"IF(EXACT(A625,K625),0,1)","v":0},{"$f":"IF(EXACT(B625,L625),0,1)","v":0},{"$f":"IF(EXACT(INDEX($C625:$E625,1,Code_language),H625),0,1)","v":0}]
["Database","A50","(2) Para los buses de Gas Natural de \"Oxidación Catalítica (OC)\" y \"Catalizador de Tres Vías (3WC)\" se ha asumido el rendimiento de referencia de GIZ & Lab Global. Esto debido a que las unidades presentadas por WRI para estas tecnologías presentaban inconsistencias con otros modelos.","(2) For \"Catalytic Oxidation (CO)\" and \"Three-Way Catalyst (3WC)\" Natural Gas buses, the reference performance of GIZ & Lab Global has been assumed. This is due to the fact that the units presented by WRI for these technologies presented inconsistencies with other models.","(2) Pour les bus au gaz naturel \"Oxydation catalytique (OC)\" et \"Catalyseur à trois voies (3WC)\"on a supposé la performance de référence de GIZ & Lab Global. Ceci parce que les unités présentées par WRI pour ces technologies présentaient des incohérences avec d’autres modèles.","-",null,{"$f":"+Database!A50","v":"(2) For \"Catalytic Oxidation (CO)\" and \"Three-Way Catalyst (3WC)\" Natural Gas buses, the reference performance of GIZ & Lab Global has been assumed. This is due to the fact that the units presented by WRI for these technologies presented inconsistencies with other models."},"=+Database!A50",11,"Database","A50",1,null,0,0,{"$f":"IF(EXACT(INDEX($C626:$E626,1,Code_language),H626),0,1)","v":0}]
["Pollutant Externalities","A1","En la presente hoja se calculan las emisiones asociadas a los consumos de energéticos de ambas flotas y los costos asociados a GEI. Para ello se utilizan los factores de emisión de la hoja \"FE Tecnologías\" y los consumos energéticos de la hoja \"Ev. Económica MT\".","This sheet calculates the emissions associated with the energy consumption of both fleets and the costs associated with GHG. For this, the emissions factors of the sheet \"EF Technologies\" and the energy consumption of the sheet \"Ev. Economical MT\", are used.","Les émissions associées à la consommation d’énergie des deux flottes et les coûts associés aux GES sont estimés dans la présente fiche. Pour cela on utilise les facteurs d’émission de la feuille \"FE Technologies\" et les consommations énergétiques de la feuille \"Ev. Economic MT\".","-",null,{"$f":"+'Pollutant Externalities'!A1","v":"This sheet calculates the emissions associated with the energy consumption of both fleets and the costs associated with GHG. For this, the emissions factors of the sheet \"EF Technologies\" and the energy consumption of the sheet \"Ev. Economical MT\", are used."},{"$f":"+_xlfn.FORMULATEXT(H627)","v":"=+'Pollutant Externalities'!A1"},{"$f":"+FIND(\"!\",I627,1)","v":28},{"$f":"SUBSTITUTE(MID(I627,3,J627-3),\"'\",\"\")","v":"Pollutant Externalities"},{"$f":"+MID(I627,J627+1,LEN(I627))","v":"A1"},1,null,0,0,{"$f":"IF(EXACT(INDEX($C627:$E627,1,Code_language),H627),0,1)","v":0}]
["Pollutant Externalities","A2","Los cálculos para la Flota 1 se presentan entre las filas 7 y 35, mientras que los cáculos para la Flota 2 se presentan entre las filas 36 y 63.","The calculations for Fleet 1 are presented between rows 7 and 35, while the calculations for Fleet 2 appear between rows 36 and 63.","Les calculs pour la Flotte 1 sont présentés entre les lignes 7 et 35, tandis que les claculs pour la Flotte 2 sont présentées entre les lignes 36 et 63.","-",null,{"$f":"+'Pollutant Externalities'!A2","v":"The calculations for Fleet 1 are presented between rows 7 and 35, while the calculations for Fleet 2 appear between rows 36 and 63."},"=+'Pollutant Externalities'!A2",28,"Pollutant Externalities","A2",1,null,0,0,{"$f":"IF(EXACT(INDEX($C628:$E628,1,Code_language),H628),0,1)","v":0}]
["Pollutant Externalities","A4","País","Country","Pays","-",null,{"$f":"+'Pollutant Externalities'!A4","v":"Country"},"=+'Pollutant Externalities'!A4",28,"Pollutant Externalities","A4",1,null,0,0,{"$f":"IF(EXACT(INDEX($C629:$E629,1,Code_language),H629),0,1)","v":0}]
["Pollutant Externalities","A7","Costo CO2eq por defecto","Default CO2eq cost","Coût CO2eq par défaut","-",null,{"$f":"+'Pollutant Externalities'!A7","v":"Default CO2eq cost"},"=+'Pollutant Externalities'!A7",28,"Pollutant Externalities","A7",1,null,0,0,{"$f":"IF(EXACT(INDEX($C630:$E630,1,Code_language),H630),0,1)","v":0}]
["Pollutant Externalities","E4","Costos Emisiones GEI","GHG Emissions Costs","Coûts Émissions GES","-",null,{"$f":"+'Pollutant Externalities'!E4","v":"GHG Emissions Costs"},"=+'Pollutant Externalities'!E4",28,"Pollutant Externalities","E4",1,null,0,0,{"$f":"IF(EXACT(INDEX($C631:$E631,1,Code_language),H631),0,1)","v":0}]
["Pollutant Externalities","P4","Emisiones Otros Contaminantes","Other Pollutants Emissions","Coûts Autres Polluants","-",null,{"$f":"+'Pollutant Externalities'!P4","v":"Other Pollutants Emissions"},"=+'Pollutant Externalities'!P4",28,{"$f":"SUBSTITUTE(MID(I632,3,J632-3),\"'\",\"\")","v":"Pollutant Externalities"},{"$f":"+MID(I632,J632+1,LEN(I632))","v":"P4"},1,null,0,0,{"$f":"IF(EXACT(INDEX($C632:$E632,1,Code_language),H632),0,1)","v":0}]
["Pollutant Externalities","E7","Flota 1","Fleet 1","Flotte I","-",null,{"$f":"+'Pollutant Externalities'!E7","v":"Fleet 1"},"=+'Pollutant Externalities'!E7",28,"Pollutant Externalities","E7",1,null,0,0,{"$f":"IF(EXACT(INDEX($C633:$E633,1,Code_language),H633),0,1)","v":0}]
["Pollutant Externalities","E8","Motor","Engine","Moteur","-",null,{"$f":"+'Pollutant Externalities'!E8","v":"Engine"},"=+'Pollutant Externalities'!E8",28,"Pollutant Externalities","E8",1,null,0,0,{"$f":"IF(EXACT(INDEX($C634:$E634,1,Code_language),H634),0,1)","v":0}]
["Pollutant Externalities","E9","Energético","energy source","source d'énergie","-",null,{"$f":"+'Pollutant Externalities'!E9","v":"energy source"},"=+'Pollutant Externalities'!E9",28,"Pollutant Externalities","E9",1,null,0,0,{"$f":"IF(EXACT(INDEX($C635:$E635,1,Code_language),H635),0,1)","v":0}]
["Pollutant Externalities","A10","Año","year","année","-",null,{"$f":"+'Pollutant Externalities'!A10","v":"year"},"=+'Pollutant Externalities'!A10",28,"Pollutant Externalities","A10",1,null,0,0,{"$f":"IF(EXACT(INDEX($C636:$E636,1,Code_language),H636),0,1)","v":0}]
["Pollutant Externalities","B10","Factor Emisión Matriz Eléctrica [t CO2eq/kWh]","Electricity Matrix Emissions Factor [t CO2eq/kWh]","Facteur d’émission matrice électrique [t CO2eq/kWh]","-",null,{"$f":"+'Pollutant Externalities'!B10","v":"Electricity Matrix Emissions Factor [t CO2eq/kWh]"},"=+'Pollutant Externalities'!B10",28,"Pollutant Externalities","B10",1,null,0,0,{"$f":"IF(EXACT(INDEX($C637:$E637,1,Code_language),H637),0,1)","v":0}]
["Pollutant Externalities","F10","Evaluación","Evaluation","Évaluation","-",null,{"$f":"+'Pollutant Externalities'!F10","v":"Evaluation"},"=+'Pollutant Externalities'!F10",28,"Pollutant Externalities","F10",1,null,0,0,{"$f":"IF(EXACT(INDEX($C638:$E638,1,Code_language),H638),0,1)","v":0}]
["Pollutant Externalities","J10","Emisión Combustibles [t CO2eq/año]","Fuel Emissions [t CO2eq/year]","Émission Carburants [t CO2eq/an]","-",null,{"$f":"+'Pollutant Externalities'!J10","v":"Fuel Emissions [t CO2eq/year]"},"=+'Pollutant Externalities'!J10",28,"Pollutant Externalities","J10",1,null,0,0,{"$f":"IF(EXACT(INDEX($C639:$E639,1,Code_language),H639),0,1)","v":0}]
["Pollutant Externalities","K10","Emisión Electricidad [t CO2eq/año]","Electricity Emissions [t CO2eq/year]","Émission Électricité [t CO2eq/an]","-",null,{"$f":"+'Pollutant Externalities'!K10","v":"Electricity Emissions [t CO2eq/year]"},"=+'Pollutant Externalities'!K10",28,"Pollutant Externalities","K10",1,null,0,0,{"$f":"IF(EXACT(INDEX($C640:$E640,1,Code_language),H640),0,1)","v":0}]
["Pollutant Externalities","L10","Emisión Total [t CO2eq/año]","Total Emissions [t CO2eq/year]","Émission Totale [t CO2eq/an]","-",null,{"$f":"+'Pollutant Externalities'!L10","v":"Total Emissions [t CO2eq/year]"},"=+'Pollutant Externalities'!L10",28,"Pollutant Externalities","L10",1,null,0,0,{"$f":"IF(EXACT(INDEX($C641:$E641,1,Code_language),H641),0,1)","v":0}]
["Pollutant Externalities","M10","Costo GEI [USD]","GHG cost [USD]","Coût GES [USD]","-",null,{"$f":"+'Pollutant Externalities'!M10","v":"GHG cost [USD]"},"=+'Pollutant Externalities'!M10",28,"Pollutant Externalities","M10",1,null,0,0,{"$f":"IF(EXACT(INDEX($C642:$E642,1,Code_language),H642),0,1)","v":0}]
["Pollutant Externalities","E28","Factores de Emisión","Emissions Factors","Facteurs d'Émission","-",null,{"$f":"+'Pollutant Externalities'!E28","v":"Emissions Factors"},"=+'Pollutant Externalities'!E28",28,"Pollutant Externalities","E28",1,null,0,0,{"$f":"IF(EXACT(INDEX($C643:$E643,1,Code_language),H643),0,1)","v":0}]
["Pollutant Externalities","E30","Unidad","Unit","Unité","-",null,{"$f":"+'Pollutant Externalities'!E30","v":"Unit"},"=+'Pollutant Externalities'!E30",28,"Pollutant Externalities","E30",1,null,0,0,{"$f":"IF(EXACT(INDEX($C644:$E644,1,Code_language),H644),0,1)","v":0}]
