{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["Cover","Disclaimer","Navigation","Outputs >","Pricer","KPIs","Summary BP","Inputs >","Assumptions_Overall","Assumptions_Asset level","Business Plan (BP) >","Engine","Vacancy & sales module"],"not_rendered":{"charts":0,"images":3,"macros":0,"external_links":0,"defined_names":10267,"comments":4,"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","index":0,"n_rows":60,"n_cols":12,"rows_kept":60,"cut":false,"hidden":false,"merged":[[5,2,5,7],[6,2,6,7],[7,2,7,7],[7,15,7,16]]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Surfaces (source Orange)",null,"January 2025"]
[null,null,null,null,null,null,null,null,null,"Surfaces (source Orange)"]
[null,null,null,null,null,null,null,null,null,"Surfaces (source Orange)"]
[null,null,null,null,null,null,null,null,null,"Surfaces (source Orange)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Strictly confidential"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"<"]

{"sheet":"Disclaimer","index":1,"n_rows":60,"n_cols":12,"rows_kept":60,"cut":false,"hidden":false,"merged":[[5,2,5,7],[6,2,6,7],[7,2,7,7],[7,15,7,16]]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"January 2025"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Strictly Confidential"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"<"]

{"sheet":"Navigation","index":2,"n_rows":64,"n_cols":5,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
[null,null,"Project Nexus"]
[null,null,null,null," ⚠ Please enable iterative calculation in Options > Formulas"]
[]
[]
[]
[]
[null,null,"Contents"]
[]
[null,null,"Sheets",null,"Description"]
[]
[null,null,"Pricer",">>>","Total vendor net cash-in depending on structuring assumptions to be provided with indicative offer"]
[null,null,"KPIs",">>>","Key performance indicators (outputs) of the model"]
[null,null,"Summary BP",">>>","Consolidation of detailed BP showing main inputs and outputs as well as associated performance indicators"]
[null,null,"Engine",">>>","Detailed business plan showing all the various inputs and outputs for each asset of the portfolio"]
[null,null,"Vacancy & sale module",">>>","Dedicated module to calculate number of units taking into account initial, churn rate, sale of vacant units"]
[null,null,"Assumptions_Overall",">>>","All temporal, operational and financial assumptions and working hypotheses of each of the 3 illustrative BP scenarios"]
[null,null,"Assumptions_Asset level",">>>","Data tape of all assets of the portfolio shared by the vendor "]
[]
[]
[]
[null,null,"Key"]
[]
[null,null,"Colour",null,"Key"]
[]
[null,null,"XX",">>>","Data provided by the Seller, not to be modified"]
[null,null,"XX",">>>","Inputs on the active sheet that can be changed"]
[null,null,"XX",">>>","Inputs linked to another sheet of the workbook"]
[null,null,"XX",">>>","Calculations"]
[null,null,"XX",">>>","Calculation with a different formula from the rest of the line"]
[null,null,"XX",">>>","Only in 'Engine' tab, used to identify column numbers on the 'Assumptions_Asset level' sheet"]
[null,null,null,">>>","Cell with no formula applicable (outside the scope of calculations)"]
[null,null,"XX",">>>","Scenarios available"]
[null,null,"XX",">>>","Scenario chosen "]
[]
[]
[]
[null,null,"Workings"]
[]
[]
[null,null,"Model flow"]
[]
[null,null,"The model is driven by the data and assumptions / inputs compiled in only the following two tabs: 'Assumptions_Overall' and 'Assumptions_Asset level'."]
[null,null,"They then drive the calculations in the 'Engine' tab and the 'Vacancy & sales module' tab"]
[null,null,"The direct output from those calculations is the 'Summary BP' tab that consolidates and sums all the asset-level calculations that take place in the 'Engine' tab and the 'Vacancy & sales module' tab"]
[null,null,"The 'KPIs' tab then groups all the relevant indicators resulting from the calculations for easy and accessible review"]
[]
[null,null,"Assumptions and scenarios"]
[]
[null,null,"The model is driven by the inputs identified in cells with blue font and light blue background. "]
[null,null,"All the input cells are grouped in both Assumptions tabs. "]
[null,null,"The 'Assumptions_Overall' tab presents all the assumptions that drive the overall mechanics of the model, including the various acquisition and sale scenarios, including pricing scenarios (more on this topic below)."]
[null,null,"The 'Assumptions_Asset level' tab presents all the assumptions that can be customised on an asset by asset level in the cells with blue font and light blue background, as well as other asset data (asset ID, location, delivery date, housing type, area, vacancy,etc) in the cells with blue font and white background."]
[null,null,"There are three (3) separate illustrative scenarios. They can be selected in the 'Assumptions_Overall' tab:"]
[null,null,null,"-Three (3) acquisition scenarios to be chosen in cell D101. They impact the acquisition price in the following ways:"]
[null,null,null,null,"-> Scenario 1 (Acquisition price V1): The indexed September 2024 valuation of the portfolio is either discounted or augmented by a % to be inputted by the prospective. In the model, this premium/discount is set at 0% in cell J48 of the 'Assumptions_Overall' tab"]
[null,null,null,null,"-> Scenario 2 (Acquisition price V2): The portfolio acquisition price is equivalent to the September 2024 block occupied valuations that is then discounted to arrive at the inputted desired entry yield. In the model, this yield is set at 4,5% in cell K48 of the 'Assumptions_Overall' tab"]
[null,null,null,null,"-> Scenario 3 (Acquisition price V3): The portfolio acquisition price is set at the asset by asset level by the prospective investor. In the model, the current price per asset inputted can be modified in column AO of the 'Assumptions_Asset level' tab"]
[null,null,null,"-Three (3) sale scenarios, corresponding to the different BP strategies explained in page 38 of the IM, are provided for the prospective acquirer to choose between in cell D131. They impact the sale parameters in the following ways:"]
[null,null,null,null,"-> Scenario 1: BP duration = 5 years, %  of BOP units sold = 100%, % of vacant units as a result of churn sold = 100%, % of initial vacant units sold in year 1 of the BP = 50%"]
[null,null,null,null,"-> Scenario 2: BP duration = 7 years, %  of BOP units sold = 80%, % of vacant units as a result of churn sold = 80%, % of initial vacant units sold in year 1 of the BP = 50%"]
[null,null,null,null,"-> Scenario 3: BP duration = 10 years, %  of BOP units sold = 30%, % of vacant units as a result of churn sold = 40%, % of initial vacant units sold in year 1 of the BP = 50%"]
[null,null,null,"-Two (2) unit sale price scenarios for the prospective acquirer to choose between in cell D150. They impact the unit sale price in the following ways:"]
[null,null,null,null,"-> Scenario 1: The indexed September 2024 vacant valuation at the unit level is either discounted or augmented by a % to be inputted by the prospective. In the model, this premium/discount is set at 0% in cell J147 of the 'Assumptions_Overall' tab"]
[null,null,null,null,"-> Scenario 2: The sale price is set at the asset by asset level by the prospective investor. In the model, the current price per asset inputted can be modified in column AR of the 'Assumptions_Asset level' tab"]

{"sheet":"Outputs >","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Pricer","index":4,"n_rows":47,"n_cols":7,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Pricer (in €'k)"]
[]
[null,null,"NET SHARE PRICE FORMULA"]
[null,null,"P = (V - D + C + W + T) / (1 + Min(DI ; 5%))"]
[]
[null,null,"V = Gross asset value incl TT & VAT",{"$f":"Assumptions_Overall!G52*1000","v":372679.17259443778}]
[null,null,"D = Vendor debt",{"$f":"SUM(D36,D37,D43,D47)","v":152785.75113747377}]
[null,null,"C = Costs refunded to vendor (1)+ (2) + (3)",{"$f":"D47+D45+D40","v":2459.9787812967356},null,"(1) + (2) + (3)"]
[null,null,"W = Working capital",0,null,"To be determined at closing date"]
[null,null,"T = Cash at closing date",0,null,"To be determined at closing date"]
[null,null,"DI",0.05,null,"Transfer tax rate on propcos applicable at closing"]
[]
[null,null,"P = Net share price",{"$f":"(D7-D8+D9+D10+D11)/(1+MIN(5%,D12))","v":211765.14308405784}]
[null,null,"D = Vendor debt",{"$f":"D8","v":152785.75113747377}]
[null,null,"Paid to the vendor at closing date",{"$f":"D15+D14","v":364550.89422153158}]
[null,null,"Transfer tax",{"$f":"D14*MIN(5%,D12)","v":10588.257154202893}]
[null,null,"Total acquirer cash-out",{"$f":"D17+D16","v":375139.15137573448}]
[]
[]
[null,null,"Transfer tax on cash contributions (\"apports à titre onéreux\")",{"$f":"0.71498%","v":7.1497999999999996E-3}]
[null,null,"CSI tax on cash contributions (\"apports à titre onéreux\")",{"$f":"0.1%","v":1E-3}]
[null,null,"Notary fees on cash contributions (\"apports à titre onéreux\")",{"$f":"0.399%*1.2","v":4.7880000000000006E-3}]
[null,null,"Transfer tax, CSI and notary fees on cash contributions (\"apports à titre onéreux\")",{"$f":"SUM(D21:D23)","v":1.2937799999999999E-2}]
[]
[null,null,"CSI tax on contributions in kind (\"apports à titre pur et simple\")",{"$f":"0.1%","v":1E-3}]
[null,null,"Notary fees on contributions in kind (\"apports à titre pur et simple\")",{"$f":"0.399%*1.2","v":4.7880000000000006E-3}]
[null,null,"CSI and notary fees on contributions in kind (\"apports à titre pur et simple\")",{"$f":"D26+D27","v":5.7880000000000006E-3}]
[]
[null,null,"Target leverage",{"$f":"Assumptions_Overall!$G$167","v":0.4}]
[]
[null,null,"Transfer tax",{"$f":"'Summary BP'!G105","v":1.8501034193853405E-2}]
[]
[null,null,"Contribution value of portfolio - Gross asset value excl. TT & including VAT (€'k)",{"$f":"D7/(1+D32)","v":365909.46899667557}]
[]
[null,null,"Cash portion of asset contribution (\"apport à titre onéreux\")",{"$f":"D7*D30","v":149071.66903777511},null,null,"Dependent on target leverage"]
[null,null,"Transfer tax, CSI, notary fees on cash portion of contributions (\"apport à titre onéreux\")",{"$f":"D38+D39+D40","v":1632.0614779037351},null,null,"Paid by Newco receiving contribution in cash, financed by new debt"]
[null,null,"    - of which transfer tax on cash portion of contributions (\"apport à titre onéreux\")",{"$f":"($D$36/1.2)*$D$21","v":888.19384940523707}]
[null,null,"    - of which CSI tax on cash portion of contributions (\"apport à titre onéreux\")",{"$f":"$D$36*$D$22","v":149.07166903777511}]
[null,null,"    - of which notary fees on cash portion of contributions (\"apport à titre onéreux\")",{"$f":"($D$36/1.2)*D23","v":594.79595946072277},null,"(1)","Refunded to vendor"]
[]
[null,null,"Contribution in kind (\"apport à titre pur et simple\") (€'k)",{"$f":"D34-D36","v":216837.79995890046},null,null,"Dependent on target leverage"]
[null,null,"- CSI, emoluments on contribution in kind portion (\"apport à titre pur et simple\")",{"$f":"D44+D45","v":1082.0206217949135},null,null,"Paid by Newco receiving contribution in kind, financed by new debt"]
[null,null,"- of which CSI tax on contribution in kind portion (\"apport à titre pur et simple\")",{"$f":"(D42)*D26","v":216.83779995890046}]
[null,null,"- of which notary fees on contribution in kind portion (\"apport à titre pur et simple\")",{"$f":"(D42/1.2)*D27","v":865.18282183601298},null,"(2)","Refunded to vendor"]
[]
[null,null,"Other costs",1000,null,"(3)","Paid by Newco, refunded to vendor, not to be modified"]

{"sheet":"KPIs","index":5,"n_rows":44,"n_cols":9,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Acquisition metrics"]
[]
[null,"Acquisition price EoP 2025 incl TT","€'m",{"$f":"Assumptions_Overall!G52","v":372.67917259443777}]
[null,"Gross acquisition yield",null,{"$f":"Assumptions_Overall!G56","v":4.4999999999999998E-2}]
[null,"Unit by unit vacant value EoP 2025","€'m",{"$f":"Assumptions_Overall!G59","v":455.72264926650007}]
[null,"Block discount",null,{"$f":"Assumptions_Overall!G60","v":0.19707859684916185}]
[null,"Acquisition price per sqm","€/m² incl TT",{"$f":"Assumptions_Overall!G53","v":4799.2974449934982}]
[null,"GPR","€/m² incl TT",{"$f":"Assumptions_Overall!G54","v":5010.593664201403}]
[null,"Region","€/m² incl TT",{"$f":"Assumptions_Overall!G55","v":4478.0921638839736}]
[]
[]
[]
[null,"Performance and other KPIs",null,null,null,"Scenarios",1,2,3]
[]
[null,"Duration of the BP ",null,{"$f":"Assumptions_Overall!G72","v":10},null," BP Duration",{"$f":"Assumptions_Overall!J72","v":5},{"$f":"Assumptions_Overall!K72","v":7},{"$f":"Assumptions_Overall!L72","v":10}]
[]
[null,"Indexation over BP (CAGR)",null,{"$f":"CHOOSE($D$17,Engine!J15,Engine!K15,Engine!L15,Engine!M15,Engine!N15,Engine!O15,Engine!P15,Engine!Q15,Engine!R15,Engine!S15,Engine!T15,Engine!U15,Engine!V15,Engine!W15)","v":2.0299799239900107E-2}]
[null,"Reversion over BP (CAGR)",null,{"$f":"CHOOSE($D$17,Engine!J16,Engine!K16,Engine!L16,Engine!M16,Engine!N16,Engine!O16,Engine!P16,Engine!Q16,Engine!R16,Engine!S16,Engine!T16,Engine!U16,Engine!V16,Engine!W16)","v":4.9999999999998934E-3}]
[null,"Rental growth over BP (CAGR)",null,{"$f":"CHOOSE($D$17,Engine!J17,Engine!K17,Engine!L17,Engine!M17,Engine!N17,Engine!O17,Engine!P17,Engine!Q17,Engine!R17,Engine!S17,Engine!T17,Engine!U17,Engine!V17,Engine!W17)","v":2.5299800218149482E-2}]
[]
[null,"% of initial vacancy sold by unit",null,{"$f":"Assumptions_Overall!G73","v":0.3},null,"% of initial vacancy sold by unit",{"$f":"Assumptions_Overall!J73","v":1},{"$f":"Assumptions_Overall!K73","v":0.8},{"$f":"Assumptions_Overall!L73","v":0.3}]
[null,"% churn sold by unit ",null,{"$f":"Assumptions_Overall!G74","v":0.4},null,"% churn sold by unit ",{"$f":"Assumptions_Overall!J74","v":1},{"$f":"Assumptions_Overall!K74","v":0.8},{"$f":"Assumptions_Overall!L74","v":0.4}]
[]
[null," % average vacant unit sales / year",null,{"$f":"CHOOSE(Assumptions_Overall!D69,Assumptions_Overall!J76,Assumptions_Overall!K76,Assumptions_Overall!L76)","v":5.42141047134308E-2},null," % average vacant unit sales / year",{"$f":"Assumptions_Overall!J76","v":0.14225421655618981},{"$f":"Assumptions_Overall!K76","v":0.10222495840221114},{"$f":"Assumptions_Overall!L76","v":5.42141047134308E-2}]
[null,"Growth in unit values over BP",null,{"$f":"CHOOSE($D$17,Engine!AH1032,Engine!AI1032,Engine!AJ1032,Engine!AK1032,Engine!AL1032,Engine!AM1032,Engine!AN1032,Engine!AO1032,Engine!AP1032,Engine!AQ1032,Engine!AR1032,Engine!AS1032,Engine!AT1032,Engine!AU1032)","v":2.4439503668952867E-2}]
[null,"Residual block sale in fine",null,{"$f":"CHOOSE(Assumptions_Overall!D69,Assumptions_Overall!J77,Assumptions_Overall!K77,Assumptions_Overall!L77)","v":0.457858952865692},null," Residual block/SPV sale in fine",{"$f":"Assumptions_Overall!J77","v":0.28872891721905103},{"$f":"Assumptions_Overall!K77","v":0.28442529118452198},{"$f":"Assumptions_Overall!L77","v":0.457858952865692}]
[null,"Gross exit yield (block sale)",null,{"$f":"Assumptions_Overall!G81","v":0.04}]
[null,"Growth in block values over BP",null,{"$f":"Engine!AD895","v":3.4713902480075776E-2}]
[null,"Block discount at end of BP",null,{"$f":"CHOOSE(D17,-'Summary BP'!H110,-'Summary BP'!I110,-'Summary BP'!J110,-'Summary BP'!K110,-'Summary BP'!L110,-'Summary BP'!M110,-'Summary BP'!N110,-'Summary BP'!O110,-'Summary BP'!P110,-'Summary BP'!Q110)","v":7.5263821466703629E-2}]
[]
[null,"LTV",null,{"$f":"Assumptions_Overall!G167","v":0.4},null," LTV",{"$f":"Assumptions_Overall!J167","v":0.6},{"$f":"Assumptions_Overall!K167","v":0.5},{"$f":"Assumptions_Overall!L167","v":0.4}]
[null,"Annual repayment",null,{"$f":"Assumptions_Overall!G171","v":0},null,"Annual repayment",{"$f":"Assumptions_Overall!J171","v":0},{"$f":"Assumptions_Overall!K171","v":0},{"$f":"Assumptions_Overall!L171","v":0}]
[null,"Interest rate",null,{"$f":"Assumptions_Overall!G170","v":3.5999999999999997E-2},null,"Interest rate",{"$f":"Assumptions_Overall!J170","v":4.0999999999999995E-2},{"$f":"Assumptions_Overall!K170","v":3.95E-2},{"$f":"Assumptions_Overall!L170","v":3.5999999999999997E-2}]
[null,"All-in cost of debt",null,{"$f":"Assumptions_Overall!G175","v":3.7695266706365915E-2},null," All-in cost of debt",{"$f":"Assumptions_Overall!J194","v":4.4690204118304599E-2},{"$f":"Assumptions_Overall!K194","v":4.2317400272113614E-2},{"$f":"Assumptions_Overall!L194","v":3.7695266706365915E-2}]
[]
[null,"Unlevered pre-tax IRR",null,{"$f":"'Summary BP'!F82","v":7.1403827426431477E-2},null," Unlevered pre-tax IRR",{"$f":"Assumptions_Overall!J182","v":9.6942695898671216E-2},{"$f":"Assumptions_Overall!K182","v":8.6358679549742856E-2},{"$f":"Assumptions_Overall!L182","v":7.1403827426431477E-2}]
[null,"Levered pre-tax IRR",null,{"$f":"'Summary BP'!F93","v":9.2135138821898277E-2},null," Levered pre-tax IRR",{"$f":"Assumptions_Overall!J184","v":0.17692929625418707},{"$f":"Assumptions_Overall!K184","v":0.12985659544057193},{"$f":"Assumptions_Overall!L184","v":9.2135138821898277E-2}]
[]
[null,"Unlevered pre-tax equity multiple",null,{"$f":"'Summary BP'!F83","v":1.5627073894393269},null," Unlevered pre-tax equity multiple",{"$f":"Assumptions_Overall!J186","v":1.2987461011190879},{"$f":"Assumptions_Overall!K186","v":1.3663554246426479},{"$f":"Assumptions_Overall!L186","v":1.5627073894393269}]
[null,"Levered pre-tax equity multiple",null,{"$f":"'Summary BP'!F94","v":1.7783165130146559},null," Levered pre-tax equity multiple",{"$f":"Assumptions_Overall!J188","v":1.5665090061384734},{"$f":"Assumptions_Overall!K188","v":1.576408031771082},{"$f":"Assumptions_Overall!L188","v":1.7783165130146559}]
[]