["Pollutant Externalities","F30","Valor","Value","Valeur","-",null,{"$f":"+'Pollutant Externalities'!F30","v":"Value"},{"$f":"+_xlfn.FORMULATEXT(H645)","v":"=+'Pollutant Externalities'!F30"},{"$f":"+FIND(\"!\",I645,1)","v":28},"Pollutant Externalities","F30",1,null,0,0,{"$f":"IF(EXACT(INDEX($C645:$E645,1,Code_language),H645),0,1)","v":0}]
["Pollutant Externalities","E37","Flota 2","Fleet 2","Flotte 2","-",null,{"$f":"+'Pollutant Externalities'!E37","v":"Fleet 2"},"=+'Pollutant Externalities'!E37",28,"Pollutant Externalities","E37",1,null,0,0,{"$f":"IF(EXACT(INDEX($C646:$E646,1,Code_language),H646),0,1)","v":0}]
["EF Technologies","A1","Se presentan factores de emisión para las tecnologías analizadas. Las fuentes de información de cada valor se indica con colores.","Emissions factors are presented for the analysed technologies. The sources of information for each value are indicated with colours.","Les facteurs d’émission sont présentés pour les technologies analysées. Les sources d’information de chaque valeur sont indiquées par des couleurs.","-",null,{"$f":"+'EF Technologies'!A1","v":"Emissions factors are presented for the analysed technologies. The sources of information for each value are indicated with colours."},{"$f":"+_xlfn.FORMULATEXT(H647)","v":"=+'EF Technologies'!A1"},{"$f":"+FIND(\"!\",I647,1)","v":20},{"$f":"SUBSTITUTE(MID(I647,3,J647-3),\"'\",\"\")","v":"EF Technologies"},{"$f":"+MID(I647,J647+1,LEN(I647))","v":"A1"},1,null,{"$f":"IF(EXACT(A647,K647),0,1)","v":0},{"$f":"IF(EXACT(B647,L647),0,1)","v":0},{"$f":"IF(EXACT(INDEX($C647:$E647,1,Code_language),H647),0,1)","v":0}]
["EF Technologies","A3","Fuente:","Source:","Source:","-",null,{"$f":"+'EF Technologies'!A3","v":"Source:"},"=+'EF Technologies'!A3",20,"EF Technologies","A3",1,null,0,0,{"$f":"IF(EXACT(INDEX($C648:$E648,1,Code_language),H648),0,1)","v":0}]
["EF Technologies","A4","Fuente:","Source:","Source:","-",null,{"$f":"+'EF Technologies'!A4","v":"Source:"},"=+'EF Technologies'!A4",20,"EF Technologies","A4",{"$f":"+COUNTIFS($K$2:$K$775,$K649,$L$2:$L$775,$L649)","v":1},null,0,0,{"$f":"IF(EXACT(INDEX($C649:$E649,1,Code_language),H649),0,1)","v":0}]
["EF Technologies","A5","Fuente:","Source:","Source:","-",null,{"$f":"+'EF Technologies'!A5","v":"Source:"},"=+'EF Technologies'!A5",20,"EF Technologies","A5",1,null,0,0,{"$f":"IF(EXACT(INDEX($C650:$E650,1,Code_language),H650),0,1)","v":0}]
["EF Technologies","A7","Fuente","Source","Source","-",null,{"$f":"+'EF Technologies'!A7","v":"Source"},"=+'EF Technologies'!A7",20,"EF Technologies","A7",1,null,0,0,{"$f":"IF(EXACT(INDEX($C651:$E651,1,Code_language),H651),0,1)","v":0}]
["EF Technologies","B7","Tecnología Motor","Engine Technology","Technologie Moteur","-",null,{"$f":"+'EF Technologies'!B7","v":"Engine Technology"},"=+'EF Technologies'!B7",20,"EF Technologies","B7",1,null,0,0,{"$f":"IF(EXACT(INDEX($C652:$E652,1,Code_language),H652),0,1)","v":0}]
["EF Technologies","C7","Energético","energy source","source d'énergie","-",null,{"$f":"+'EF Technologies'!C7","v":"energy source"},"=+'EF Technologies'!C7",20,"EF Technologies","C7",1,null,0,0,{"$f":"IF(EXACT(INDEX($C653:$E653,1,Code_language),H653),0,1)","v":0}]
["EF Technologies","D7","Largo del Bus (m)","Bus length (m)","Longueur du Bus (m)","-",null,{"$f":"+'EF Technologies'!D7","v":"Bus length (m)"},"=+'EF Technologies'!D7",20,"EF Technologies","D7",1,null,0,0,{"$f":"IF(EXACT(INDEX($C654:$E654,1,Code_language),H654),0,1)","v":0}]
["EF Technologies","E7","Tecnología Emisiones / Capacidad de la Batería (kWh)","Emissions Technology / Battery Capacity (kWh)","Technologie Émissions / Capacité de la Batterie (kWh)","-",null,{"$f":"+'EF Technologies'!E7","v":"Emissions Technology / Battery Capacity (kWh)"},"=+'EF Technologies'!E7",20,"EF Technologies","E7",1,null,0,0,{"$f":"IF(EXACT(INDEX($C655:$E655,1,Code_language),H655),0,1)","v":0}]
["EF Technologies","F7","Combustible","Fuel","Carburants","-",null,{"$f":"+'EF Technologies'!F7","v":"Fuel"},"=+'EF Technologies'!F7",20,"EF Technologies","F7",1,null,0,0,{"$f":"IF(EXACT(INDEX($C656:$E656,1,Code_language),H656),0,1)","v":0}]
["EF Technologies","H7","Rendimiento 1 c/AC*","Performance 1 w/AC * (2)","Performance 1 c/AC* (2)","-",null,{"$f":"+'EF Technologies'!H7","v":"Performance 1 w/AC * (2)"},"=+'EF Technologies'!H7",20,"EF Technologies","H7",1,null,0,0,{"$f":"IF(EXACT(INDEX($C657:$E657,1,Code_language),H657),0,1)","v":0}]
["EF Technologies","I7","Unidad","Unit","Unité","-",null,{"$f":"+'EF Technologies'!I7","v":"Unit"},"=+'EF Technologies'!I7",20,"EF Technologies","I7",1,null,0,0,{"$f":"IF(EXACT(INDEX($C658:$E658,1,Code_language),H658),0,1)","v":0}]
["EF Technologies","J7","Rendimiento 2 c/AC**","Performance 2 w/AC **","Performance 2 c/AC**","-",null,{"$f":"+'EF Technologies'!J7","v":"Performance 2 w/AC **"},"=+'EF Technologies'!J7",20,"EF Technologies","J7",1,null,0,0,{"$f":"IF(EXACT(INDEX($C659:$E659,1,Code_language),H659),0,1)","v":0}]
["EF Technologies","K7","Unidad","Unit","Unité","-",null,{"$f":"+'EF Technologies'!K7","v":"Unit"},"=+'EF Technologies'!K7",20,"EF Technologies","K7",1,null,0,0,{"$f":"IF(EXACT(INDEX($C660:$E660,1,Code_language),H660),0,1)","v":0}]
["EF Technologies","M52","kg CO2 / galón","kg CO2/gallon","Rkg CO2 / gallon","-",null,{"$f":"+'EF Technologies'!M52","v":"kg CO2/gallon"},"=+'EF Technologies'!M52",20,"EF Technologies","M52",1,null,0,0,{"$f":"IF(EXACT(INDEX($C661:$E661,1,Code_language),H661),0,1)","v":0}]
["EF Technologies","O52","g CH4 / milla","g CH4/mile","g CH4 / mile","-",null,{"$f":"+'EF Technologies'!O52","v":"g CH4/mile"},"=+'EF Technologies'!O52",20,"EF Technologies","O52",1,null,0,0,{"$f":"IF(EXACT(INDEX($C662:$E662,1,Code_language),H662),0,1)","v":0}]
["EF Technologies","P52","g N2O / milla","g N2O/mile","g N2O / mile","-",null,{"$f":"+'EF Technologies'!P52","v":"g N2O/mile"},"=+'EF Technologies'!P52",20,"EF Technologies","P52",1,null,0,0,{"$f":"IF(EXACT(INDEX($C663:$E663,1,Code_language),H663),0,1)","v":0}]
["EF Technologies","Q51","Conversión","Conversion","Conversion","-",null,{"$f":"+'EF Technologies'!Q51","v":"Conversion"},"=+'EF Technologies'!Q51",20,"EF Technologies","Q51",1,null,0,0,{"$f":"IF(EXACT(INDEX($C664:$E664,1,Code_language),H664),0,1)","v":0}]
["EF Technologies","L57","1 galón","1 gallon","1gallon","-",null,{"$f":"+'EF Technologies'!L57","v":"1 gallon"},"=+'EF Technologies'!L57",20,"EF Technologies","L57",1,null,0,0,{"$f":"IF(EXACT(INDEX($C665:$E665,1,Code_language),H665),0,1)","v":0}]
["EF Technologies","L58","1 pie cúbico (scf)","1 cubic foot (scf)","1 pied cube (scf)","-",null,{"$f":"+'EF Technologies'!L58","v":"1 cubic foot (scf)"},"=+'EF Technologies'!L58",20,"EF Technologies","L58",1,null,0,0,{"$f":"IF(EXACT(INDEX($C666:$E666,1,Code_language),H666),0,1)","v":0}]
["EF Technologies","L59","1 milla","1 mile","1 mile","-",null,{"$f":"+'EF Technologies'!L59","v":"1 mile"},"=+'EF Technologies'!L59",20,"EF Technologies","L59",1,null,0,0,{"$f":"IF(EXACT(INDEX($C667:$E667,1,Code_language),H667),0,1)","v":0}]
["EF Technologies","N57","litros","litres","litres","-",null,{"$f":"+'EF Technologies'!N57","v":"litres"},"=+'EF Technologies'!N57",20,"EF Technologies","N57",1,null,0,0,{"$f":"IF(EXACT(INDEX($C668:$E668,1,Code_language),H668),0,1)","v":0}]
["EF Energy Matrix","A1","Factor Emisión Matriz Eléctrica [t CO2eq/kwh]","Electricity Matrix Emissions Factor [t CO2eq/kWh]","Facteur d’émission matrice électrique [t CO2eq/kWh]","-",null,{"$f":"+'EF Energy Matrix'!A1","v":"Electricity Matrix Emissions Factor [t CO2eq/kWh]"},"=+'EF Energy Matrix'!A1",21,"EF Energy Matrix","A1",1,null,0,0,{"$f":"IF(EXACT(INDEX($C669:$E669,1,Code_language),H669),0,1)","v":0}]
["Noise externalities","A1","Se calculan las externalidades por ruido asociadas a cada flota.","The noise externalities associated with each fleet are calculated.","Les externalités de bruit associées à chaque flotte sont calculées.","-",null,{"$f":"+'Noise externalities'!A1","v":"The noise externalities associated with each fleet are calculated."},"=+'Noise externalities'!A1",24,"Noise externalities","A1",1,null,0,0,{"$f":"IF(EXACT(INDEX($C670:$E670,1,Code_language),H670),0,1)","v":0}]
["Noise externalities","A2","Producto Interno Bruto, período 2015-2019","Gross Domestic Product, period 2015-2019","Produit Interne Brut, période 2015-2019","-",null,{"$f":"+'Noise externalities'!A2","v":"Gross Domestic Product, period 2015-2019"},"=+'Noise externalities'!A2",24,"Noise externalities","A2",1,null,0,0,{"$f":"IF(EXACT(INDEX($C671:$E671,1,Code_language),H671),0,1)","v":0}]
["Noise externalities","G4","Fuente","Source","Source","-",null,{"$f":"+'Noise externalities'!G4","v":"Source"},"=+'Noise externalities'!G4",24,"Noise externalities","G4",1,null,0,0,{"$f":"IF(EXACT(INDEX($C672:$E672,1,Code_language),H672),0,1)","v":0}]
["Noise externalities","H4","Evaluación","Evaluation","Évaluation","-",null,{"$f":"+'Noise externalities'!H4","v":"Evaluation"},"=+'Noise externalities'!H4",24,"Noise externalities","H4",1,null,0,0,{"$f":"IF(EXACT(INDEX($C673:$E673,1,Code_language),H673),0,1)","v":0}]