[null,"Net equity yield including realised gain",null,{"$f":"'Summary BP'!C96","v":9.6726911877661123E-2},null,"Net equity yield including realised gain",{"$f":"Assumptions_Overall!J192","v":0.20197118674044989},{"$f":"Assumptions_Overall!K192","v":0.14781153477330977},{"$f":"Assumptions_Overall!L192","v":9.6726911877661123E-2}]

{"sheet":"Summary BP","index":6,"n_rows":137,"n_cols":20,"rows_kept":137,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"% portfolio sold",null,{"$f":"H4/$F$3","v":-9.1533821202531479E-2},-9.8849739303797743E-2,-5.5647562862721468E-2,-5.1889651736654809E-2,-4.8307630104904978E-2,-4.4973815118272545E-2,-4.1870772439149509E-2,-3.8982479029341981E-2,-3.6294027366349776E-2,-3.3791547970583792E-2,{"$error":"#REF!"}]
[null,null,null,null,null,2024,{"$f":"F2+1","v":2025},{"$f":"G2+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,null,null,"Number residential units BoP",{"$f":"F5","v":1264},{"$f":"F5","v":1264},{"$f":"G5*H13","v":1264},1148.3012500000002,1023.3551795199999,953.01666006151993,887.42814026638825,826.36729581378836,769.52039350429186,716.59573714120688,667.32188364811861,621.4462330570525,0,null,{"$f":"(INDEX(H3:R3,0,Assumptions_Overall!$G$72)/G3)^(1/Assumptions_Overall!$G$72)-1","v":-6.8536913651048303E-2}]
[null,null,null,null,"Sale",0,{"$f":"G5-G3","v":0},-115.69874999999979,-124.94607048000034,-70.338519458479936,-65.588519795131674,-61.060844452599895,-56.8469023094965,-52.924656363084978,-49.273853493088268,-45.875650591066119,-42.712516634817916,{"$f":"R5-R3-#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,"Number residential units EoP",{"$f":"G5","v":1264},{"$f":"Engine!BD33","v":1264},{"$f":"Engine!BE33*H13","v":1148.3012500000002},{"$f":"Engine!BF33*I13","v":1023.3551795199999},{"$f":"Engine!BG33*J13","v":953.01666006151993},{"$f":"Engine!BH33*K13","v":887.42814026638825},{"$f":"Engine!BI33*L13","v":826.36729581378836},{"$f":"Engine!BJ33*M13","v":769.52039350429186},{"$f":"Engine!BK33*N13","v":716.59573714120688},{"$f":"Engine!BL33*O13","v":667.32188364811861},{"$f":"Engine!BM33*P13","v":621.4462330570525},{"$f":"Engine!BN33*Q13","v":578.73371642223458},{"$f":"Engine!BO33*R13","v":0},null,{"$f":"(INDEX(H5:R5,0,Assumptions_Overall!$G$72)/G5)^(1/Assumptions_Overall!$G$72)-1","v":-7.5146017370716134E-2}]
[]
[]
[null,null,null,null,"Residential area m² EoP",{"$f":"Engine!CA33","v":77652.86},{"$f":"Engine!CB33","v":77652.86},{"$f":"Engine!CC33*H13","v":70513.493720179307},{"$f":"Engine!CD33*I13","v":62779.216051705924},{"$f":"Engine!CE33*J13","v":58466.077970305902},{"$f":"Engine!CF33*K13","v":54443.924451679959},{"$f":"Engine!CG33*L13","v":50699.314199225315},{"$f":"Engine!CH33*M13","v":47213.023081124695},{"$f":"Engine!CI33*N13","v":43967.177146630522},{"$f":"Engine!CJ33*O13","v":40945.142959555538},{"$f":"Engine!CK33*P13","v":38131.441271035328},{"$f":"Engine!CL33*Q13","v":35511.666684235563},{"$f":"Engine!CM33","v":33072.41292794641},null,{"$f":"(INDEX(H8:R8,0,Assumptions_Overall!$G$72)/G8)^(1/Assumptions_Overall!$G$72)-1","v":-7.5256345305242389E-2}]
[]
[null,null,{"$f":"SUM(H10:Q10)","v":0.542141047134308},null,"% of units sold (on initial portfolio)",null,null,{"$f":"-H4/$F$3","v":9.1533821202531479E-2},9.8849739303797743E-2,5.5647562862721468E-2,5.1889651736654809E-2,4.8307630104904978E-2,4.4973815118272545E-2,4.1870772439149509E-2,3.8982479029341981E-2,3.6294027366349776E-2,3.3791547970583792E-2,{"$error":"#REF!"}]
[null,null,null,null,"% of units sold (on residual portfolio)",null,null,{"$f":"IFERROR(-H4/H3,\"\")","v":9.1533821202531479E-2},0.10880948747552119,6.8733242246813958E-2,6.8822007572142282E-2,6.8806522671537834E-2,6.879132632362335E-2,6.8776158253679595E-2,6.876101955289575E-2,6.8745910654499864E-2,6.8730831989606167E-2,""]
[]
[null,null,null,null,null,null,null,{"$f":"IF(H14>Assumptions_Overall!$G$72,0,1)","v":1},{"$f":"IF(I14>Assumptions_Overall!$G$72,0,1)","v":1},{"$f":"IF(J14>Assumptions_Overall!$G$72,0,1)","v":1},{"$f":"IF(K14>Assumptions_Overall!$G$72,0,1)","v":1},{"$f":"IF(L14>Assumptions_Overall!$G$72,0,1)","v":1},{"$f":"IF(M14>Assumptions_Overall!$G$72,0,1)","v":1},{"$f":"IF(N14>Assumptions_Overall!$G$72,0,1)","v":1},{"$f":"IF(O14>Assumptions_Overall!$G$72,0,1)","v":1},{"$f":"IF(P14>Assumptions_Overall!$G$72,0,1)","v":1},{"$f":"IF(Q14>Assumptions_Overall!$G$72,0,1)","v":1},{"$f":"IF(R14>Assumptions_Overall!$G$72,0,1)","v":0}]
[null,null,null,null,null,null,null,1,{"$f":"H14+1","v":2},{"$f":"I14+1","v":3},4,5,6,7,8,9,10,11]
[]
[null,null,"Avg",null,"€'k","2024 (budget)",2025,{"$f":"G16+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,null,null,"Gross potential rental income",{"$f":"Engine!H104","v":16393.511990957672},{"$f":"Engine!I104","v":16770.562766749692},{"$f":"Engine!J104","v":17200.292856800235},{"$f":"Engine!K104","v":15973.151300911744},{"$f":"Engine!L104","v":14483.309281857975},{"$f":"Engine!M104","v":13828.134950707177},{"$f":"Engine!N104","v":13201.064044997804},{"$f":"Engine!O104*M13","v":12602.634104425275},{"$f":"Engine!P104*N13","v":12031.523327125105},{"$f":"Engine!Q104*O13","v":11486.475543844877},{"$f":"Engine!R104*P13","v":10966.292758228181},{"$f":"Engine!S104*Q13","v":10469.83244324495},{"$f":"Engine!T104*R13","v":0},null,{"$f":"(INDEX(H17:R17,0,Assumptions_Overall!$G$72)/G17)^(1/Assumptions_Overall!$G$72)-1","v":-4.602013268257954E-2}]
[null,null,{"$f":"AVERAGE(H18:Q18)","v":5.0963136983189251E-2},null,"Gross potential yield",null,{"$f":"-G17/(SUM(F$51:$G$51)*(1+SUM(F$1:$G1)))","v":4.4704912044630916E-2},{"$f":"-H17/(SUM($G$51:G$51)*(1+SUM($G$1:G1)))","v":4.585043388225999E-2},{"$f":"IF(I13=0,\"\",-I17/(SUM($G$51:H$51)*(1+SUM($G$1:H1))))","v":4.686940606643742E-2},{"$f":"IF(J13=0,\"\",-J17/(SUM($G$51:I$51)*(1+SUM($G$1:I1))))","v":4.7686571048365926E-2},{"$f":"IF(K13=0,\"\",-K17/(SUM($G$51:J$51)*(1+SUM($G$1:J1))))","v":4.8889748005285893E-2},{"$f":"IF(L13=0,\"\",-L17/(SUM($G$51:K$51)*(1+SUM($G$1:K1))))","v":5.0122234531753553E-2},{"$f":"IF(M13=0,\"\",-M17/(SUM($G$51:L$51)*(1+SUM($G$1:L1))))","v":5.1385772343420073E-2},{"$f":"IF(N13=0,\"\",-N17/(SUM($G$51:M$51)*(1+SUM($G$1:M1))))","v":5.2681140189753971E-2},{"$f":"IF(O13=0,\"\",-O17/(SUM($G$51:N$51)*(1+SUM($G$1:N1))))","v":5.4009139039366993E-2},{"$f":"IF(P13=0,\"\",-P17/(SUM($G$51:O$51)*(1+SUM($G$1:O1))))","v":5.5370589982458335E-2},{"$f":"IF(Q13=0,\"\",-Q17/(SUM($G$51:P$51)*(1+SUM($G$1:P1))))","v":5.6766334742790331E-2},{"$f":"IF(R13=0,\"\",-R17/(SUM($G$51:Q$51)*(1+SUM($G$1:Q1))))","v":""}]
[null,null,null,null,"Financial occupancy (%)",{"$f":"F22/F17","v":0.80631419205404475},{"$f":"IFERROR(G22/G17,0)","v":0.80631419205404498},0.67082465864321672,0.91991409010940461,0.97,0.97,0.96999999999999975,0.97,0.9700000000000002,0.97000000000000042,0.97000000000000008,0.97000000000000008,0,{"$f":"IFERROR(S22/S17,\"\")","v":""}]
[null,null,null,null,"Vacant units (physical vacancy) EoP",{"$f":"'Vacancy & sales module'!L661","v":184},{"$f":"'Vacancy & sales module'!M661","v":328.51499999999999},{"$f":"'Vacancy & sales module'!N661*H13","v":84.857250000000022},{"$f":"'Vacancy & sales module'!O661*I13","v":34.44903750000001},{"$f":"'Vacancy & sales module'!P661*J13","v":30.700655385600012},{"$f":"'Vacancy & sales module'!Q661*K13","v":28.590499801845606},{"$f":"'Vacancy & sales module'!R661*L13","v":26.622844207991658},{"$f":"'Vacancy & sales module'!S661*M13","v":24.791018874413652},{"$f":"'Vacancy & sales module'!T661*N13","v":23.085611805128771},{"$f":"'Vacancy & sales module'!U661*O13","v":21.497872114236216},{"$f":"'Vacancy & sales module'!V661*P13","v":20.019656509443557},{"$f":"'Vacancy & sales module'!W661*Q13","v":18.64338699171158}]
[]
[null,null,null,null,"Passing rent",{"$f":"Engine!BC104","v":13218.32137591733},{"$f":"Engine!BD104","v":13522.342767563427},{"$f":"Engine!BE104*H13","v":11538.380584226377},{"$f":"Engine!BF104*I13","v":14693.92694515808},{"$f":"Engine!BG104*J13","v":14048.810003402235},{"$f":"Engine!BH104*K13","v":13413.290902185961},{"$f":"Engine!BI104*L13","v":12805.032123647867},{"$f":"Engine!BJ104*M13","v":12224.555081292516},{"$f":"Engine!BK104*N13","v":11670.577627311355},{"$f":"Engine!BL104*O13","v":11141.881277529536},{"$f":"Engine!BM104*P13","v":10637.303975481336},{"$f":"Engine!BN104*Q13","v":10155.737469947602},{"$f":"Engine!BO104*R13","v":0},null,{"$f":"(INDEX(H22:R22,0,Assumptions_Overall!$G$72)/G22)^(1/Assumptions_Overall!$G$72)-1","v":-2.8224484519589921E-2}]
[null,null,null,null,"% Potential income",{"$f":"F22/F$17","v":0.80631419205404475},{"$f":"G22/G$17","v":0.80631419205404498},{"$f":"H22/H$17","v":0.67082465864321672},{"$f":"IFERROR(I22/I$17,\"\")","v":0.91991409010940461},0.97,0.97,0.96999999999999975,0.97,0.9700000000000002,0.97000000000000042,0.97000000000000008,0.97000000000000008,{"$f":"IFERROR(R22/R$17,\"\")","v":""}]
[]
[null,null,null,null,"Loss of rent (unpaids)",{"$f":"-Engine!H177","v":-264.36642751834654},{"$f":"-Engine!I177","v":-270.4468553512686},{"$f":"-Engine!J177*H13","v":-230.76761168452757},{"$f":"-Engine!K177*I13","v":-293.87853890316154},{"$f":"-Engine!L177*J13","v":-280.97620006804476},{"$f":"-Engine!M177*K13","v":-268.26581804371926},{"$f":"-Engine!N177*L13","v":-256.10064247295725},{"$f":"-Engine!O177*M13","v":-244.49110162585035},{"$f":"-Engine!P177*N13","v":-233.41155254622706},{"$f":"-Engine!Q177*O13","v":-222.8376255505907},{"$f":"-Engine!R177*P13","v":-212.74607950962681},{"$f":"-Engine!S177*Q13","v":-203.11474939895209},{"$f":"-Engine!T177*R13","v":0}]
[null,null,null,null,"Vacancy cost",{"$f":"-Engine!H606","v":-210.62278698930862},{"$f":"-Engine!I606","v":-215.25648830307341},{"$f":"-Engine!J606*H13","v":-396.27096819312612},{"$f":"-Engine!K606*I13","v":-90.340094501290309},{"$f":"-Engine!L606*J13","v":-35.917391651100111},{"$f":"-Engine!M606*K13","v":-34.130081743789013},{"$f":"-Engine!N606*L13","v":-32.432215977137197},{"$f":"-Engine!O606*M13","v":-30.819283336824775},{"$f":"-Engine!P606*N13","v":-29.28701072066908},{"$f":"-Engine!Q606*O13","v":-27.83134125916893},{"$f":"-Engine!R606*P13","v":-26.448423329588902},{"$f":"-Engine!S606*Q13","v":-25.134600109979363},{"$f":"-Engine!T606*R13","v":0}]
[null,null,null,null,"Property tax",{"$f":"-Engine!H535","v":-429.74975799088003},{"$f":"-Engine!I535","v":-623.37223406242254},{"$f":"-Engine!J535*H13","v":-1444.7534038052856},{"$f":"-Engine!K535*I13","v":-1341.8171119288895},{"$f":"-Engine!L535*J13","v":-1216.9659878880711},{"$f":"-Engine!M535*K13","v":-1161.8635630428425},{"$f":"-Engine!N535*L13","v":-1109.1281106466247},{"$f":"-Engine!O535*M13","v":-1058.8035645558839},{"$f":"-Engine!P535*N13","v":-1010.7785565273184},{"$f":"-Engine!Q535*O13","v":-964.9472500760744},{"$f":"-Engine!R535*P13","v":-921.20871467805409},{"$f":"-Engine!S535*Q13","v":-879.46669754205072},{"$f":"-Engine!T535*R13","v":0}]
[null,{"$f":"Engine!AF461","v":250},null,null,"Co-ownership charges and fees, technical fees, other maintenance fees (for common areas) and litigation fees",{"$f":"-Engine!H464","v":-297.12294535000177},{"$f":"-Engine!I464","v":-323.03816830082144},{"$f":"-Engine!J464*H13","v":-348.76232102036994},{"$f":"-Engine!K464*I13","v":-323.27380007620377},{"$f":"-Engine!L464*J13","v":-294.04656784275176},{"$f":"-Engine!M464*K13","v":-279.31369891239348},{"$f":"-Engine!N464*L13","v":-265.294155550124},{"$f":"-Engine!O464*M13","v":-251.98247902440781},{"$f":"-Engine!P464*N13","v":-239.34264620239981},{"$f":"-Engine!Q464*O13","v":-227.34054743459797},{"$f":"-Engine!R464*P13","v":-215.94381502217473},{"$f":"-Engine!S464*Q13","v":-205.12173389304573},{"$f":"-Engine!T464*R13","v":0}]
[]
[null,null,null,null,"Net rental income",{"$f":"SUM(F25:F28,F22)","v":12016.459458068794},{"$f":"SUM(G25:G28,G22)","v":12090.229021545842},9117.8262795230676,12644.617399748535,12220.903855952267,11669.717740443217,11142.076999001023,10638.458652749548,10157.757861314742,9698.9245132091037,9260.9569429418916,8842.8996890035742,{"$f":"SUM(R25:R28,R22)","v":0},null,{"$f":"(INDEX(H30:R30,0,Assumptions_Overall!$G$72)/G30)^(1/Assumptions_Overall!$G$72)-1","v":-3.0794171710335272E-2}]
[null,null,null,null,"% Passing rent",{"$f":"IFERROR(F30/F$22,\"\")","v":0.90907605559975047},{"$f":"IFERROR(G30/G$22,\"\")","v":0.89409277884503469},{"$f":"IFERROR(H30/H$22,\"\")","v":0.79021715508220058},0.86053356920460045,0.86988889827627391,0.87001153002216669,0.87013268622920836,0.87025323882991845,0.87037318851670809,0.87049253816493943,0.87061129063229903,0.87072944876441338,{"$f":"IFERROR(R30/R$22,\"\")","v":""}]
[]
[null,{"$f":"Engine!AF247","v":650},null,null,"Maintenance",{"$f":"-Engine!H250","v":-204.51066525917997},{"$f":"-Engine!I250","v":-261.69972873439099},{"$f":"-Engine!J250*H13","v":-269.7414703178132},{"$f":"-Engine!K250*I13","v":-278.69923549221306},{"$f":"-Engine!L250*J13","v":-300.62247815731655},{"$f":"-Engine!M250*K13","v":-369.27685487551776},{"$f":"-Engine!N250*L13","v":-401.68713744267831},{"$f":"-Engine!O250*M13","v":-469.98238235303018},{"$f":"-Engine!P250*N13","v":-508.34126018193882},{"$f":"-Engine!Q250*O13","v":-550.24406123966048},{"$f":"-Engine!R250*P13","v":-530.30623784282216},{"$f":"-Engine!S250*Q13","v":-503.72684964848651},{"$f":"-Engine!T250*R13","v":0}]
[null,null,null,null,"PM fees",{"$f":"-Engine!H321","v":-872.40921081054375},{"$f":"-Engine!I321","v":-892.47462265918602},{"$f":"-Engine!J321*H13","v":-761.53311855894117},{"$f":"-Engine!K321*I13","v":-969.7991783804332},{"$f":"-Engine!L321*J13","v":-927.22146022454785},{"$f":"-Engine!M321*K13","v":-885.27719954427346},{"$f":"-Engine!N321*L13","v":-845.13212016075897},{"$f":"-Engine!O321*M13","v":-806.8206353653062},{"$f":"-Engine!P321*N13","v":-770.25812340254947},{"$f":"-Engine!Q321*O13","v":-735.3641643169492},{"$f":"-Engine!R321*P13","v":-702.06206238176821},{"$f":"-Engine!S321*Q13","v":-670.27867301654203},{"$f":"-Engine!T321*R13","v":0}]
[null,null,null,null,"Letting fees",{"$f":"-IF(Assumptions_Overall!$D$69=3,Engine!H391,Engine!AF391*F22)","v":-224.20821772627573},{"$f":"-Engine!I391","v":0},{"$f":"-Engine!J391*H13","v":-466.70310363743693},{"$f":"-Engine!K391*I13","v":-150.11693981618905},{"$f":"-Engine!L391*J13","v":-143.49620479695113},{"$f":"-Engine!M391*K13","v":-136.9755437680966},{"$f":"-Engine!N391*L13","v":-130.73571479457857},{"$f":"-Engine!O391*M13","v":-124.78222241621633},{"$f":"-Engine!P391*N13","v":-119.10178878017969},{"$f":"-Engine!Q391*O13","v":-113.68179863332874},{"$f":"-Engine!R391*P13","v":-108.5102237065995},{"$f":"-Engine!S391*Q13","v":-103.57559530767917},{"$f":"-Engine!T391*R13","v":0}]
[null,null,null,null,"Property management fees",{"$f":"SUM(F34:F35)","v":-1096.6174285368195},{"$f":"SUM(G34:G35)","v":-892.47462265918602},{"$f":"SUM(H34:H35)","v":-1228.2362221963781},{"$f":"SUM(I34:I35)*I13","v":-1119.9161181966222},-1070.717665021499,-1022.2527433123701,-975.86783495533757,-931.60285778152252,-889.3599121827292,-849.04596295027795,-810.57228608836772,-773.85426832422115,0]
[]
[null,null,null,null,"NOI",{"$f":"F36+F33+F30","v":10715.331364272794},10936.054670152265,7619.8485870088762,11246.002046059699,10849.563712773452,10278.188142255329,9764.5220266030065,9236.8734126149957,8760.0566889500733,8299.6344890191649,7920.0784190107015,7565.3185710308662,{"$f":"+#REF!+#REF!","v":{"$error":"#REF!"}},null,{"$f":"(INDEX(H38:R38,0,Assumptions_Overall!$G$72)/G38)^(1/Assumptions_Overall!$G$72)-1","v":-3.6178400346706607E-2}]
[null,null,{"$f":"AVERAGE(H39:Q39)","v":0.74674426432192598},null,"% Passing rent",{"$f":"IFERROR(F38/F$22,\"\")","v":0.8106423697486449},0.80873964357603834,0.66039151086987391,0.76535034426351656,0.77227635010694751,0.76626893558092402,0.76255349711854636,0.75559996672192764,0.75061037839720002,0.74490422957185054,0.74455693258989708,0.74493049799857602,""]
[]
[null,null,null,null,"NOI yield",null,{"$f":"-G38/$G$51","v":2.9151995013175405E-2},{"$f":"-H38/$G$51","v":2.0312059029469136E-2},{"$f":"IF(I13=0,\"\",-I38/(SUM($G$51:H$51)*(1+SUM($G$1:H1))))","v":3.2998713064883549E-2},{"$f":"IF(J13=0,\"\",-J38/(SUM($G$51:I$51)*(1+SUM($G$1:I1))))","v":3.5722394707197243E-2},{"$f":"IF(K13=0,\"\",-K38/(SUM($G$51:J$51)*(1+SUM($G$1:J1))))","v":3.6338814309885122E-2},{"$f":"IF(L13=0,\"\",-L38/(SUM($G$51:K$51)*(1+SUM($G$1:K1))))","v":3.7074258668817091E-2},{"$f":"IF(M13=0,\"\",-M38/(SUM($G$51:L$51)*(1+SUM($G$1:L1))))","v":3.7662275236488692E-2},{"$f":"IF(N13=0,\"\",-N38/(SUM($G$51:M$51)*(1+SUM($G$1:M1))))","v":3.8356720255060366E-2},{"$f":"IF(O13=0,\"\",-O38/(SUM($G$51:N$51)*(1+SUM($G$1:N1))))","v":3.9024687022779884E-2},{"$f":"IF(P13=0,\"\",-P38/(SUM($G$51:O$51)*(1+SUM($G$1:O1))))","v":3.9989759934041101E-2},{"$f":"IF(Q13=0,\"\",-Q38/(SUM($G$51:P$51)*(1+SUM($G$1:P1))))","v":4.1018364789215653E-2},{"$f":"IF(R13=0,\"\",-R38/(SUM($G$51:Q$51)*(1+SUM($G$1:Q1))))","v":""}]
[]
[null,null,null,null,"Capex",{"$f":"-Engine!H680","v":0},{"$f":"-Engine!I680","v":0},{"$f":"-Engine!J680","v":0},{"$f":"-Engine!K680*I13","v":0},{"$f":"-Engine!L680*J13","v":-28.373033173251464},{"$f":"-Engine!M680*K13","v":0},{"$f":"-Engine!N680*L13","v":-63.348658203122142},{"$f":"-Engine!O680*M13","v":-794.56437419293798},{"$f":"-Engine!P680*N13","v":-1154.4646669104472},{"$f":"-Engine!Q680*O13","v":-1382.5300362519033},{"$f":"-Engine!R680*P13","v":-156.10456643106448},{"$f":"-Engine!S680*Q13","v":0},{"$f":"-Engine!T680*R13","v":0}]
[]
[null,null,null,null,"CASHFLOWS AFTER CAPEX ",{"$f":"SUM(F43:F43,F38)","v":10715.331364272794},10936.054670152265,7619.8485870088762,11246.002046059699,10821.1906796002,10278.188142255329,9701.1733683998846,8442.3090384220577,7605.5920220396256,6917.104452767262,7763.9738525796374,7565.3185710308662,{"$f":"SUM(R43:R43,R38)","v":{"$error":"#REF!"}},null,{"$f":"(INDEX(H45:R45,0,Assumptions_Overall!$G$72)/G45)^(1/Assumptions_Overall!$G$72)-1","v":-3.6178400346706607E-2}]