["Noise externalities","I4","Último Año","Last Year","Dernière Année","-",null,{"$f":"+'Noise externalities'!I4","v":"Last Year"},"=+'Noise externalities'!I4",24,"Noise externalities","I4",1,null,0,0,{"$f":"IF(EXACT(INDEX($C674:$E674,1,Code_language),H674),0,1)","v":0}]
["Noise externalities","L2","Cálculo exposición a ruido","Noise exposure calculation","Calcul de l’exposition au bruit","-",null,{"$f":"+'Noise externalities'!L2","v":"Noise exposure calculation"},"=+'Noise externalities'!L2",24,"Noise externalities","L2",1,null,0,0,{"$f":"IF(EXACT(INDEX($C675:$E675,1,Code_language),H675),0,1)","v":0}]
["Noise externalities","L4","País","Country","Pays","-",null,{"$f":"+'Noise externalities'!L4","v":"Country"},"=+'Noise externalities'!L4",24,"Noise externalities","L4",1,null,0,0,{"$f":"IF(EXACT(INDEX($C676:$E676,1,Code_language),H676),0,1)","v":0}]
["Noise externalities","L10","Pasajeros [pas/año/bus]","Passengers [pass./year/bus]","Passagers [pass./an/bus]","-",null,{"$f":"+'Noise externalities'!L10","v":"Passengers [pass./year/bus]"},"=+'Noise externalities'!L10",24,"Noise externalities","L10",1,null,0,0,{"$f":"IF(EXACT(INDEX($C677:$E677,1,Code_language),H677),0,1)","v":0}]
["Noise externalities","L12","Fuente: Update of the Handbook on External Costs of Transport (Ricardo AEA, 2014)","Source: Update of the Handbook on External Costs of Transport (Ricardo AEA, 2014)","Source: Update of the Handbook on External Costs of Transport (Ricardo AEA, 2014)","-",null,{"$f":"+'Noise externalities'!L12","v":"Source: Update of the Handbook on External Costs of Transport (Ricardo AEA, 2014)"},"=+'Noise externalities'!L12",24,"Noise externalities","L12",1,null,0,0,{"$f":"IF(EXACT(INDEX($C678:$E678,1,Code_language),H678),0,1)","v":0}]
["Noise externalities","L18","Exposición en estudios (horas)","Exposure in studies (hours)","Exposition en études (heures)","-",null,{"$f":"+'Noise externalities'!L18","v":"Exposure in studies (hours)"},"=+'Noise externalities'!L18",24,"Noise externalities","L18",1,null,0,0,{"$f":"IF(EXACT(INDEX($C679:$E679,1,Code_language),H679),0,1)","v":0}]
["Noise externalities","L19","Exposición de pasajeros (horas) - Valor Defecto","Passenger Exposure (hours) - Default Value","Exposition des passagers (heures) - Valeur Défaut","-",null,{"$f":"+'Noise externalities'!L19","v":"Passenger Exposure (hours) - Default Value"},{"$f":"+_xlfn.FORMULATEXT(H680)","v":"=+'Noise externalities'!L19"},{"$f":"+FIND(\"!\",I680,1)","v":24},"Noise externalities","L19",1,null,0,0,{"$f":"IF(EXACT(INDEX($C680:$E680,1,Code_language),H680),0,1)","v":0}]
["Noise externalities","L28","Datos Banco Mundial","World Bank Data","Données Banque mondiale","-",null,{"$f":"+'Noise externalities'!L28","v":"World Bank Data"},"=+'Noise externalities'!L28",24,"Noise externalities","L28",1,null,0,0,{"$f":"IF(EXACT(INDEX($C681:$E681,1,Code_language),H681),0,1)","v":0}]
["Noise externalities","L42","Conversión Euro/dólar","Euro/Dollar conversion","Conversion Euro/dollar","-",null,{"$f":"+'Noise externalities'!L42","v":"Euro/Dollar conversion"},"=+'Noise externalities'!L42",24,"Noise externalities","L42",1,null,0,0,{"$f":"IF(EXACT(INDEX($C682:$E682,1,Code_language),H682),0,1)","v":0}]
["Noise externalities","U2","Cálculo DAP por tipo de vehículo para valores por defecto y valores usuario","WTP calculation by vehicle type for default values and user values","Calcul WTP par type de véhicule pour les valeurs par défaut et les valeurs utilisateur","-",null,{"$f":"+'Noise externalities'!U2","v":"WTP calculation by vehicle type for default values and user values"},"=+'Noise externalities'!U2",24,"Noise externalities","U2",1,null,0,0,{"$f":"IF(EXACT(INDEX($C683:$E683,1,Code_language),H683),0,1)","v":0}]
["Noise externalities","U21","Valor por defecto","Default value","Valeur par défaut","-",null,{"$f":"+'Noise externalities'!U21","v":"Default value"},"=+'Noise externalities'!U21",24,"Noise externalities","U21",1,null,0,0,{"$f":"IF(EXACT(INDEX($C684:$E684,1,Code_language),H684),0,1)","v":0}]
["Noise externalities","AD2","Cálculo de niveles de exposición al interior del bus","Calculation of exposure levels inside the bus","Calcul des niveaux d’exposition à l’intérieur du bus","-",null,{"$f":"+'Noise externalities'!AD2","v":"Calculation of exposure levels inside the bus"},"=+'Noise externalities'!AD2",24,"Noise externalities","AD2",1,null,0,0,{"$f":"IF(EXACT(INDEX($C685:$E685,1,Code_language),H685),0,1)","v":0}]
["Noise externalities","AD5","Fuente: Electric Buses and Noise. VOLVO","Source: Electric Buses and Noise. VOLVO","Source: Electric Bus and Noise. VOLVO","-",null,{"$f":"+'Noise externalities'!AD5","v":"Source: Electric Buses and Noise. VOLVO"},"=+'Noise externalities'!AD5",24,{"$f":"SUBSTITUTE(MID(I686,3,J686-3),\"'\",\"\")","v":"Noise externalities"},{"$f":"+MID(I686,J686+1,LEN(I686))","v":"AD5"},1,null,0,0,{"$f":"IF(EXACT(INDEX($C686:$E686,1,Code_language),H686),0,1)","v":0}]
["Noise externalities","AD28","Motor","Engine","Moteur","-",null,{"$f":"+'Noise externalities'!AD28","v":"Engine"},"=+'Noise externalities'!AD28",24,"Noise externalities","AD28",1,null,0,0,{"$f":"IF(EXACT(INDEX($C687:$E687,1,Code_language),H687),0,1)","v":0}]
["Noise externalities","AD29","Energético","energy source","source d'énergie","-",null,{"$f":"+'Noise externalities'!AD29","v":"energy source"},"=+'Noise externalities'!AD29",24,"Noise externalities","AD29",1,null,0,0,{"$f":"IF(EXACT(INDEX($C688:$E688,1,Code_language),H688),0,1)","v":0}]
["Noise externalities","AD30","WTP [USD/pas/bus]","WTP [USD/pass/bus]","WTP [USD/ pass./bus]","-",null,{"$f":"+'Noise externalities'!AD30","v":"WTP [USD/pass/bus]"},"=+'Noise externalities'!AD30",24,"Noise externalities","AD30",1,null,0,0,{"$f":"IF(EXACT(INDEX($C689:$E689,1,Code_language),H689),0,1)","v":0}]
["Noise externalities","AD31","Valores por defecto","Default values","Valeurs par défaut","-",null,{"$f":"+'Noise externalities'!AD31","v":"Default values"},"=+'Noise externalities'!AD31",24,"Noise externalities","AD31",1,null,0,0,{"$f":"IF(EXACT(INDEX($C690:$E690,1,Code_language),H690),0,1)","v":0}]
["Noise externalities","AD32","Valores usuario","User Values","Valeurs Utilisateur","-",null,{"$f":"+'Noise externalities'!AD32","v":"User Values"},"=+'Noise externalities'!AD32",24,"Noise externalities","AD32",1,null,0,0,{"$f":"IF(EXACT(INDEX($C691:$E691,1,Code_language),H691),0,1)","v":0}]
["Noise externalities","AE27","Flota 1","Fleet 1","Flotte I","-",null,{"$f":"+'Noise externalities'!AE27","v":"Fleet 1"},"=+'Noise externalities'!AE27",24,"Noise externalities","AE27",1,null,0,0,{"$f":"IF(EXACT(INDEX($C692:$E692,1,Code_language),H692),0,1)","v":0}]
["Noise externalities","AF27","Flota 2","Fleet 2","Flotte 2","-",null,{"$f":"+'Noise externalities'!AF27","v":"Fleet 2"},"=+'Noise externalities'!AF27",24,"Noise externalities","AF27",1,null,0,0,{"$f":"IF(EXACT(INDEX($C693:$E693,1,Code_language),H693),0,1)","v":0}]
["Noise externalities","AO2","Cálculo de costos","Cost calculation","Calcul des coûts","-",null,{"$f":"+'Noise externalities'!AO2","v":"Cost calculation"},"=+'Noise externalities'!AO2",24,"Noise externalities","AO2",1,null,0,0,{"$f":"IF(EXACT(INDEX($C694:$E694,1,Code_language),H694),0,1)","v":0}]
["Noise externalities","AO6","Motor","Engine","Moteur","-",null,{"$f":"+'Noise externalities'!AO6","v":"Engine"},"=+'Noise externalities'!AO6",24,"Noise externalities","AO6",1,null,0,0,{"$f":"IF(EXACT(INDEX($C695:$E695,1,Code_language),H695),0,1)","v":0}]
["Noise externalities","AO7","WTP [USD/pas/bus]","WTP [USD/pass/bus]","WTP [USD/ pass./bus]","-",null,{"$f":"+'Noise externalities'!AO7","v":"WTP [USD/pass/bus]"},"=+'Noise externalities'!AO7",24,"Noise externalities","AO7",1,null,0,0,{"$f":"IF(EXACT(INDEX($C696:$E696,1,Code_language),H696),0,1)","v":0}]
["Noise externalities","AO8","Pasajeros diarios por bus","Daily passengers by bus","Passagers quotidiens par bus","-",null,{"$f":"+'Noise externalities'!AO8","v":"Daily passengers by bus"},"=+'Noise externalities'!AO8",24,"Noise externalities","AO8",1,null,0,0,{"$f":"IF(EXACT(INDEX($C697:$E697,1,Code_language),H697),0,1)","v":0}]
["Noise externalities","AO10","Año","year","année","-",null,{"$f":"+'Noise externalities'!AO10","v":"year"},"=+'Noise externalities'!AO10",24,{"$f":"SUBSTITUTE(MID(I698,3,J698-3),\"'\",\"\")","v":"Noise externalities"},"AO10",1,null,0,0,{"$f":"IF(EXACT(INDEX($C698:$E698,1,Code_language),H698),0,1)","v":0}]
["Noise externalities","AP10","Evaluación","Evaluation","Évaluation","-",null,{"$f":"+'Noise externalities'!AP10","v":"Evaluation"},"=+'Noise externalities'!AP10",24,"Noise externalities","AP10",1,null,0,0,{"$f":"IF(EXACT(INDEX($C699:$E699,1,Code_language),H699),0,1)","v":0}]
["Noise externalities","AQ10","Costos","Costs","Coûts","-",null,{"$f":"+'Noise externalities'!AQ10","v":"Costs"},"=+'Noise externalities'!AQ10",24,"Noise externalities","AQ10",1,null,0,0,{"$f":"IF(EXACT(INDEX($C700:$E700,1,Code_language),H700),0,1)","v":0}]