[null,null,null,null,"% Passing rent",{"$f":"IFERROR(F45/F$22,\"\")","v":0.8106423697486449},0.80873964357603834,0.66039151086987391,0.76535034426351656,0.7702567460859393,0.76626893558092402,0.75760632810003736,0.69060256036160317,0.65168942488682857,0.62082015419760206,0.72988173229564202,0.74493049799857602,""]
[]
[null,null,null,null,"Acquisition price including transfer tax and VAT",null,{"$f":"-Assumptions_Overall!G52*1000","v":-372679.17259443778}]
[null,null,null,null,"Contribution & transfer cost",null,{"$f":"-Pricer!D18-G48-G50","v":-2459.978781296697}]
[]
[null,null,null,null,"Investment",null,{"$f":"SUM(G48:G50)","v":-375139.15137573448},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Block sales",null,null,{"$f":"Engine!I1464*H13","v":0},{"$f":"IFERROR(Engine!J1464*I13,0)","v":0},{"$f":"IFERROR(Engine!K1464*J13,0)","v":0},{"$f":"IFERROR(Engine!L1464*K13,0)","v":0},{"$f":"IFERROR(Engine!M1464*L13,0)","v":0},{"$f":"IFERROR(Engine!N1464*M13,0)","v":0},{"$f":"IFERROR(Engine!O1464*N13,0)","v":0},{"$f":"IFERROR(Engine!P1464*O13,0)","v":0},{"$f":"IFERROR(Engine!Q1464*P13,0)","v":0},{"$f":"IFERROR(Engine!R1464*Q13,0)","v":0},{"$f":"IFERROR(Engine!S1464*R13,0)","v":0}]
[null,null,null,null,"Unit sales",null,null,{"$f":"Engine!J1394*H13","v":44554.161175380235},{"$f":"Engine!K1394*I13","v":50321.02821870293},{"$f":"Engine!L1394*J13","v":26639.703734265662},{"$f":"Engine!M1394*K13","v":25176.525920790253},{"$f":"Engine!N1394*L13","v":24041.7344870983},{"$f":"Engine!O1394*M13","v":22835.955359418713},{"$f":"Engine!P1394*N13","v":21691.002815907181},{"$f":"Engine!Q1394*O13","v":20603.79043864326},{"$f":"Engine!R1394*P13","v":19571.389089145978},{"$f":"Engine!S1394*Q13","v":18591.019112707614},{"$f":"Engine!T1394*R13","v":0}]
[]
[null,null,null,null,"Disposal fees (block)",null,null,{"$f":"-Assumptions_Overall!$G155*H53*1.2","v":0},{"$f":"-Assumptions_Overall!$G155*I53*1.2","v":0},{"$f":"-Assumptions_Overall!$G155*J53*1.2","v":0},{"$f":"-Assumptions_Overall!$G155*K53*1.2","v":0},{"$f":"-Assumptions_Overall!$G155*L53*1.2","v":0},{"$f":"-Assumptions_Overall!$G155*M53*1.2","v":0},{"$f":"-Assumptions_Overall!$G155*N53*1.2","v":0},{"$f":"-Assumptions_Overall!$G155*O53*1.2","v":0},{"$f":"-Assumptions_Overall!$G155*P53*1.2","v":0},{"$f":"-Assumptions_Overall!$G155*Q53*1.2","v":0},{"$f":"-Assumptions_Overall!$G155*R53","v":0}]
[null,null,null,null,"Disposal fees (unit)",null,null,{"$f":"-Assumptions_Overall!$G156*H54*1.2","v":-1603.9498023136885},{"$f":"-Assumptions_Overall!$G156*I54*1.2","v":-1811.5570158733053},{"$f":"-Assumptions_Overall!$G156*J54*1.2","v":-959.0293344335638},{"$f":"-Assumptions_Overall!$G156*K54*1.2","v":-906.35493314844905},{"$f":"-Assumptions_Overall!$G156*L54*1.2","v":-865.50244153553865},{"$f":"-Assumptions_Overall!$G156*M54*1.2","v":-822.0943929390736},{"$f":"-Assumptions_Overall!$G156*N54*1.2","v":-780.87610137265847},{"$f":"-Assumptions_Overall!$G156*O54*1.2","v":-741.73645579115725},{"$f":"-Assumptions_Overall!$G156*P54*1.2","v":-704.5700072092551},{"$f":"-Assumptions_Overall!$G156*Q54*1.2","v":-669.27668805747408},{"$f":"-Assumptions_Overall!$G156*R54","v":0}]
[null,null,null,null,"Disposal fees",null,null,{"$f":"SUM(H56:H57)","v":-1603.9498023136885},-1811.5570158733053,-959.0293344335638,-906.35493314844905,-865.50244153553865,-822.0943929390736,-780.87610137265847,-741.73645579115725,-704.5700072092551,-669.27668805747408,{"$f":"SUM(R56:R57)","v":0}]
[null,null,null,null,"VAT to repay",null,{"$f":"Engine!I1180","v":0},{"$f":"Engine!J1180","v":-1003.7111304517919},{"$f":"Engine!K1180","v":-1144.4604206741003},{"$f":"Engine!L1180","v":-436.22142311352565},{"$f":"Engine!M1180","v":-109.74033231761608},{"$f":"Engine!N1180","v":0},{"$f":"Engine!O1180","v":0},{"$f":"Engine!P1180","v":0},{"$f":"Engine!Q1180","v":0},{"$f":"Engine!R1180","v":0},{"$f":"Engine!S1180","v":0},{"$f":"Engine!T1180","v":0}]
[null,null,null,null,"Disposal cashflow",null,null,{"$f":"(H58+H54+H53)+H59","v":41946.500242614755},{"$f":"(I58+I54+I53)+I59","v":47365.010782155528},{"$f":"(J58+J54+J53)+J59","v":25244.452976718574},24160.430655324188,23176.23204556276,22013.860966479639,20910.126714534523,19862.053982852103,18866.819081936723,17921.74242465014,{"$f":"(R58+R54+R53)+R59","v":0}]
[null,null,null,null,"Realised gain",null,null,{"$f":"Engine!J1607*H13","v":6768.559270413054},{"$f":"Engine!K1607*I13","v":8555.2631512856733},{"$f":"Engine!L1607*J13","v":4828.6137655012035},{"$f":"Engine!M1607*K13","v":5114.1280059098935},{"$f":"Engine!N1607*L13","v":5443.204600169096},{"$f":"Engine!O1607*M13","v":5502.5588092474018},{"$f":"Engine!P1607*N13","v":5536.1800885656749},{"$f":"Engine!Q1607*O13","v":5546.9344119895786},{"$f":"Engine!R1607*P13","v":5537.4340291447752},{"$f":"Engine!S1607*Q13","v":5510.057972107501},{"$f":"$G$51*R10+R60","v":{"$error":"#REF!"}}]
[null,null,{"$f":"AVERAGE(H62:Q62)","v":5.8507577653303743E-2},null,"NOI Yield incl realised gain",null,null,{"$f":"IF(H13=0,\"\",-(H38+H61)/((SUM($G$51:G$51)+SUM($G43:G43))*(1+SUM($G$1:G1))))","v":3.8354855270786414E-2},{"$f":"IF(I13=0,\"\",-(I38+I61)/((SUM($G$51:H$51)+SUM($G43:H43))*(1+SUM($G$1:H1))))","v":5.8102094050196659E-2},{"$f":"IF(J13=0,\"\",-(J38+J61)/((SUM($G$51:I$51)+SUM($G43:I43))*(1+SUM($G$1:I1))))","v":5.1620697292098762E-2},{"$f":"IF(K13=0,\"\",-(K38+K61)/((SUM($G$51:J$51)+SUM($G43:J43))*(1+SUM($G$1:J1))))","v":5.44158376083528E-2},{"$f":"IF(L13=0,\"\",-(L38+L61)/((SUM($G$51:K$51)+SUM($G43:K43))*(1+SUM($G$1:K1))))","v":5.7736830249275839E-2},{"$f":"IF(M13=0,\"\",-(M38+M61)/((SUM($G$51:L$51)+SUM($G43:L43))*(1+SUM($G$1:L1))))","v":6.0083627254599051E-2},{"$f":"IF(N13=0,\"\",-(N38+N61)/((SUM($G$51:M$51)+SUM($G43:M43))*(1+SUM($G$1:M1))))","v":6.2449856880995656E-2},{"$f":"IF(O13=0,\"\",-(O38+O61)/((SUM($G$51:N$51)+SUM($G43:N43))*(1+SUM($G$1:N1))))","v":6.4753982156779938E-2},{"$f":"IF(P13=0,\"\",-(P38+P61)/((SUM($G$51:O$51)+SUM($G43:O43))*(1+SUM($G$1:O1))))","v":6.7334708443568994E-2},{"$f":"IF(Q13=0,\"\",-(Q38+Q61)/((SUM($G$51:P$51)+SUM($G43:P43))*(1+SUM($G$1:P1))))","v":7.0223287326383249E-2},{"$f":"IF(R$13=0,\"\",-(R$45+R$61)/$G$51)","v":""}]
[]
[null,null,null,null,"Debt drawdown",null,{"$f":"Pricer!D15","v":152785.75113747377}]
[null,null,null,null,"Debt repayment (disposals)",null,null,{"$f":"-$G$64*H10*H13","v":-13985.063626911995},-15102.831669274201,-8502.1546909506887,-7927.9994168467247,-7380.7175512491476,-6871.3581243631443,-6397.2574178216919,-5955.9673396988337,-5545.2102329717791,-5162.8670387836219,{"$error":"#REF!"}]
[null,{"$f":"Assumptions_Overall!$G$171","v":0},null,null,"Debt repayment",null,null,{"$f":"-$B66*$G$64*H13","v":0},{"$f":"MAX(-$B66*$G$64*I13,-SUM($H65:I65,$G$64,$H66:H66))","v":0},{"$f":"MAX(-$B66*$G$64*J13,-SUM($H65:J65,$G$64,$H66:I66))","v":0},{"$f":"MAX(-$B66*$G$64*K13,-SUM($H65:K65,$G$64,$H66:J66))","v":0},{"$f":"MAX(-$B66*$G$64*L13,-SUM($H65:L65,$G$64,$H66:K66))","v":0},{"$f":"MAX(-$B66*$G$64*M13,-SUM($H65:M65,$G$64,$H66:L66))","v":0},{"$f":"MAX(-$B66*$G$64*N13,-SUM($H65:N65,$G$64,$H66:M66))","v":0},{"$f":"MAX(-$B66*$G$64*O13,-SUM($H65:O65,$G$64,$H66:N66))","v":0},{"$f":"MAX(-$B66*$G$64*P13,-SUM($H65:P65,$G$64,$H66:O66))","v":0},{"$f":"MAX(-$B66*$G$64*Q13,-SUM($H65:Q65,$G$64,$H66:P66))","v":0},{"$f":"MAX(-$B66*$G$64*R13,-SUM($H65:R65,$G$64,$H66:Q66))","v":{"$error":"#REF!"}}]
[null,null,null,null,"Debt",null,{"$f":"SUM(G64:G66)","v":152785.75113747377},{"$f":"SUM(H64:H66)","v":-13985.063626911995},-15102.831669274201,-8502.1546909506887,-7927.9994168467247,-7380.7175512491476,-6871.3581243631443,-6397.2574178216919,-5955.9673396988337,-5545.2102329717791,-5162.8670387836219,{"$f":"SUM(R64:R66)","v":{"$error":"#REF!"}}]
[null,{"$f":"Assumptions_Overall!$G$172","v":0.01},null,null,"Set up cost",null,{"$f":"-B68*G64","v":-1527.8575113747377}]
[null,{"$f":"Assumptions_Overall!$G$170","v":3.5999999999999997E-2},null,null,"Interest",null,null,{"$f":"-($B69)*SUM($G67:G67)","v":-5500.2870409490552},{"$f":"-($B69)*SUM($G67:H67)*I13","v":-4996.824750380224},{"$f":"-($B69)*SUM($G67:I67)*J13","v":-4453.1228102863524},{"$f":"-($B69)*SUM($G67:J67)*K13","v":-4147.0452414121282},{"$f":"-($B69)*SUM($G67:K67)*L13","v":-3861.6372624056462},{"$f":"-($B69)*SUM($G67:L67)*M13","v":-3595.9314305606767},{"$f":"-($B69)*SUM($G67:M67)*N13","v":-3348.5625380836032},{"$f":"-($B69)*SUM($G67:N67)*O13","v":-3118.2612710420226},{"$f":"-($B69)*SUM($G67:O67)*P13","v":-2903.8464468128645},{"$f":"-($B69)*SUM($G67:P67)*Q13","v":-2704.2188784258806},{"$f":"-($B69)*SUM($G67:Q67)*R13","v":0}]
[null,null,null,null,"Debt cashflow",null,{"$f":"SUM(G69,G67:G68)","v":151257.89362609902},-19485.35066786105,-20099.656419654424,-12955.27750123704,-12075.044658258852,-11242.354813654794,-10467.28955492382,-9745.8199559052955,-9074.2286107408563,-8449.0566797846441,-7867.0859172095024,{"$error":"#REF!"}]
[null,null,null,null,"Debt cashflow incl. residual debt reimbursement",null,{"$f":"G70","v":151257.89362609902},{"$f":"H70-IF(Assumptions_Overall!$G$72='Summary BP'!H14,'Summary BP'!H121)","v":-19485.35066786105},{"$f":"I70-IF(Assumptions_Overall!$G$72='Summary BP'!I14,'Summary BP'!I121)","v":-20099.656419654424},{"$f":"J70-IF(Assumptions_Overall!$G$72='Summary BP'!J14,'Summary BP'!J121)","v":-12955.27750123704},{"$f":"K70-IF(Assumptions_Overall!$G$72='Summary BP'!K14,'Summary BP'!K121)","v":-12075.044658258852},{"$f":"L70-IF(Assumptions_Overall!$G$72='Summary BP'!L14,'Summary BP'!L121)","v":-11242.354813654794},{"$f":"M70-IF(Assumptions_Overall!$G$72='Summary BP'!M14,'Summary BP'!M121)","v":-10467.28955492382},{"$f":"N70-IF(Assumptions_Overall!$G$72='Summary BP'!N14,'Summary BP'!N121)","v":-9745.8199559052955},{"$f":"O70-IF(Assumptions_Overall!$G$72='Summary BP'!O14,'Summary BP'!O121)","v":-9074.2286107408563},{"$f":"P70-IF(Assumptions_Overall!$G$72='Summary BP'!P14,'Summary BP'!P121)","v":-8449.0566797846441},{"$f":"Q70-IF(Assumptions_Overall!$G$72='Summary BP'!Q14,'Summary BP'!Q121)","v":-77821.409945811465},{"$f":"R70-IF(Assumptions_Overall!$G$72='Summary BP'!R14,'Summary BP'!R121)","v":{"$error":"#REF!"}}]
[null,null,null,null,"Cost of debt",null,{"$f":"IRR(G71:Q71)","v":3.7695266706365915E-2}]
[]
[]
[null,null,null,null,"Performance Calculation €'k",2024,{"$f":"F75+1","v":2025},{"$f":"G75+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[]
[null,null,null,null,"Summary cash flows - unlevered"]
[null,null,null,null,"Cash flows after capex",null,null,{"$f":"H45","v":7619.8485870088762},11246.002046059699,10821.1906796002,10278.188142255329,9701.1733683998846,8442.3090384220577,7605.5920220396256,6917.104452767262,7763.9738525796374,7565.3185710308662]
[null,null,null,null,"Disposal cashflow",null,null,{"$f":"H60","v":41946.500242614755},47365.010782155528,25244.452976718574,24160.430655324188,23176.23204556276,22013.860966479639,20910.126714534523,19862.053982852103,18866.819081936723,17921.74242465014]
[null,null,null,null,"Investment",null,{"$f":"G51","v":-375139.15137573448},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Sale of residual portfolio",null,null,{"$f":"IF(Assumptions_Overall!$G$84=\"Y\",H136,H131)*(1-Assumptions_Overall!$G$157)","v":0},{"$f":"IF(Assumptions_Overall!$G$84=\"Y\",I136,I131)*(1-Assumptions_Overall!$G$157)","v":0},{"$f":"IF(Assumptions_Overall!$G$84=\"Y\",J136,J131)*(1-Assumptions_Overall!$G$157)","v":0},{"$f":"IF(Assumptions_Overall!$G$84=\"Y\",K136,K131)*(1-Assumptions_Overall!$G$157)","v":0},{"$f":"IF(Assumptions_Overall!$G$84=\"Y\",L136,L131)*(1-Assumptions_Overall!$G$157)","v":0},{"$f":"IF(Assumptions_Overall!$G$84=\"Y\",M136,M131)*(1-Assumptions_Overall!$G$157)","v":0},{"$f":"IF(Assumptions_Overall!$G$84=\"Y\",N136,N131)*(1-Assumptions_Overall!$G$157)","v":0},{"$f":"IF(Assumptions_Overall!$G$84=\"Y\",O136,O131)*(1-Assumptions_Overall!$G$157)","v":0},{"$f":"IF(Assumptions_Overall!$G$84=\"Y\",P136,P131)*(1-Assumptions_Overall!$G$157)","v":0},{"$f":"IF(Assumptions_Overall!$G$84=\"Y\",Q136,Q131)*(1-Assumptions_Overall!$G$157)","v":236804.79328986601}]
[null,null,null,null,"Pre-tax IRR before leverage",{"$f":"IRR(G82:R82)","v":7.1403827426431477E-2},{"$f":"G51","v":-375139.15137573448},{"$f":"IF(H14>Assumptions_Overall!$G$72,0,IF(Assumptions_Overall!$G$84=\"Y\",H45+H51+H60+H136*(1-Assumptions_Overall!$G$157),H45+H51+H60+H131*(1-Assumptions_Overall!$G$157)))","v":49566.348829623632},{"$f":"IF(I14>Assumptions_Overall!$G$72,0,IF(Assumptions_Overall!$G$84=\"Y\",I45+I51+I60+I136*(1-Assumptions_Overall!$G$157),I45+I51+I60+I131*(1-Assumptions_Overall!$G$157)))","v":58611.012828215229},{"$f":"IF(J14>Assumptions_Overall!$G$72,0,IF(Assumptions_Overall!$G$84=\"Y\",J45+J51+J60+J136*(1-Assumptions_Overall!$G$157),J45+J51+J60+J131*(1-Assumptions_Overall!$G$157)))","v":36065.643656318774},{"$f":"IF(K14>Assumptions_Overall!$G$72,0,IF(Assumptions_Overall!$G$84=\"Y\",K45+K51+K60+K136*(1-Assumptions_Overall!$G$157),K45+K51+K60+K131*(1-Assumptions_Overall!$G$157)))","v":34438.618797579518},{"$f":"IF(L14>Assumptions_Overall!$G$72,0,IF(Assumptions_Overall!$G$84=\"Y\",L45+L51+L60+L136*(1-Assumptions_Overall!$G$157),L45+L51+L60+L131*(1-Assumptions_Overall!$G$157)))","v":32877.405413962646},{"$f":"IF(M14>Assumptions_Overall!$G$72,0,IF(Assumptions_Overall!$G$84=\"Y\",M45+M51+M60+M136*(1-Assumptions_Overall!$G$157),M45+M51+M60+M131*(1-Assumptions_Overall!$G$157)))","v":30456.170004901694},{"$f":"IF(N14>Assumptions_Overall!$G$72,0,IF(Assumptions_Overall!$G$84=\"Y\",N45+N51+N60+N136*(1-Assumptions_Overall!$G$157),N45+N51+N60+N131*(1-Assumptions_Overall!$G$157)))","v":28515.718736574148},{"$f":"IF(O14>Assumptions_Overall!$G$72,0,IF(Assumptions_Overall!$G$84=\"Y\",O45+O51+O60+O136*(1-Assumptions_Overall!$G$157),O45+O51+O60+O131*(1-Assumptions_Overall!$G$157)))","v":26779.158435619363},{"$f":"IF(P14>Assumptions_Overall!$G$72,0,IF(Assumptions_Overall!$G$84=\"Y\",P45+P51+P60+P136*(1-Assumptions_Overall!$G$157),P45+P51+P60+P131*(1-Assumptions_Overall!$G$157)))","v":26630.792934516361},{"$f":"IF(Q14>Assumptions_Overall!$G$72,0,IF(Assumptions_Overall!$G$84=\"Y\",Q45+Q51+Q60+Q136*(1-Assumptions_Overall!$G$157),Q45+Q51+Q60+Q131*(1-Assumptions_Overall!$G$157)))","v":262291.85428554704},{"$f":"IF(R14>Assumptions_Overall!$G$72,0,R45+R51+R60+R131*(1-Assumptions_Overall!$G$157))","v":0}]
[null,null,null,null,"Multiple before tax",{"$f":"SUM(H82:R82)/-G82","v":1.5627073894393269}]
[]
[]
[null,null,null,null,"Summary cash flows - levered"]
[null,null,null,null,"Cash flows after capex",null,null,{"$f":"H45","v":7619.8485870088762},11246.002046059699,10821.1906796002,10278.188142255329,9701.1733683998846,8442.3090384220577,7605.5920220396256,6917.104452767262,7763.9738525796374,7565.3185710308662,{"$error":"#REF!"}]
[null,null,null,null,"Disposal cashflow",null,null,{"$f":"H60","v":41946.500242614755},47365.010782155528,25244.452976718574,24160.430655324188,23176.23204556276,22013.860966479639,20910.126714534523,19862.053982852103,18866.819081936723,17921.74242465014,0]
[null,null,null,null,"Investment",null,{"$f":"G51","v":-375139.15137573448},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Debt cashflow",null,{"$f":"G70","v":151257.89362609902},-19485.35066786105,-20099.656419654424,-12955.27750123704,-12075.044658258852,-11242.354813654794,-10467.28955492382,-9745.8199559052955,-9074.2286107408563,-8449.0566797846441,-7867.0859172095024,{"$error":"#REF!"}]
[null,null,null,null,"Sale of residual portfolio",null,null,{"$f":"IF(Assumptions_Overall!$G$84=\"Y\",H137,H131)*(1-Assumptions_Overall!$G$157)","v":0},{"$f":"IF(Assumptions_Overall!$G$84=\"Y\",I137,I131)*(1-Assumptions_Overall!$G$157)","v":0},{"$f":"IF(Assumptions_Overall!$G$84=\"Y\",J137,J131)*(1-Assumptions_Overall!$G$157)","v":0},{"$f":"IF(Assumptions_Overall!$G$84=\"Y\",K137,K131)*(1-Assumptions_Overall!$G$157)","v":0},{"$f":"IF(Assumptions_Overall!$G$84=\"Y\",L137,L131)*(1-Assumptions_Overall!$G$157)","v":0},{"$f":"IF(Assumptions_Overall!$G$84=\"Y\",M137,M131)*(1-Assumptions_Overall!$G$157)","v":0},{"$f":"IF(Assumptions_Overall!$G$84=\"Y\",N137,N131)*(1-Assumptions_Overall!$G$157)","v":0},{"$f":"IF(Assumptions_Overall!$G$84=\"Y\",O137,O131)*(1-Assumptions_Overall!$G$157)","v":0},{"$f":"IF(Assumptions_Overall!$G$84=\"Y\",P137,P131)*(1-Assumptions_Overall!$G$157)","v":0},{"$f":"IF(Assumptions_Overall!$G$84=\"Y\",Q137,Q131)*(1-Assumptions_Overall!$G$157)","v":240119.29578550693}]
[null,null,null,null,"Repayment of debt",null,null,null,null,{"$f":"IF(J14=Assumptions_Overall!$G$72,-J121,0)","v":0},{"$f":"IF(K14=Assumptions_Overall!$G$72,-K121,0)","v":0},{"$f":"IF(L14=Assumptions_Overall!$G$72,-L121,0)","v":0},{"$f":"IF(M14=Assumptions_Overall!$G$72,-M121,0)","v":0},{"$f":"IF(N14=Assumptions_Overall!$G$72,-N121,0)","v":0},{"$f":"IF(O14=Assumptions_Overall!$G$72,-O121,0)","v":0},{"$f":"IF(P14=Assumptions_Overall!$G$72,-P121,0)","v":0},{"$f":"IF(Q14=Assumptions_Overall!$G$72,-Q121,0)","v":-69954.324028601957},{"$f":"IF(R14=Assumptions_Overall!$G$72,-R121,0)","v":0}]