["Countries","A1","Listado de países reconocidos por las Naciones Unidas con sus códigos ISO3, continente, región y zona.","List of countries recognized by the United Nations with their ISO3 codes, continent, region and zone.","Liste des pays reconnus par les Nations Unies avec leurs codes ISO3, continent, région et zone.","-",null,{"$f":"+Countries!A1","v":"List of countries recognized by the United Nations with their ISO3 codes, continent, region and zone."},{"$f":"+_xlfn.FORMULATEXT(H701)","v":"=+Countries!A1"},{"$f":"+FIND(\"!\",I701,1)","v":12},{"$f":"SUBSTITUTE(MID(I701,3,J701-3),\"'\",\"\")","v":"Countries"},{"$f":"+MID(I701,J701+1,LEN(I701))","v":"A1"},1,null,0,0,{"$f":"IF(EXACT(INDEX($C701:$E701,1,Code_language),H701),0,1)","v":0}]
["Countries","O1","Listado de países de acuerdo a idioma elegido.","List of countries according to the chosen language.","Liste des pays selon la langue choisie.","-",null,{"$f":"+Countries!O1","v":"List of countries according to the chosen language."},"=+Countries!O1",12,"Countries",{"$f":"+MID(I702,J702+1,LEN(I702))","v":"O1"},1,null,0,0,{"$f":"IF(EXACT(INDEX($C702:$E702,1,Code_language),H702),0,1)","v":0}]
["Countries","T1","Listado de países que son mostrados en Panel de Control dependiendo del idioma (ordenados por orden alfabético).","List of countries that are shown on the Control Panel depending on the language (ordered in alphabetical order).","Liste des pays affichés dans le Panneau de Configuration selon la langue (classés par ordre alphabétique).","-",null,{"$f":"+Countries!T1","v":"List of countries that are shown on the Control Panel depending on the language (ordered in alphabetical order)."},"=+Countries!T1",12,"Countries",{"$f":"+MID(I703,J703+1,LEN(I703))","v":"T1"},1,null,0,0,{"$f":"IF(EXACT(INDEX($C703:$E703,1,Code_language),H703),0,1)","v":0}]
["Formulas","A1","Variable de Salida","Output Variable","Variable de Sortie","-",null,{"$f":"+Formulas!A1","v":"Output Variable"},{"$f":"+_xlfn.FORMULATEXT(H704)","v":"=+Formulas!A1"},{"$f":"+FIND(\"!\",I704,1)","v":11},{"$f":"SUBSTITUTE(MID(I704,3,J704-3),\"'\",\"\")","v":"Formulas"},{"$f":"+MID(I704,J704+1,LEN(I704))","v":"A1"},1,null,0,0,{"$f":"IF(EXACT(INDEX($C704:$E704,1,Code_language),H704),0,1)","v":0}]
["Formulas","B1","Fórmula de Cálculo","Calculation Formula","Formule de Calcul","-",null,{"$f":"+Formulas!B1","v":"Calculation Formula"},"=+Formulas!B1",11,"Formulas","B1",1,null,0,0,{"$f":"IF(EXACT(INDEX($C705:$E705,1,Code_language),H705),0,1)","v":0}]
["Formulas","C1","Variables de Entrada","Input Variables","Variables d'Entrée","-",null,{"$f":"+Formulas!C1","v":"Input Variables"},"=+Formulas!C1",11,"Formulas","C1",1,null,0,0,{"$f":"IF(EXACT(INDEX($C706:$E706,1,Code_language),H706),0,1)","v":0}]
["Formulas","A2","Costos Totales de Propiedad","Total Cost of Ownership (TCO)","Coûts Totaux de Possession","-",null,{"$f":"+Formulas!A2","v":"Total Cost of Ownership (TCO)"},"=+Formulas!A2",11,"Formulas","A2",1,null,0,0,{"$f":"IF(EXACT(INDEX($C707:$E707,1,Code_language),H707),0,1)","v":0}]
["Formulas","D3",": Periodo de evaluación del proyecto (años)",": Project evaluation period (years)",": Période d'évaluation du projet (années)","-",null,{"$f":"+Formulas!D3","v":": Project evaluation period (years)"},"=+Formulas!D3",11,"Formulas","D3",1,null,0,0,{"$f":"IF(EXACT(INDEX($C708:$E708,1,Code_language),H708),0,1)","v":0}]
["Formulas","D4",": Tasa de descuento (-)",": Discount Rate (-)",": Taux de réduction (-)","-",null,{"$f":"+Formulas!D4","v":": Discount Rate (-)"},"=+Formulas!D4",11,"Formulas","D4",1,null,0,0,{"$f":"IF(EXACT(INDEX($C709:$E709,1,Code_language),H709),0,1)","v":0}]
["Formulas","A5","Costos de inversión","Investment Costs","Coûts d'Investissement","-",null,{"$f":"+Formulas!A5","v":"Investment Costs"},"=+Formulas!A5",11,"Formulas","A5",1,null,0,0,{"$f":"IF(EXACT(INDEX($C710:$E710,1,Code_language),H710),0,1)","v":0}]
["Formulas","D6",": Costo unitario estimado para la instalación de infraestructura de carga en caso de los buses eléctricos (USD)",": Estimated unit cost for the installation of charging infrastructure in the case of electric buses (USD)",": Coût unitaire estimé pour l’installation d’une infrastructure de chargement pour les bus électriques (USD)","-",null,{"$f":"+Formulas!D6","v":": Estimated unit cost for the installation of charging infrastructure in the case of electric buses (USD)"},"=+Formulas!D6",11,"Formulas","D6",1,null,{"$f":"IF(EXACT(A711,K711),0,1)","v":0},{"$f":"IF(EXACT(B711,L711),0,1)","v":0},{"$f":"IF(EXACT(INDEX($C711:$E711,1,Code_language),H711),0,1)","v":0}]
["Formulas","D7",": Tamaño de flota de tecnología i (bus)",": Fleet size of technology i (bus)",": Taille du parc technologique i (bus)","-",null,{"$f":"+Formulas!D7","v":": Fleet size of technology i (bus)"},"=+Formulas!D7",11,"Formulas","D7",1,null,0,0,{"$f":"IF(EXACT(INDEX($C712:$E712,1,Code_language),H712),0,1)","v":0}]
["Formulas","D8",": Impuesto sobre el valor añadido agregado propio de cada país (%)",": Value added tax of each country (%)",": Taxe sur la valeur ajoutée propre à chaque pays (%)","-",null,{"$f":"+Formulas!D8","v":": Value added tax of each country (%)"},"=+Formulas!D8",11,"Formulas","D8",{"$f":"+COUNTIFS($K$2:$K$775,$K713,$L$2:$L$775,$L713)","v":1},null,0,0,{"$f":"IF(EXACT(INDEX($C713:$E713,1,Code_language),H713),0,1)","v":0}]
["Formulas","A9","Costos de la Energía","Energy Costs","Coûts de l'Énergie","-",null,{"$f":"+Formulas!A9","v":"Energy Costs"},"=+Formulas!A9",11,"Formulas","A9",1,null,0,0,{"$f":"IF(EXACT(INDEX($C714:$E714,1,Code_language),H714),0,1)","v":0}]
["Formulas","D10",": Precio del energético utilizado por la tecnología seleccionada para la flota i en cada periodo t (USD/unidad energética)",": Energy source price used by the technology chosen for fleet i in each period t (USD/energy unit)",": Prix de la source d'énergie utilisée par la technologie choisie pour la flotte i pour chaque période t (USD/unité énergétique)","-",null,{"$f":"+Formulas!D10","v":": Energy source price used by the technology chosen for fleet i in each period t (USD/energy unit)"},"=+Formulas!D10",11,"Formulas","D10",1,null,0,0,{"$f":"IF(EXACT(INDEX($C715:$E715,1,Code_language),H715),0,1)","v":0}]
["Formulas","D11",": Rendimiento energético de la flota i (km/ unidad energética)",": Energy performance of fleet i (km/energy unit)",": Rendimiento energético de la flota i (km/ unidad energética)","-",null,{"$f":"+Formulas!D11","v":": Energy performance of fleet i (km/energy unit)"},"=+Formulas!D11",11,"Formulas","D11",1,null,0,0,{"$f":"IF(EXACT(INDEX($C716:$E716,1,Code_language),H716),0,1)","v":0}]
["Formulas","D12",": Tamaño de flota de tecnología i (bus)",": Fleet size of technology i (bus)",": Taille du parc technologique i (bus)","-",null,{"$f":"+Formulas!D12","v":": Fleet size of technology i (bus)"},"=+Formulas!D12",11,"Formulas","D12",1,null,0,0,{"$f":"IF(EXACT(INDEX($C717:$E717,1,Code_language),H717),0,1)","v":0}]
["Formulas","A13","Costos de Mantención","Maintenance Costs","Coûts de Maintenance","-",null,{"$f":"+Formulas!A13","v":"Maintenance Costs"},"=+Formulas!A13",11,"Formulas","A13",1,null,0,0,{"$f":"IF(EXACT(INDEX($C718:$E718,1,Code_language),H718),0,1)","v":0}]
["Formulas","D14",": Costo unitario por kilómetro recorrido asociado al uso de aceites lubricantes y dependiente de cada tecnología (USD/km)",": Unit cost per kilometre travelled associated with the use of lubricating oils and dependent on each technology (USD/km)",": Coût unitaire par kilomètre parcouru associé à l’utilisation d’huiles lubrifiantes et dépendant de chaque technologie (USD/km)","-",null,{"$f":"+Formulas!D14","v":": Unit cost per kilometre travelled associated with the use of lubricating oils and dependent on each technology (USD/km)"},"=+Formulas!D14",11,"Formulas","D14",1,null,0,0,{"$f":"IF(EXACT(INDEX($C719:$E719,1,Code_language),H719),0,1)","v":0}]
["Formulas","D15",": Costo unitario por kilómetro recorrido asociado al desgaste de neumáticos (USD/km)",": Unit cost per kilometre travelled associated with tyre wear (USD/km)",": Coût unitaire par kilomètre parcouru associé à l’usure des pneus (USD/km)","-",null,{"$f":"+Formulas!D15","v":": Unit cost per kilometre travelled associated with tyre wear (USD/km)"},"=+Formulas!D15",11,"Formulas","D15",1,null,0,0,{"$f":"IF(EXACT(INDEX($C720:$E720,1,Code_language),H720),0,1)","v":0}]
["Formulas","D16",": Costo unitario por kilómetro recorrido en reparaciones y mantención general (USD/km)",": Unit cost per kilometre travelled in repairs and general maintenance (USD/km)",": Coût unitaire par kilomètre parcouru en réparations et maintenance générale (USD/km)","-",null,{"$f":"+Formulas!D16","v":": Unit cost per kilometre travelled in repairs and general maintenance (USD/km)"},"=+Formulas!D16",11,"Formulas","D16",1,null,0,0,{"$f":"IF(EXACT(INDEX($C721:$E721,1,Code_language),H721),0,1)","v":0}]
["Formulas","D17",": Tamaño de flota de tecnología i (bus)",": Fleet size of technology i (bus)",": Taille du parc technologique i (bus)","-",null,{"$f":"+Formulas!D17","v":": Fleet size of technology i (bus)"},"=+Formulas!D17",11,"Formulas","D17",1,null,0,0,{"$f":"IF(EXACT(INDEX($C722:$E722,1,Code_language),H722),0,1)","v":0}]