[null,null,null,null,"Pre-tax IRR after leverage",{"$f":"IRR(G93:R93)","v":9.2135138821898277E-2},{"$f":"G70+G82","v":-223881.25774963546},{"$f":"IF(H14>Assumptions_Overall!$G$72,0,IF(Assumptions_Overall!$G$84=\"Y\",H45+H51+H60+H70+H92+H137*(1-Assumptions_Overall!$G$157),H45+H51+H60+H70+H92+H131*(1-Assumptions_Overall!$G$157)))","v":30080.998161762582},{"$f":"IF(I14>Assumptions_Overall!$G$72,0,IF(Assumptions_Overall!$G$84=\"Y\",I45+I51+I60+I70+I92+I137*(1-Assumptions_Overall!$G$157),I45+I51+I60+I70+I92+I131*(1-Assumptions_Overall!$G$157)))","v":38511.356408560809},{"$f":"IF(J14>Assumptions_Overall!$G$72,0,IF(Assumptions_Overall!$G$84=\"Y\",J45+J51+J60+J70+J92+J137*(1-Assumptions_Overall!$G$157),J45+J51+J60+J70+J92+J131*(1-Assumptions_Overall!$G$157)))","v":23110.366155081734},{"$f":"IF(K14>Assumptions_Overall!$G$72,0,IF(Assumptions_Overall!$G$84=\"Y\",K45+K51+K60+K70+K92+K137*(1-Assumptions_Overall!$G$157),K45+K51+K60+K70+K92+K131*(1-Assumptions_Overall!$G$157)))","v":22363.574139320666},{"$f":"IF(L14>Assumptions_Overall!$G$72,0,IF(Assumptions_Overall!$G$84=\"Y\",L45+L51+L60+L70+L92+L137*(1-Assumptions_Overall!$G$157),L45+L51+L60+L70+L92+L131*(1-Assumptions_Overall!$G$157)))","v":21635.050600307852},{"$f":"IF(M14>Assumptions_Overall!$G$72,0,IF(Assumptions_Overall!$G$84=\"Y\",M45+M51+M60+M70+M92+M137*(1-Assumptions_Overall!$G$157),M45+M51+M60+M70+M92+M131*(1-Assumptions_Overall!$G$157)))","v":19988.880449977874},{"$f":"IF(N14>Assumptions_Overall!$G$72,0,IF(Assumptions_Overall!$G$84=\"Y\",N45+N51+N60+N70+N92+N137*(1-Assumptions_Overall!$G$157),N45+N51+N60+N70+N92+N131*(1-Assumptions_Overall!$G$157)))","v":18769.898780668853},{"$f":"IF(O14>Assumptions_Overall!$G$72,0,IF(Assumptions_Overall!$G$84=\"Y\",O45+O51+O60+O70+O92+O137*(1-Assumptions_Overall!$G$157),O45+O51+O60+O70+O92+O131*(1-Assumptions_Overall!$G$157)))","v":17704.929824878505},{"$f":"IF(P14>Assumptions_Overall!$G$72,0,IF(Assumptions_Overall!$G$84=\"Y\",P45+P51+P60+P70+P92+P137*(1-Assumptions_Overall!$G$157),P45+P51+P60+P70+P92+P131*(1-Assumptions_Overall!$G$157)))","v":18181.736254731717},{"$f":"IF(Q14>Assumptions_Overall!$G$72,0,IF(Assumptions_Overall!$G$84=\"Y\",Q45+Q51+Q60+Q70+Q92+Q137*(1-Assumptions_Overall!$G$157),Q45+Q51+Q60+Q70+Q92+Q131*(1-Assumptions_Overall!$G$157)))","v":187784.94683537647},{"$f":"IF(R14>Assumptions_Overall!$G$72,0,IF(Assumptions_Overall!$G$84=\"Y\",R45+R51+R60+R70+R92+R137*(1-Assumptions_Overall!$G$157),R45+R51+R60+R70+R92+R131*(1-Assumptions_Overall!$G$157)))","v":0}]
[null,null,null,null,"Multiple before tax",{"$f":"SUM(H93:R93)/-G93","v":1.7783165130146559}]
[]
[null,null,{"$f":"(SUM(H96:Q96)-OFFSET(H96,0,Assumptions_Overall!$G$72-1))/(Assumptions_Overall!$G$72-1)","v":9.6726911877661123E-2},null,"Net equity yield (Cash yield) including realised gain",null,null,{"$f":"IF(H13=0,\"\",-(H38+H61)/(($G$51+$G$64)*(1+SUM($G$1:G1))))","v":6.4709637190185382E-2},{"$f":"IF(I13=0,\"\",-(I38+I61)/(($G$51+$G$64)*(1+SUM($G$1:H1))))","v":9.8025801412473065E-2},{"$f":"IF(J13=0,\"\",-(J38+J61)/(($G$51+$G$64)*(1+SUM($G$1:I1))))","v":8.7090840773432196E-2},{"$f":"IF(K13=0,\"\",-(K38+K61)/(($G$51+$G$64)*(1+SUM($G$1:J1))))","v":9.1813550241585232E-2},{"$f":"IF(L13=0,\"\",-(L38+L61)/(($G$51+$G$64)*(1+SUM($G$1:K1))))","v":9.7416921210233473E-2},{"$f":"IF(M13=0,\"\",-(M38+M61)/(($G$51+$G$64)*(1+SUM($G$1:L1))))","v":0.10139369079862924},{"$f":"IF(N13=0,\"\",-(N38+N61)/(($G$51+$G$64)*(1+SUM($G$1:M1))))","v":0.10560996470780525},{"$f":"IF(O13=0,\"\",-(O38+O61)/(($G$51+$G$64)*(1+SUM($G$1:N1))))","v":0.10984271265849815},{"$f":"IF(P13=0,\"\",-(P38+P61)/(($G$51+$G$64)*(1+SUM($G$1:O1))))","v":0.11463908790610808},{"$f":"IF(Q13=0,\"\",-(Q38+Q61)/(($G$51+$G$64)*(1+SUM($G$1:P1))))","v":0.11960626907787011}]
[]
[null,null,null,null,"Unlevered total return ",null,null,{"$f":"IF(H13=0,\"\",(H118-G118+(H60+H45))/(G118))","v":7.2408977677739239E-2},8.6537223112237077E-2,7.8781868539125874E-2,7.7597917627571705E-2,7.6537881024229509E-2,7.2173877795152983E-2,6.9094974753517904E-2,6.6410194579717918E-2,6.9684520699482999E-2,6.895316099530302E-2,""]
[null,null,null,null,"Levered total return ",null,null,{"$f":"IF(H13=0,\"\",(H127-G127+(H70+H60+H45))/(G127))","v":9.8510122395550015E-2},0.12091619334614161,0.10660568941245663,0.10317335187343127,0.10012811041622384,9.2120062158816643E-2,8.6403533085897335E-2,8.1509682637285433E-2,8.5577311141275342E-2,8.3739176584734731E-2,""]
[]
[]
[null,null,null,null,"NAV Calculation €'k",2024,{"$f":"F102+1","v":2025},{"$f":"G102+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,null,null,"Resi unit value  €'k incl transfer tax",{"$f":"Engine!H1038","v":453495.26583900006},{"$f":"Engine!I1038","v":464153.98958349292},{"$f":"Engine!J1038*H13","v":433600.55874618184},{"$f":"Engine!K1038*I13","v":395289.96368421195},{"$f":"Engine!L1038*J13","v":379265.51929686213},{"$f":"Engine!M1038*K13","v":363847.96100787178},{"$f":"Engine!N1038*L13","v":349062.78567139985},{"$f":"Engine!O1038*M13","v":331632.40510560933},{"$f":"Engine!P1038*N13","v":315077.37119751668},{"$f":"Engine!Q1038*O13","v":299353.46664255741},{"$f":"Engine!R1038*P13","v":284418.72103911149},{"$f":"Engine!S1038*Q13","v":270233.29602840921},{"$f":"Engine!T1038*R13","v":0}]
[null,null,null,null,"Resi unit value  incl transfer tax €/m²",{"$f":"F103/F$8*1000","v":5840.0330115207616},{"$f":"G103/G$8*1000","v":5977.2941986102369},{"$f":"IFERROR(H103/H$8*1000*H13,\"\")","v":6149.1855795268239},6296.5100322158387,6486.932807250826,6682.9855612409774,6884.9606978852098,7024.1722190882692,7166.1951402232107,7311.0861265828371,7458.9029829081273,7609.7046762486061,0,null,{"$f":"IFERROR((INDEX(H104:R104,0,Assumptions_Overall!$G$72)/G104)^(1/Assumptions_Overall!$G$72)-1,\"\")","v":2.4439503668952867E-2}]
[null,null,null,null,"Average transfer tax ",{"$f":"F103/F107-1","v":1.8000000000000016E-2},{"$f":"IFERROR(G103/G107-1,\"\")","v":1.8501034193853405E-2},1.9192737850114883E-2,3.0218865010250173E-2,4.6747568759078817E-2,6.464350643798511E-2,6.899999999999995E-2,6.9000000000000172E-2,6.8999999999999728E-2,{"$f":"IFERROR(O103/O107-1,\"\")","v":6.9000000000000172E-2},{"$f":"IFERROR(P103/P107-1,\"\")","v":6.899999999999995E-2},{"$f":"IFERROR(Q103/Q107-1,\"\")","v":6.899999999999995E-2},{"$f":"IFERROR(R103/R107-1,\"\")","v":""}]
[]
[null,null,null,null,"Resi unit value  €'k excl transfer tax",{"$f":"Engine!H1109","v":445476.68550000008},{"$f":"Engine!I1109","v":455722.64926649991},{"$f":"Engine!J1109*H13","v":425435.29073884379},{"$f":"Engine!K1109*I13","v":383695.13227684784},{"$f":"Engine!L1109*J13","v":362327.5855767997},{"$f":"Engine!M1109*K13","v":341755.67578034697},{"$f":"Engine!N1109*L13","v":326532.07265799801},{"$f":"Engine!O1109*M13","v":310226.75875173928},{"$f":"Engine!P1109*N13","v":294740.29111086694},{"$f":"Engine!Q1109*O13","v":280031.30649444094},{"$f":"Engine!R1109*P13","v":266060.54353518382},{"$f":"Engine!S1109*Q13","v":252790.73529317984},{"$f":"Engine!T1109*R13","v":0}]
[null,null,null,null,"Resi unit value  €/m²",{"$f":"F107/F8*1000","v":5736.7711311598841},{"$f":"G107/G$8*1000","v":5868.7168671765594},{"$f":"H107/H8*1000*H13","v":6033.3883387924398},{"$f":"I107/I8*1000*I13","v":6111.817834119347},{"$f":"J107/J8*1000*J13","v":6197.2274890889857},{"$f":"K107/K8*1000*K13","v":6277.2050182323237},{"$f":"IFERROR(L107/L8*1000*L13,\"\")","v":6440.5619250563241},6570.7878569581562,6703.6437233145116,6839.1825318829151,6977.4583563219157,7118.5263575758718,0,null,{"$f":"IFERROR((INDEX(H108:R108,0,Assumptions_Overall!$G$72)/G108)^(1/Assumptions_Overall!$G$72)-1,\"\")","v":1.9494046453926162E-2}]
[]
[null,null,null,null,"Resi discount ",{"$f":"F114/F107-1","v":-0.17861140457669256},{"$f":"G114/G107-1","v":-0.19707859684916162},{"$f":"H114/H107-1","v":-0.194147128358096},{"$f":"IFERROR(I114/I107-1,\"\")","v":-0.18191428115205788},-0.1649569308284643,-0.14676331623185079,-0.13932067533822845,-0.12687435976054862,-0.11424813407061185,{"$f":"IFERROR(O114/O107-1,\"\")","v":-0.10143939958975168},{"$f":"IFERROR(P114/P107-1,\"\")","v":-8.8445520132743982E-2},{"$f":"IFERROR(Q114/Q107-1,\"\")","v":-7.5263821466703629E-2},{"$f":"IFERROR(R114/R107-1,\"\")","v":""}]
[null,null,null,null,"Resi block value incl transfer tax €'k",{"$f":"IFERROR(F114*(1+F105),0)","v":372495.83943861566},{"$f":"IFERROR(G114*(1+G105),0)","v":372679.17259443772},349418.2554111447,323381.07409397553,316703.04326458805,310448.42764615937,300431.12263621716,289556.75603198423,279080.36945032683,268987.23072122567,259263.15932131745,249894.50548176817,{"$f":"Engine!T892*R10","v":{"$error":"#REF!"}}]
[null,null,null,null,"Resi block value incl transfer tax €/m²",{"$f":"IFERROR(F115*(1+F105),\"\")","v":4796.9365125587865},{"$f":"IFERROR(G115*(1+G105),\"\")","v":4799.2974449934973},{"$f":"IFERROR(H115*(1+H105),\"\")","v":4955.3388575206754},{"$f":"IFERROR(I115*(1+I105),\"\")","v":5151.0849359385738},5416.868280876256,5702.1684379436756,5925.7433237786809,6132.9848659436138,6347.4707170668235,6569.4539395533111,6799.1964289651432,7036.9692220810912,{"$f":"IFERROR(R111/R7*1000,\"\")","v":""},null,{"$f":"IFERROR((INDEX(H112:R112,0,Assumptions_Overall!$G$72)/G112)^(1/Assumptions_Overall!$G$72)-1,\"\")","v":3.9012562261465433E-2}]
[]
[null,null,null,null,"Resi block value excl transfer tax €'k",{"$f":"Engine!H894","v":365909.46899667551},{"$f":"Engine!I894","v":365909.46899667551},{"$f":"Engine!J894*H13","v":342838.25073970557},{"$f":"Engine!K894*I13","v":313895.50810716132},{"$f":"Engine!L894*J13","v":302559.13910556305},{"$f":"Engine!M894*K13","v":291598.47946176602},{"$f":"Engine!N894*L13","v":281039.40377569426},{"$f":"Engine!O894*M13","v":270866.93735452218},{"$f":"Engine!P894*N13","v":261066.76281602145},{"$f":"Engine!Q894*O13","v":251625.09889731114},{"$f":"Engine!R894*P13","v":242528.68037541391},{"$f":"Engine!S894*Q13","v":233764.73852363721},{"$f":"Engine!T894*R13","v":0}]