["Formulas","A18","Costos de Personal","Personnel Costs","Coûts de Personnel","-",null,{"$f":"+Formulas!A18","v":"Personnel Costs"},"=+Formulas!A18",11,"Formulas","A18",1,null,0,0,{"$f":"IF(EXACT(INDEX($C723:$E723,1,Code_language),H723),0,1)","v":0}]
["Formulas","D19",": Cantidad de conductores promedio que utilizarán cada bus de la flota i (conductores/bus)",": Average number of drivers that will use each bus in fleet i (drivers/bus)",": Nombre moyen de conducteurs utilisant chaque bus de la flotte i (conducteurs/bus)","-",null,{"$f":"+Formulas!D19","v":": Average number of drivers that will use each bus in fleet i (drivers/bus)"},"=+Formulas!D19",11,"Formulas","D19",1,null,0,0,{"$f":"IF(EXACT(INDEX($C724:$E724,1,Code_language),H724),0,1)","v":0}]
["Formulas","D20",": Salario promedio mensual estimado para cada conductor (USD/mes-conductor)",": Estimated average monthly salary for each driver (USD/month-driver)",": Salaire mensuel moyen estimé pour chaque conducteur (USD/mois-conducteur)","-",null,{"$f":"+Formulas!D20","v":": Estimated average monthly salary for each driver (USD/month-driver)"},"=+Formulas!D20",11,"Formulas","D20",1,null,0,0,{"$f":"IF(EXACT(INDEX($C725:$E725,1,Code_language),H725),0,1)","v":0}]
["Formulas","A21","Costos Fijos","Fixed Costs","Coûts Fixes","-",null,{"$f":"+Formulas!A21","v":"Fixed Costs"},"=+Formulas!A21",11,"Formulas","A21",1,null,0,0,{"$f":"IF(EXACT(INDEX($C726:$E726,1,Code_language),H726),0,1)","v":0}]
["Formulas","D22",": Costos fijos unitarios asociados al pago de seguros, permisos de circulación y revisiones técnicas obligatorias (USD/bus-año)",": Fixed unit costs associated with the payment of insurance, circulation permits and mandatory technical inspections (USD/bus-year)",": Coûts unitaires fixes liés au paiement des assurances, des permis de circulation et des révisions techniques obligatoires (USD/bus-an)","-",null,{"$f":"+Formulas!D22","v":": Fixed unit costs associated with the payment of insurance, circulation permits and mandatory technical inspections (USD/bus-year)"},"=+Formulas!D22",11,"Formulas","D22",1,null,0,0,{"$f":"IF(EXACT(INDEX($C727:$E727,1,Code_language),H727),0,1)","v":0}]
["Formulas","A23","Costos de Remplazo de Baterías","Battery Replacement Costs","Coûts de Remplacement des Batteries","-",null,{"$f":"+Formulas!A23","v":"Battery Replacement Costs"},"=+Formulas!A23",11,"Formulas","A23",1,null,0,0,{"$f":"IF(EXACT(INDEX($C728:$E728,1,Code_language),H728),0,1)","v":0}]
["Formulas","D24",": Capacidad de las baterías de la tecnología i seleccionada (kWh)",": Battery capacity of selected technology i (kWh)",": Capacité des batteries de la technologie i sélectionnée (kWh)","-",null,{"$f":"+Formulas!D24","v":": Battery capacity of selected technology i (kWh)"},"=+Formulas!D24",11,"Formulas","D24",1,null,0,0,{"$f":"IF(EXACT(INDEX($C729:$E729,1,Code_language),H729),0,1)","v":0}]
["Formulas","D25",": Proyección del precio unitario internacional de compra de las baterías (USD/kWh)",": Projection of the international unit purchase price of batteries (USD/kWh)",": Projection du prix unitaire international d’achat des batteries (USD/kWh)","-",null,{"$f":"+Formulas!D25","v":": Projection of the international unit purchase price of batteries (USD/kWh)"},"=+Formulas!D25",11,"Formulas","D25",1,null,0,0,{"$f":"IF(EXACT(INDEX($C730:$E730,1,Code_language),H730),0,1)","v":0}]
["Formulas","A26","Costos Financieros","Financial Costs","Coûts Financiers","-",null,{"$f":"+Formulas!A26","v":"Financial Costs"},"=+Formulas!A26",11,"Formulas","A26",1,null,0,0,{"$f":"IF(EXACT(INDEX($C731:$E731,1,Code_language),H731),0,1)","v":0}]
["Formulas","D27",": Pago de intereses y amortización calculados para cada tecnología i y para cada periodo t (USD/año)",": Payment of interest and depreciation calculated for each technology i and for each period t (USD/year)","Paiement d'intérêts et amortissement calculés pour chaque technologie i et pour chaque période t (USD/an).","-",null,{"$f":"+Formulas!D27","v":": Payment of interest and depreciation calculated for each technology i and for each period t (USD/year)"},"=+Formulas!D27",11,"Formulas","D27",1,null,0,0,{"$f":"IF(EXACT(INDEX($C732:$E732,1,Code_language),H732),0,1)","v":0}]
["Formulas","D28",": Tasa de descuento (-)",": Discount Rate (-)",": Taux de réduction (-)","-",null,{"$f":"+Formulas!D28","v":": Discount Rate (-)"},"=+Formulas!D28",11,"Formulas","D28",1,null,0,0,{"$f":"IF(EXACT(INDEX($C733:$E733,1,Code_language),H733),0,1)","v":0}]
["Formulas","A29","Ingresos por venta de Pasajes","Income from ticket sales","Recettes pour vente de billets","-",null,{"$f":"+Formulas!A29","v":"Income from ticket sales"},"=+Formulas!A29",11,"Formulas","A29",1,null,0,0,{"$f":"IF(EXACT(INDEX($C734:$E734,1,Code_language),H734),0,1)","v":0}]
["Formulas","D30",": Tarifa promedio del país o región seleccionado (USD/pasajero)",": Average fare of the selected country or region (USD/passenger)",": Tarif moyen du pays ou de la région sélectionné (USD/passager)","-",null,{"$f":"+Formulas!D30","v":": Average fare of the selected country or region (USD/passenger)"},"=+Formulas!D30",11,"Formulas","D30",1,null,0,0,{"$f":"IF(EXACT(INDEX($C735:$E735,1,Code_language),H735),0,1)","v":0}]
["Formulas","D31",": Número de pasajeros promedio transportados por bus (pasajeros/bus-año)",": Average number of passengers transported per bus (passengers/bus-year)",": Nombre moyen de passagers transportés par bus (passagers/an-bus)","-",null,{"$f":"+Formulas!D31","v":": Average number of passengers transported per bus (passengers/bus-year)"},"=+Formulas!D31",11,"Formulas","D31",1,null,0,0,{"$f":"IF(EXACT(INDEX($C736:$E736,1,Code_language),H736),0,1)","v":0}]
["Formulas","A32","Ingresos por valores Residuales","Revenues from Residual Values","Recettes en valeur Résiduelle","-",null,{"$f":"+Formulas!A32","v":"Revenues from Residual Values"},"=+Formulas!A32",11,"Formulas","A32",1,null,0,0,{"$f":"IF(EXACT(INDEX($C737:$E737,1,Code_language),H737),0,1)","v":0}]
["Formulas","D33",": Parámetro asignado por cada usuario para cada activo (buses y baterías) asignado al final de la vida útil, o al final del periodo de evaluación (%)",": Parameter assigned by each user for each asset (buses and batteries) assigned at the end of the service life, or at the end of the evaluation period (%)",": Paramètre attribué par chaque utilisateur pour chaque actif (bus et batteries) affecté en fin de vie utile ou à la fin de la période d’évaluation (%)","-",null,{"$f":"+Formulas!D33","v":": Parameter assigned by each user for each asset (buses and batteries) assigned at the end of the service life, or at the end of the evaluation period (%)"},"=+Formulas!D33",11,"Formulas","D33",1,null,0,0,{"$f":"IF(EXACT(INDEX($C738:$E738,1,Code_language),H738),0,1)","v":0}]
["Formulas","A34","Emisiones Anuales de Contaminantes","Annual Pollutant Emissions","Émissions Annuelles de Polluants","-",null,{"$f":"+Formulas!A34","v":"Annual Pollutant Emissions"},"=+Formulas!A34",11,"Formulas","A34",1,null,0,0,{"$f":"IF(EXACT(INDEX($C739:$E739,1,Code_language),H739),0,1)","v":0}]
["Formulas","D35",": Nivel de actividad medio anual para un bus (km/año-bus) ",": Average annual activity for one bus (km/year-bus) ",": Niveau d’activité annuel moyen pour un bus (km/an-bus)","-",null,{"$f":"+Formulas!D35","v":": Average annual activity for one bus (km/year-bus) "},"=+Formulas!D35",11,"Formulas","D35",1,null,0,0,{"$f":"IF(EXACT(INDEX($C740:$E740,1,Code_language),H740),0,1)","v":0}]
["Formulas","D36",": Consumo del energético i por km recorrido anual",": Energy source consumption i per annual km travelled",": Consommation de la source d’énergie i par kilomètre parcouru annuel","-",null,{"$f":"+Formulas!D36","v":": Energy source consumption i per annual km travelled"},"=+Formulas!D36",11,"Formulas","D36",1,null,0,0,{"$f":"IF(EXACT(INDEX($C741:$E741,1,Code_language),H741),0,1)","v":0}]
["Formulas","D37",": Factor de emisión para el energético i y el contaminante k, con k = CO2, CH4, N2O, NOx, NO, MP, CO, THC y HCNM",": Emissions factor for energy source i and pollutant k, with k = CO2, CH4, N2O, NOx, NO, MP, CO, THC and HCNM",": Facteur d’émission pour la source d’énergie i et le polluant k, avec k = CO2, CH4, N2O, NOx, NO, MP, CO, THC et HCNM","-",null,{"$f":"+Formulas!D37","v":": Emissions factor for energy source i and pollutant k, with k = CO2, CH4, N2O, NOx, NO, MP, CO, THC and HCNM"},"=+Formulas!D37",11,"Formulas","D37",1,null,0,0,{"$f":"IF(EXACT(INDEX($C742:$E742,1,Code_language),H742),0,1)","v":0}]
["Formulas","D38",": Tamaño de flota de tecnología i",": Fleet size of technology i",": Taille de la flotte de technologies i","-",null,{"$f":"+Formulas!D38","v":": Fleet size of technology i"},"=+Formulas!D38",11,"Formulas","D38",1,null,0,0,{"$f":"IF(EXACT(INDEX($C743:$E743,1,Code_language),H743),0,1)","v":0}]
["Formulas","A39","Costos Ambiental CO2eq","CO2eq Environmental Costs","Coûts Environnementaux CO2eq","-",null,{"$f":"+Formulas!A39","v":"CO2eq Environmental Costs"},"=+Formulas!A39",11,"Formulas","A39",1,null,0,0,{"$f":"IF(EXACT(INDEX($C744:$E744,1,Code_language),H744),0,1)","v":0}]
["Formulas","D40",": Costo de la emisión de una tonelada de CO2",": Cost of emission of one ton of CO2",": Coûts de l'émission d'une tonne de CO2","-",null,{"$f":"+Formulas!D40","v":": Cost of emission of one ton of CO2"},"=+Formulas!D40",11,"Formulas","D40",1,null,0,0,{"$f":"IF(EXACT(INDEX($C745:$E745,1,Code_language),H745),0,1)","v":0}]
["Formulas","D41",": Emisiones anuales de CO2eq de la tecnología i",": Annual CO2eq emissions from technology i",": Émissions annuelles de CO2eq de la technologie i","-",null,{"$f":"+Formulas!D41","v":": Annual CO2eq emissions from technology i"},"=+Formulas!D41",11,"Formulas","D41",1,null,0,0,{"$f":"IF(EXACT(INDEX($C746:$E746,1,Code_language),H746),0,1)","v":0}]
["Formulas","A42","Costos Ambiental Ruido","Environmental Noise Costs","Coûts Environnementaux Bruit","-",null,{"$f":"+Formulas!A42","v":"Environmental Noise Costs"},"=+Formulas!A42",11,"Formulas","A42",1,null,0,0,{"$f":"IF(EXACT(INDEX($C747:$E747,1,Code_language),H747),0,1)","v":0}]
["Formulas","D43",": Disposición a Pagar de una persona por reducir el ruido cuando se está expuesto a la cantidad de decibeles emitidos por la tecnología i",": Willingness to Pay of a person to reduce noise when exposed to the number of decibels emitted by technology i",": Disposition à payer d'une personne pour réduire le bruit quand elle est exposée à la quantité de décibels émis par la technologie i","-",null,{"$f":"+Formulas!D43","v":": Willingness to Pay of a person to reduce noise when exposed to the number of decibels emitted by technology i"},"=+Formulas!D43",11,"Formulas","D43",1,null,0,0,{"$f":"IF(EXACT(INDEX($C748:$E748,1,Code_language),H748),0,1)","v":0}]
["Formulas","D44",": Cantidad de pasajeros que utilizan la tecnología i",": Number of passengers that use technology i",": Nombre de passagers utilisant la technologie i","-",null,{"$f":"+Formulas!D44","v":": Number of passengers that use technology i"},"=+Formulas!D44",11,"Formulas","D44",1,null,0,0,{"$f":"IF(EXACT(INDEX($C749:$E749,1,Code_language),H749),0,1)","v":0}]
["Formulas","A45","Valor Presente Neto","Net Present Value","Valeur Actuelle Nette","-",null,{"$f":"+Formulas!A45","v":"Net Present Value"},"=+Formulas!A45",11,"Formulas","A45",1,null,0,0,{"$f":"IF(EXACT(INDEX($C750:$E750,1,Code_language),H750),0,1)","v":0}]
["Formulas","D46",": Corresponde a la suma de los costos individuales de cada una de las flotas i en cada año t (USD)",": This corresponds to the sum of the individual costs of each one of fleets i in each year t (USD)",": Correspond à la somme des coûts individuels de chacune des flottes i pour chaque année t (USD)","-",null,{"$f":"+Formulas!D46","v":": This corresponds to the sum of the individual costs of each one of fleets i in each year t (USD)"},"=+Formulas!D46",11,"Formulas","D46",1,null,0,0,{"$f":"IF(EXACT(INDEX($C751:$E751,1,Code_language),H751),0,1)","v":0}]
["Formulas","D47",": Tasa de descuento (-)",": Discount Rate (-)",": Taux de réduction (-)","-",null,{"$f":"+Formulas!D47","v":": Discount Rate (-)"},"=+Formulas!D47",11,"Formulas","D47",1,null,0,0,{"$f":"IF(EXACT(INDEX($C752:$E752,1,Code_language),H752),0,1)","v":0}]
["Formulas","A48","Tasa Interna de Retorno ","Internal Rate of Return ","Taux de Rendement Interne ","-",null,{"$f":"+Formulas!A48","v":"Internal Rate of Return "},"=+Formulas!A48",11,"Formulas","A48",1,null,0,0,{"$f":"IF(EXACT(INDEX($C753:$E753,1,Code_language),H753),0,1)","v":0}]
["Formulas","D49",": Valor Presente Neto de cada inversión asociada a cada flota i (USD)",": Net Present Value of each investment associated with each fleet i (USD)",": Valeur Actuelle Nette de chaque investissement associé à chaque flotte i (USD)","-",null,{"$f":"+Formulas!D49","v":": Net Present Value of each investment associated with each fleet i (USD)"},"=+Formulas!D49",11,"Formulas","D49",1,null,0,0,{"$f":"IF(EXACT(INDEX($C754:$E754,1,Code_language),H754),0,1)","v":0}]
["Formulas","A50","Periodo de Retorno","Payback Period","Période de Retour sur investissement","-",null,{"$f":"+Formulas!A50","v":"Payback Period"},"=+Formulas!A50",11,"Formulas","A50",1,null,0,0,{"$f":"IF(EXACT(INDEX($C755:$E755,1,Code_language),H755),0,1)","v":0}]
["Formulas","D51",": Valor Presente Neto de cada inversión asociada a cada flota i (USD)",": Net Present Value of each investment associated with each fleet i (USD)",": Valeur Actuelle Nette de chaque investissement associé à chaque flotte i (USD)","-",null,{"$f":"+Formulas!D51","v":": Net Present Value of each investment associated with each fleet i (USD)"},"=+Formulas!D51",11,"Formulas","D51",1,null,0,0,{"$f":"IF(EXACT(INDEX($C756:$E756,1,Code_language),H756),0,1)","v":0}]
["Formulas","A52","Costo Nivelado del Transporte","Levelized Cost of Transportation","Coût Nivelé des Transports ","-",null,{"$f":"+Formulas!A52","v":"Levelized Cost of Transportation"},"=+Formulas!A52",11,"Formulas","A52",1,null,0,0,{"$f":"IF(EXACT(INDEX($C757:$E757,1,Code_language),H757),0,1)","v":0}]
["Formulas","D53",": Nivel de actividad medio anual para un bus (km/año-bus) ",": Average annual activity for one bus (km/year-bus) ",": Niveau d’activité annuel moyen pour un bus (km/an-bus)","-",null,{"$f":"+Formulas!D53","v":": Average annual activity for one bus (km/year-bus) "},"=+Formulas!D53",11,"Formulas","D53",1,null,0,0,{"$f":"IF(EXACT(INDEX($C758:$E758,1,Code_language),H758),0,1)","v":0}]
["Formulas","D54",": Tasa de descuento (-)",": Discount Rate (-)",": Taux de réduction (-)","-",null,{"$f":"+Formulas!D54","v":": Discount Rate (-)"},"=+Formulas!D54",11,"Formulas","D54",1,null,0,0,{"$f":"IF(EXACT(INDEX($C759:$E759,1,Code_language),H759),0,1)","v":0}]
["Formulas","D2",": Costos individuales de cada una de las flotas i en cada año t (USD)",": Individual costs of each one of the fleets i in each year t (USD)",": Coûts individuels de chaque flotte i pour chaque année t (USD)","-",null,{"$f":"+Formulas!D2","v":": Individual costs of each one of the fleets i in each year t (USD)"},"=+Formulas!D2",11,"Formulas","D2",1,null,0,0,{"$f":"IF(EXACT(INDEX($C760:$E760,1,Code_language),H760),0,1)","v":0}]
["Formulas","D5",": Precio unitario de venta de cada flota i  (USD)",": Unit sales price of each fleet i (USD)",": Prix de vente unitaire de chaque flotte i  (USD)","-",null,{"$f":"+Formulas!D5","v":": Unit sales price of each fleet i (USD)"},"=+Formulas!D5",11,"Formulas","D5",1,null,0,0,{"$f":"IF(EXACT(INDEX($C761:$E761,1,Code_language),H761),0,1)","v":0}]
["Formulas","D9",": Nivel de actividad promedio anual de la flota i (km/año)",": Average annual activity level of fleet i (km/year)",": Niveau d’activité annuel moyen de la flotte i (km/an)","-",null,{"$f":"+Formulas!D9","v":": Average annual activity level of fleet i (km/year)"},"=+Formulas!D9",11,"Formulas","D9",1,null,0,0,{"$f":"IF(EXACT(INDEX($C762:$E762,1,Code_language),H762),0,1)","v":0}]
["Formulas","D13",": Nivel de actividad promedio anual de la flota i (km/año)",": Average annual activity level of fleet i (km/year)",": Niveau d’activité annuel moyen de la flotte i (km/an)","-",null,{"$f":"+Formulas!D13","v":": Average annual activity level of fleet i (km/year)"},"=+Formulas!D13",11,"Formulas","D13",1,null,0,0,{"$f":"IF(EXACT(INDEX($C763:$E763,1,Code_language),H763),0,1)","v":0}]
["Formulas","D18",": Tamaño de flota de tecnología i (bus)",": Fleet size of technology i (bus)",": Taille du parc technologique i (bus)","-",null,{"$f":"+Formulas!D18","v":": Fleet size of technology i (bus)"},"=+Formulas!D18",11,"Formulas","D18",1,null,0,0,{"$f":"IF(EXACT(INDEX($C764:$E764,1,Code_language),H764),0,1)","v":0}]
["Formulas","D21",": Tamaño de flota de tecnología i (bus)",": Fleet size of technology i (bus)",": Taille du parc technologique i (bus)","-",null,{"$f":"+Formulas!D21","v":": Fleet size of technology i (bus)"},"=+Formulas!D21",11,"Formulas","D21",1,null,0,0,{"$f":"IF(EXACT(INDEX($C765:$E765,1,Code_language),H765),0,1)","v":0}]
["Formulas","D23",": Tamaño de flota de tecnología i (bus)",": Fleet size of technology i (bus)",": Taille du parc technologique i (bus)","-",null,{"$f":"+Formulas!D23","v":": Fleet size of technology i (bus)"},"=+Formulas!D23",11,"Formulas","D23",1,null,0,0,{"$f":"IF(EXACT(INDEX($C766:$E766,1,Code_language),H766),0,1)","v":0}]
["Formulas","D26",": Periodo de préstamo (años)",": Loan period (years)",": Période de prêt (années)","-",null,{"$f":"+Formulas!D26","v":": Loan period (years)"},"=+Formulas!D26",11,"Formulas","D26",1,null,0,0,{"$f":"IF(EXACT(INDEX($C767:$E767,1,Code_language),H767),0,1)","v":0}]
["Formulas","D29",": Tamaño de flota de tecnología i (bus)",": Fleet size of technology i (bus)",": Taille du parc technologique i (bus)","-",null,{"$f":"+Formulas!D29","v":": Fleet size of technology i (bus)"},{"$f":"+_xlfn.FORMULATEXT(H768)","v":"=+Formulas!D29"},{"$f":"+FIND(\"!\",I768,1)","v":11},{"$f":"SUBSTITUTE(MID(I768,3,J768-3),\"'\",\"\")","v":"Formulas"},{"$f":"+MID(I768,J768+1,LEN(I768))","v":"D29"},1,null,0,0,{"$f":"IF(EXACT(INDEX($C768:$E768,1,Code_language),H768),0,1)","v":0}]
["Formulas","D32",": Costo total de inversión (USD)",": Total investment cost (USD)",": Coût total de l'investissement (USD)","-",null,{"$f":"+Formulas!D32","v":": Total investment cost (USD)"},"=+Formulas!D32",11,"Formulas","D32",1,null,0,0,{"$f":"IF(EXACT(INDEX($C769:$E769,1,Code_language),H769),0,1)","v":0}]
["Formulas","D34",": Emisiones anuales de la tecnología i y el contaminante k",": Annual emissions of technology i and pollutant k",": Émissions annuelles de la technologie i et du polluant k","-",null,{"$f":"+Formulas!D34","v":": Annual emissions of technology i and pollutant k"},"=+Formulas!D34",11,"Formulas","D34",1,null,0,0,{"$f":"IF(EXACT(INDEX($C770:$E770,1,Code_language),H770),0,1)","v":0}]
["Formulas","D39",": Costo asociado a la emisión de CO2eq para la tecnología i",": Cost associated to the CO2eq emissions for technology i",": Coût associé à l’émission de CO2eq pour la technologie i","-",null,{"$f":"+Formulas!D39","v":": Cost associated to the CO2eq emissions for technology i"},"=+Formulas!D39",11,"Formulas","D39",1,null,0,0,{"$f":"IF(EXACT(INDEX($C771:$E771,1,Code_language),H771),0,1)","v":0}]
["Formulas","D42",": Costo asociado a la emisión de ruido de la tecnología i",": Cost associated to noise emissions from technology i",": Coût associé aux émissions sonores de la technologie i","-",null,{"$f":"+Formulas!D42","v":": Cost associated to noise emissions from technology i"},"=+Formulas!D42",11,"Formulas","D42",1,null,0,0,{"$f":"IF(EXACT(INDEX($C772:$E772,1,Code_language),H772),0,1)","v":0}]
["Formulas","D45",": Corresponde a la suma de los ingresos individuales de cada una de las flotas i en cada año t (USD)",": This corresponds to the sum of the individual costs of each one of fleets i in each year t (USD)",": Correspond à la somme des recettes individuelles de chacune des flottes i pour chaque année t (USD)","-",null,{"$f":"+Formulas!D45","v":": This corresponds to the sum of the individual costs of each one of fleets i in each year t (USD)"},"=+Formulas!D45",11,"Formulas","D45",1,null,0,0,{"$f":"IF(EXACT(INDEX($C773:$E773,1,Code_language),H773),0,1)","v":0}]
["Formulas","D48",": Tasa de descuento necesaria para que el VPN de cada flota i sea igual a 0 (%)",": Discount rate needed so that the NPV of each fleet i is equal to 0 (%)",": Taux de réduction requis pour que le VAN de chaque flotte i soit égal à 0 (%)","-",null,{"$f":"+Formulas!D48","v":": Discount rate needed so that the NPV of each fleet i is equal to 0 (%)"},"=+Formulas!D48",11,"Formulas","D48",1,null,0,0,{"$f":"IF(EXACT(INDEX($C774:$E774,1,Code_language),H774),0,1)","v":0}]
["Formulas","D52",": Suma de los costos individuales de cada una de las flotas i en cada año t (USD)",": Sum of individual costs of each one of the fleets i in each year t (USD)",": Somme des coûts individuels de chacune des flottes i pour chaque année t (USD)","-",null,{"$f":"+Formulas!D52","v":": Sum of individual costs of each one of the fleets i in each year t (USD)"},"=+Formulas!D52",11,"Formulas","D52",1,null,{"$f":"IF(EXACT(A775,K775),0,1)","v":0},{"$f":"IF(EXACT(B775,L775),0,1)","v":0},{"$f":"IF(EXACT(INDEX($C775:$E775,1,Code_language),H775),0,1)","v":0}]
["Noise externalities","Y26","DAP [euro]","WTP [euro]","WTP [euro]","-",null,{"$f":"'Noise externalities'!Y26","v":"WTP [euro]"},"='Noise externalities'!Y26",{"$f":"+FIND(\"!\",I776,1)","v":23},{"$f":"SUBSTITUTE(MID(I776,3,J776-3),\"'\",\"\")","v":"Noise externalities"},{"$f":"+MID(I776,J776+1,LEN(I776))","v":"Y26"},0]
["Noise externalities","Z26","DAP [USD]","WTP [USD]","WTP [USD]","-",null,{"$f":"'Noise externalities'!Z26","v":"WTP [USD]"},{"$f":"+_xlfn.FORMULATEXT(H777)","v":"='Noise externalities'!Z26"},{"$f":"+FIND(\"!\",I777,1)","v":23},{"$f":"SUBSTITUTE(MID(I777,3,J777-3),\"'\",\"\")","v":"Noise externalities"},{"$f":"+MID(I777,J777+1,LEN(I777))","v":"Z26"},0]
["Input Data","E9","USD / pas","USD/pass","USD / pass.","-",null,{"$f":"'Input Data'!E9","v":"USD/pass"},{"$f":"+_xlfn.FORMULATEXT(H778)","v":"='Input Data'!E9"},{"$f":"+FIND(\"!\",I778,1)","v":14},{"$f":"SUBSTITUTE(MID(I778,3,J778-3),\"'\",\"\")","v":"Input Data"},{"$f":"+MID(I778,J778+1,LEN(I778))","v":"E9"},0]

{"sheet":"Aux_Tab","index":20,"n_rows":128,"n_cols":28,"rows_kept":128,"cut":false,"hidden":false,"merged":[]}
["Listas desplegables dependientes",null,null,null,{"$f":"+IF(Code_language=1,\"Español\",IF(Code_language=2,\"English\",IF(Code_language=3,\"Français\")))","v":"English"}]
[]
[null,"Selección de Idioma"]
[null,"Idioma"]
[null,"Español"]
[null,"English"]
[null,"Français"]
[]
[null,"Tipo de Motor por idioma",null,"Energéticos por tipo de Motor",null,null,null,"Tamaños de bus disponibles por motor y combustible",null,null,null,null,null,"Normas de Emisión por motor, combustible & tamaño del bus"]
[null,"Español",null,"Español_CI","Español_Híbrido","Español_Eléctrico",null,"Español_CI_Biodiésel","Español_CI_Diésel","Español_CI_GN","Español_Híbrido_Diésel","Español_Eléctrico_Electricidad",null,"Español_CI_Biodiésel_12","Español_CI_Diésel_9","Español_CI_Diésel_10","Español_CI_Diésel_12","Español_CI_Diésel_18","Español_CI_GN_10","Español_CI_GN_12","Español_CI_GN_18","Español_Híbrido_Diésel_10","Español_Híbrido_Diésel_12","Español_Híbrido_Diésel_18","Español_Eléctrico_Electricidad_9","Español_Eléctrico_Electricidad_10","Español_Eléctrico_Electricidad_12","Español_Eléctrico_Electricidad_18"]
[null,"CI",null,"Biodiésel","Diésel","Electricidad",null,12,9,10,10,9,null,"Recirculación de Gases de Escape (EGR)","Euro V","Euro V","Euro IV","Euro V","Euro V","Oxidación Catalítica (OC)","Euro V","Euro V","Euro V","Euro V",154,315,324,450]
[null,"Híbrido",null,"Diésel",null,null,null,null,10,12,12,10,null,"Euro V-VI",null,"Euro VI","Euro V","Euro VI","Euro VI","Catalizador de tres vías (3WC)","Euro VI","Euro VI","Euro VI","Euro VI",173,null,374]
[null,"Eléctrico",null,"GN",null,null,null,null,12,18,18,12,null,null,null,null,"Euro VI",null,null,"Euro V",null,null,"Reducción Catalítica Selectiva (SCR)",null,209,null,277]
[null,null,null,null,null,null,null,null,18,null,null,18,null,null,null,null,"EPA 2007",null,null,"Euro VI",null,null,null,null,157]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EPA 2010",null,null,null,null,null,null,null,201]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oxidación Catalítica (OC)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Filtro de Partículas (DPF)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recirculación de Gases de Escape (EGR)"]
[]
[]
[]
[null,"Engine type by language",null,"Fuel by Engine Type",null,null,null,"Available bus sizes by engine and fuel",null,null,null,null,null,"Emission standards by engine, fuel & bus size"]
[null,"English",null,"English_IC","English_Hybrid","English_Electric",null,"English_IC_Biodiesel","English_IC_Diesel","English_IC_NG","English_Hybrid_Diesel","English_Electric_Electricity",null,"English_IC_Biodiesel_12","English_IC_Diesel_9","English_IC_Diesel_10","English_IC_Diesel_12","English_IC_Diesel_18","English_IC_NG_10","English_IC_NG_12","English_IC_NG_18","English_Hybrid_Diesel_10","English_Hybrid_Diesel_12","English_Hybrid_Diesel_18","English_Electric_Electricity_9","English_Electric_Electricity_10","English_Electric_Electricity_12","English_Electric_Electricity_18"]
[null,"IC",null,"Biodiesel","Diesel","Electricity",null,12,9,10,10,9,null,"Exhaust Gas Recirculation (EGR)","Euro V","Euro V","Euro IV","Euro V","Euro V","Oxidation Catalyst (OC)","Euro V","Euro V","Euro V","Euro V",154,315,324,450]
[null,"Hybrid",null,"Diesel",null,null,null,null,10,12,12,10,null,"Euro V-VI",null,"Euro VI","Euro V","Euro VI","Euro VI","Three-Way Catalyst (3WC)","Euro VI","Euro VI","Euro VI","Euro VI",173,null,374]
[null,"Electric",null,"NG",null,null,null,null,12,18,18,12,null,null,null,null,"Euro VI",null,null,"Euro V",null,null,"Selective Catalyst Reduction (SCR)",null,209,null,277]
[null,null,null,null,null,null,null,null,18,null,null,18,null,null,null,null,"EPA 2007",null,null,"Euro VI",null,null,null,null,157]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EPA 2010",null,null,null,null,null,null,null,201]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oxidation Catalyst (OC)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diesel Particulate Filter (DPF)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exhaust Gas Recirculation (EGR)"]
[]
[]
[]
[]
[null,"Type de moteur par langue",null,"Carburant par type de moteur",null,null,null,"Tailles de bus disponibles selon le moteur et le carburant",null,null,null,null,null,"Normes d'émission par moteur, carburant et taille de bus"]
[null,"Français",null,"Français_CI","Français_Hybride","Français_Électrique",null,"Français_CI_Biodiesel","Français_CI_Diesel","Français_CI_GN","Français_Hybride_Diesel","Français_Électrique_Électricité",null,"Français_CI_Biodiesel_12","Français_CI_Diesel_9","Français_CI_Diesel_10","Français_CI_Diesel_12","Français_CI_Diesel_18","Français_CI_GN_10","Français_CI_GN_12","Français_CI_GN_18","Français_Hybride_Diesel_10","Français_Hybride_Diesel_12","Français_Hybride_Diesel_18","Français_Électrique_Électricité_9","Français_Électrique_Électricité_10","Français_Électrique_Électricité_12","Français_Électrique_Électricité_18"]
[null,"CI",null,"Biodiesel","Diesel","Électricité",null,12,9,10,10,9,null,"Recirculation des gaz d'échappement (EGR)","Euro V","Euro V","Euro IV","Euro V","Euro V","Oxydation catalytique (OC)","Euro V","Euro V","Euro V","Euro V",154,315,324,450]
[null,"Hybride",null,"Diesel",null,null,null,null,10,12,12,10,null,"Euro V-VI",null,"Euro VI","Euro V","Euro VI","Euro VI","Catalyseur à trois voies (3WC)","Euro VI","Euro VI","Euro VI","Euro VI",173,null,374]
[null,"Électrique",null,"GN",null,null,null,null,12,18,18,12,null,null,null,null,"Euro VI",null,null,"Euro V",null,null,"Réduction catalytique sélective (SCR)",null,209,null,277]
[null,null,null,null,null,null,null,null,18,null,null,18,null,null,null,null,"EPA 2007",null,null,"Euro VI",null,null,null,null,157]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EPA 2010",null,null,null,null,null,null,null,201]
[null,null,null,null,{"$f":"+IF(Code_language=1,\"Mecanismo Tradicional\",IF(Code_language=2,\"Traditional Mechanism\",IF(Code_language=3,\"Mécanisme Traditionnel\")))","v":"Traditional Mechanism"},null,null,null,null,null,null,null,null,null,null,null,"Oxydation catalytique (OC)"]
[null,null,null,null,{"$f":"+IF(Code_language=1,\"Mecanismo de Leasing\",IF(Code_language=2,\"Leasing Mechanism\",IF(Code_language=3,\"Mécanisme de Leasing\")))","v":"Leasing Mechanism"},null,null,null,null,null,null,null,null,null,null,null,"Filtre à particules diesel (DPF)"]
[null,null,null,null,{"$f":"+IF(OR('Input Data'!C68=\"Mecanismo Tradicional\",'Input Data'!C68=\"Traditional Mechanism\",'Input Data'!C68=\"Mécanisme Traditionnel\"),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Recirculation des gaz d'échappement (EGR)"]
[]
[null,null,null,"Valores por Default Flota I",true]
[null,null,null,"Valores por Default Flota II",true]
[]
[null,null,null,"Valores usuario Ev Socio Ambiental",true]
[]
[null,null,null,null,null,null,null,"Español","Inglés","Français"]
[null,null,null,"Código Motor","Código",null,null,"CI","IC","CI"]
[null,null,null,"CI",1,null,null,"Híbrido","Hybrid","Hybride"]
[null,null,null,"IC",1,null,null,"Eléctrico","Electric","Électrique"]
[null,null,null,"CI",1,null,null,"Biodiésel","Biodiesel","Biodiesel"]
[null,null,null,"Híbrido",2,null,null,"Diésel","Diesel","Diesel"]
[null,null,null,"Hybrid",2,null,null,"Electricidad","Electricity","Électricité"]
[null,null,null,"Hybride",2,null,null,"GN","NG","GN"]
[null,null,null,"Eléctrico",3,null,null,"Recirculación de Gases de Escape (EGR)","Exhaust Gas Recirculation (EGR)","Recirculation des gaz d'échappement (EGR)"]
[null,null,null,"Electric",3,null,null,"Oxidación Catalítica (OC)","Oxidation Catalyst (OC)","Oxydation catalytique (OC)"]
[null,null,null,"Électrique",3,null,null,"Filtro de Partículas (DPF)","Diesel Particulate Filter (DPF)","Filtre à particules diesel (DPF)"]
[null,null,null,null,null,null,null,"Reducción Catalítica Selectiva (SCR)","Selective Catalyst Reduction (SCR)","Réduction catalytique sélective (SCR)"]
[null,null,null,"Código Motores Flota","Código",null,null,"Catalizador de tres vías (3WC)","Three-Way Catalyst (3WC)","Catalyseur à trois voies (3WC)"]
[null,null,null,"Code_motor_1",{"$f":"+VLOOKUP(Motor1,$D$54:$E$62,2,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,"Code_motor_2",{"$f":"+VLOOKUP(Motor2,$D$54:$E$62,2,FALSE)","v":{"$error":"#N/A"}}]
[]
[null,null,null,"Valor Precio Combustibles",false]
[null,null,null,"Valor Precio Electricidad",false]
[]
[]
[null,null,null,"Código Energético","Código"]
[null,null,null,"Biodiésel",1]
[null,null,null,"Biodiesel",1]
[null,null,null,"Biodiesel",1]
[null,null,null,"Diésel",2]
[null,null,null,"Diesel",2]
[null,null,null,"Diesel",2]
[null,null,null,"GN",3]
[null,null,null,"NG",3]
[null,null,null,"GN",3]
[null,null,null,"Electricidad",4]
[null,null,null,"Electricity",4]
[null,null,null,"Électricité",4]
[]
[null,null,null,"Código Energéticos Flota","Código"]
[null,null,null,"Code_ener_1",{"$f":"+VLOOKUP(Ener1,$D$73:$E$84,2,FALSE)","v":{"$error":"#N/A"}}]
[null,null,null,"Code_ener_2",{"$f":"+VLOOKUP(Ener2,$D$73:$E$84,2,FALSE)","v":{"$error":"#N/A"}}]
[]
[null,null,null,"Idioma","Código"]
[null,null,null,"Español",1]
[null,null,null,"English",2]
[null,null,null,"Français",3]
[]
[null,null,null,"Código Idioma","Código"]
[null,null,null,{"$f":"+Idioma","v":"English"},2]
[]
[]
[]
[]
[null,null,null,"Hojas de Cálculo Actual","Español","Inglés","Français"]
[null,null,{"$f":"+'Cover page'!A1","v":0},{"$f":"SUBSTITUTE(MID(_xlfn.FORMULATEXT(C102),3,FIND(\"!\",_xlfn.FORMULATEXT(C102),1)-3),\"'\",\"\")","v":"Cover page"},"Portada","Cover page","Première page "]
[null,null,{"$f":"+Overview!A1","v":0},{"$f":"SUBSTITUTE(MID(_xlfn.FORMULATEXT(C103),3,FIND(\"!\",_xlfn.FORMULATEXT(C103),1)-3),\"'\",\"\")","v":"Overview"},"Descripción General","Overview","Description Générale "]
[null,null,{"$f":"+'Traditional Mech. Structure'!A1","v":0},"Traditional Mech. Structure","Estructura Mec. Tradicional","Traditional Mech. Structure","Structure Méc. Traditionnel"]
[null,null,{"$f":"+'Leasing Mech. Structure'!A1","v":0},"Leasing Mech. Structure","Estructura Mec. de Leasing","Leasing Mech. Structure","Structure Méc. de Leasing"]
[null,null,{"$f":"+'Input Data'!A1","v":0},"Input Data","Datos de Entrada","Input Data","Donées en entrée"]
[null,null,{"$f":"+'Output results'!A1","v":"TOTAL COST OF OWNERSHIP (TCO)"},"Output results","Salidas de Resultados","Output results","Sorties de Résultats"]
[null,null,{"$f":"+'MT Economical Ev.'!A1","v":0},"MT Economical Ev.","Ev. Económica MT","MT Economical Ev.","Év. Économique MT"]
[null,null,{"$f":"+'CDM Economic Ev.'!A1","v":0},"CDM Economic Ev.","Ev. Económica MdL","CDM Economic Ev.","Év. Économique MdL"]
[null,null,{"$f":"+'Financial Ev.'!A1","v":0},"Financial Ev.","Ev. Financiera","Financial Ev.","Év. Financière"]
[null,null,{"$f":"+'Energy Projections'!A1","v":0},"Energy Projections","Proyecciones Energía","Energy Projections","Projections Énergie "]
[null,null,{"$f":"+'Energy Prices'!A1","v":"Prices for diesel, electricity, and natural gas are presented for each country according to Global Petrol Prices and OECD-FAO for biodiesel."},"Energy Prices","Precios Energía","Energy Prices","Prix Énergie"]
[null,null,{"$f":"+Batteries!A1","v":0},"Batteries","Baterías","Batteries","Batteries"]
[null,null,{"$f":"+Database!A1","v":"Possible technologies to select and their respective characteristics are presented."},"Database","Base de Datos","Database","Base de Données"]
[null,null,{"$f":"+'Pollutant Externalities'!A1","v":"This sheet calculates the emissions associated with the energy consumption of both fleets and the costs associated with GHG. For this, the emissions factors of the sheet \"EF Technologies\" and the energy consumption of the sheet \"Ev. Economical MT\", are used."},"Pollutant Externalities","Externalidades Contaminantes","Pollutant Externalities","Externalités Polluantes"]
[null,null,{"$f":"+'EF Technologies'!A1","v":"Emissions factors are presented for the analysed technologies. The sources of information for each value are indicated with colours."},"EF Technologies","FE Tecnologías","EF Technologies","FE Technologies"]
[null,null,{"$f":"+'EF Energy Matrix'!A1","v":"Electricity Matrix Emissions Factor [t CO2eq/kWh]"},"EF Energy Matrix","FE Matriz Eléctrica","EF Energy Matrix","FE Matrice Électrique"]
[null,null,{"$f":"+'Noise externalities'!A1","v":"The noise externalities associated with each fleet are calculated."},"Noise externalities","Externalidades Ruido","Noise externalities","Externalités Bruit"]
[null,null,{"$f":"+Countries!A1","v":"List of countries recognized by the United Nations with their ISO3 codes, continent, region and zone."},"Countries","Países","Countries","Pays"]
[null,null,{"$f":"+Formulas!A1","v":"Output Variable"},"Formulas","Fórmulas","Formulas","Formules"]
[]
[null,null,null,"Payback result","Return result"]
[null,null,null,"No converge","No hay retorno"]
[null,null,null,"Does not converge","No return"]
[null,null,null,"Ne converge pas","Non-retour"]
[null,null,null,null,null,null,null,null,null,{"$f":"+IF('Output results'!K27<0,'Output results'!K27,\"\")","v":{"$error":"#VALUE!"}},{"$f":"+IF('Output results'!K27>0,'Output results'!K27,\"\")","v":{"$error":"#VALUE!"}},{"$f":"+IF('Output results'!L27<0,'Output results'!L27,\"\")","v":{"$error":"#VALUE!"}},{"$f":"+IF('Output results'!L27>0,'Output results'!L27,\"\")","v":{"$error":"#VALUE!"}}]
[null,null,null,{"$f":"+INDEX($D$123:$D$125,Code_language,1)","v":"Does not converge"},null,null,null,null,null,{"$f":"+IF('Output results'!K28<0,'Output results'!K28,\"\")","v":{"$error":"#VALUE!"}},{"$f":"+IF('Output results'!K28>0,'Output results'!K28,\"\")","v":{"$error":"#VALUE!"}},{"$f":"+IF('Output results'!L28<0,'Output results'!L28,\"\")","v":{"$error":"#VALUE!"}},{"$f":"+IF('Output results'!L28>0,'Output results'!L28,\"\")","v":{"$error":"#VALUE!"}}]
[null,null,null,{"$f":"+INDEX($E$123:$E$125,Code_language,1)","v":"No return"}]