[null,null,null,null,"Resi block value excl transfer tax €/m²",{"$f":"F114/F8*1000","v":4712.1183816883949},4712.1183816883949,4862.0233185466641,4999.9908862931989,5174.951862843076,5355.9415930893329,{"$f":"IFERROR(L114/L8*1000,\"\")","v":5543.2584880997956},5737.1233544842025,5937.7649364516601,6145.4199621639946,6360.3334227924634,6582.7588606932568,0,null,{"$f":"IFERROR((INDEX(H115:R115,0,Assumptions_Overall!$G$72)/G115)^(1/Assumptions_Overall!$G$72)-1,\"\")","v":3.3996753954448344E-2}]
[]
[null,null,null,null,"BLOCK VALUE incl TT",{"$f":"F111","v":372495.83943861566},372679.17259443772,349418.2554111447,323381.07409397553,316703.04326458805,310448.42764615937,300431.12263621716,289556.75603198423,279080.36945032683,268987.23072122567,259263.15932131745,249894.50548176817,{"$f":"IFERROR(Engine!T824*R14,0)","v":69131.919294171938},null,{"$f":"(INDEX(H117:R117,0,Assumptions_Overall!$G$72)/G117)^(1/Assumptions_Overall!$G$72)-1","v":-3.9179725900568174E-2}]
[null,null,null,null,"BLOCK VALUE excl TT",{"$f":"Engine!H823","v":365909.46899667551},{"$f":"Engine!I823","v":365909.46899667551},{"$f":"IFERROR(Engine!J823*H13,0)","v":342838.25073970557},{"$f":"IFERROR(Engine!K823*I13,0)","v":313895.50810716132},{"$f":"IFERROR(Engine!L823*J13,0)","v":302559.13910556305},{"$f":"IFERROR(Engine!M823*K13,0)","v":291598.47946176602},{"$f":"IFERROR(Engine!N823*L13,0)","v":281039.40377569426},{"$f":"IFERROR(Engine!O823*M13,0)","v":270866.93735452218},{"$f":"IFERROR(Engine!P823*N13,0)","v":261066.76281602145},{"$f":"IFERROR(Engine!Q823*O13,0)","v":251625.09889731114},{"$f":"IFERROR(Engine!R823*P13,0)","v":242528.68037541391},{"$f":"IFERROR(Engine!S823*Q13,0)","v":233764.73852363721},{"$f":"IFERROR(Engine!T823*R13,0)","v":0},null,{"$f":"(INDEX(H118:R118,0,Assumptions_Overall!$G$72)/G118)^(1/Assumptions_Overall!$G$72)-1","v":-4.3818062805647484E-2}]
[]
[]
[null,null,null,null,"DEBT",null,{"$f":"SUM($G67:G67)","v":152785.75113747377},{"$f":"SUM($G67:H67)*H13","v":138800.68751056178},{"$f":"SUM($G67:I67)*I13","v":123697.85584128759},{"$f":"SUM($G67:J67)*J13","v":115195.7011503369},{"$f":"SUM($G67:K67)*K13","v":107267.70173349018},{"$f":"SUM($G67:L67)*L13","v":99886.984182241024},{"$f":"SUM($G67:M67)*M13","v":93015.626057877875},{"$f":"SUM($G67:N67)*N13","v":86618.368640056186},{"$f":"SUM($G67:O67)*O13","v":80662.401300357349},{"$f":"SUM($G67:P67)*P13","v":75117.191067385575},{"$f":"SUM($G67:Q67)*Q13","v":69954.324028601957},{"$f":"SUM($G67:R67)*R13","v":{"$error":"#REF!"}}]
[null,null,null,null,"LTV",null,{"$f":"G121/G118","v":0.4175506896730839},{"$f":"H121/H118","v":0.40485764704226068},{"$f":"IFERROR(I121/I118,\"\")","v":0.39407335449686703},0.38073780052019862,0.36786097764119158,0.3554198551529939,0.34339970380414153,0.33178627453659332,0.32056580068459661,0.30972498160263151,0.29925096689263297,""]
[null,null,{"$f":"AVERAGE(H123:Q123)","v":8.8023033644754792E-2},null,"Debt yield",null,{"$f":"G38/(SUM($G$67:G67))","v":7.1577713161957143E-2},{"$f":"H38/(SUM($G$67:G67))","v":4.9872769746392639E-2},{"$f":"I38/(SUM($G$67:H67))","v":8.1022668170890405E-2},{"$f":"J38/(SUM($G$67:I67))","v":8.7710200302050095E-2},{"$f":"K38/(SUM($G$67:J67))","v":8.9223712687348578E-2},{"$f":"L38/(SUM($G$67:K67))","v":9.1029469903841642E-2},{"$f":"M38/(SUM($G$67:L67))","v":9.2473243518520667E-2},{"$f":"N38/(SUM($G$67:M67))","v":9.4178333901652519E-2},{"$f":"O38/(SUM($G$67:N67))","v":9.5818411490851435E-2},{"$f":"P38/(SUM($G$67:O67))","v":9.8187982149443076E-2},{"$f":"Q38/(SUM($G$67:P67))","v":0.10071354457655673},{"$f":"R72-IF(Assumptions_Overall!$G$72='Summary BP'!R16,'Summary BP'!#REF!)","v":0}]
[null,null,null,null,"ICR",null,null,{"$f":"ABS(H38/H69)","v":1.3853547151775734},2.2506296714136225,2.4363944528347252,2.4784364635374603,2.5285963862178238,2.5687012088477963,2.6160648306014593,2.6616225414125396,2.7274439485956412,2.7975984604599091]
[]
[null,null,null,null,"NAV including asset transfer tax",null,{"$f":"G117-G121","v":219893.42145696396},210617.56790058292,199683.21825268795,201507.34211425117,203180.72591266921,200544.13845397613,196541.12997410636,192462.00081027066,188324.82942086831,184145.96825393187,179940.18145316621]
[null,null,null,null,"NAV excluding asset transfer tax",null,{"$f":"G118-G121","v":213123.71785920174},204037.56322914379,190197.65226587374,187363.43795522617,184330.77772827586,181152.41959345323,177851.3112966443,174448.39417596528,170962.69759695377,167411.48930802834,163810.41449503525,{"$error":"#REF!"}]
[]
[null,null,null,null,"Block sale"]
[null,null,null,null,"Transfer tax",null,{"$f":"G105","v":1.8501034193853405E-2},{"$f":"H105","v":1.9192737850114883E-2},{"$f":"I105","v":3.0218865010250173E-2},{"$f":"J105","v":4.6747568759078817E-2},{"$f":"K105","v":6.464350643798511E-2},{"$f":"Assumptions_Overall!$G$83","v":6.8839360000000002E-2},{"$f":"L130","v":6.8839360000000002E-2},6.8839360000000002E-2,{"$f":"N130","v":6.8839360000000002E-2},6.8839360000000002E-2,6.8839360000000002E-2,6.8839360000000002E-2]
[null,null,null,null,"Net asset block sale price €'k",null,{"$f":"-G48/(1+G105)","v":365909.46899667557},{"$f":"H132/1000*H8","v":0},0,0,0,0,0,0,0,0,233764.73852363738,0]
[null,null,null,null,"Net asset block sale price €/m²",null,{"$f":"G131/G8*1000","v":4712.1183816883959},{"$f":"IF(H14=Assumptions_Overall!$G$72,(H17*(1+Assumptions_Overall!H126))/Assumptions_Overall!$G$81/(1+H130)/G8*1000,0)","v":0},{"$f":"IF(I14=Assumptions_Overall!$G$72,(I17*(1+Assumptions_Overall!I126))/Assumptions_Overall!$G$81/(1+I130)/H8*1000,0)","v":0},{"$f":"IF(J14=Assumptions_Overall!$G$72,(J17*(1+Assumptions_Overall!J126))/Assumptions_Overall!$G$81/(1+J130)/I8*1000,0)","v":0},{"$f":"IF(K14=Assumptions_Overall!$G$72,(K17*(1+Assumptions_Overall!K126))/Assumptions_Overall!$G$81/(1+K130)/J8*1000,0)","v":0},{"$f":"IF(L14=Assumptions_Overall!$G$72,(L17*(1+Assumptions_Overall!L126))/Assumptions_Overall!$G$81/(1+L130)/K8*1000,0)","v":0},{"$f":"IF(M14=Assumptions_Overall!$G$72,(M17*(1+Assumptions_Overall!M126))/Assumptions_Overall!$G$81/(1+M130)/L8*1000,0)","v":0},{"$f":"IF(N14=Assumptions_Overall!$G$72,(N17*(1+Assumptions_Overall!N126))/Assumptions_Overall!$G$81/(1+N130)/M8*1000,0)","v":0},{"$f":"IF(O14=Assumptions_Overall!$G$72,(O17*(1+Assumptions_Overall!O126))/Assumptions_Overall!$G$81/(1+O130)/N8*1000,0)","v":0},{"$f":"IF(P14=Assumptions_Overall!$G$72,(P17*(1+Assumptions_Overall!P126))/Assumptions_Overall!$G$81/(1+P130)/O8*1000,0)","v":0},{"$f":"IF(Q14=Assumptions_Overall!$G$72,(Q17*(1+Assumptions_Overall!Q126))/Assumptions_Overall!$G$81/(1+Q130)/P8*1000,0)","v":6582.7588606932622},{"$f":"IF(R14=Assumptions_Overall!$G$72,R17/Assumptions_Overall!$G$81/(1+R130)/Q8*1000,0)","v":0}]
[null,null,null,null,"Gross exit yield",null,null,{"$f":"IFERROR((Engine!J104*10^3/G8)/H132/(1+H130)*(1+Engine!K6),\"\")","v":""},{"$f":"IFERROR((Engine!K104*10^3/H8)/I132/(1+I130)*(1+Engine!L6),\"\")","v":""},{"$f":"IFERROR((Engine!L104*10^3/I8)/J132/(1+J130)*(1+Engine!M6),\"\")","v":""},{"$f":"IFERROR((Engine!M104*10^3/J8)/K132/(1+K130)*(1+Engine!N6),\"\")","v":""},{"$f":"IFERROR((Engine!N104*10^3/K8)/L132/(1+L130)*(1+Engine!O6),\"\")","v":""},{"$f":"IFERROR((Engine!O104*10^3/L8)/M132/(1+M130)*(1+Engine!P6),\"\")","v":""},{"$f":"IFERROR((Engine!P104*10^3/M8)/N132/(1+N130)*(1+Engine!Q6),\"\")","v":""},{"$f":"IFERROR((Engine!Q104*10^3/N8)/O132/(1+O130)*(1+Engine!R6),\"\")","v":""},{"$f":"IFERROR((Engine!R104*10^3/O8)/P132/(1+P130)*(1+Engine!S6),\"\")","v":""},{"$f":"IFERROR((Engine!S104*10^3/P8)/Q132/(1+Q130)*(1+Engine!T6),\"\")","v":0.04}]
[null,null,null,null,"Sale of SPV"]
[null,null,null,null,"Transfer tax on sale of SPV",null,{"$f":"Assumptions_Overall!$G$85","v":0.05},{"$f":"Assumptions_Overall!$G$85","v":0.05},{"$f":"Assumptions_Overall!$G$85","v":0.05},{"$f":"Assumptions_Overall!$G$85","v":0.05},{"$f":"Assumptions_Overall!$G$85","v":0.05},{"$f":"Assumptions_Overall!$G$85","v":0.05},{"$f":"Assumptions_Overall!$G$85","v":0.05},{"$f":"Assumptions_Overall!$G$85","v":0.05},{"$f":"Assumptions_Overall!$G$85","v":0.05},{"$f":"Assumptions_Overall!$G$85","v":0.05},{"$f":"Assumptions_Overall!$G$85","v":0.05},{"$f":"Q135","v":0.05}]
[null,null,null,null,"Net sale price without leverage €'k",null,{"$f":"IF(G14=Assumptions_Overall!$G$72,G117/(1+Assumptions_Overall!$G$85),0)","v":0},{"$f":"IF(H14=Assumptions_Overall!$G$72,H117/(1+Assumptions_Overall!$G$85),0)","v":0},{"$f":"IF(I14=Assumptions_Overall!$G$72,I117/(1+Assumptions_Overall!$G$85),0)","v":0},{"$f":"IF(J14=Assumptions_Overall!$G$72,J117/(1+Assumptions_Overall!$G$85),0)","v":0},{"$f":"IF(K14=Assumptions_Overall!$G$72,K117/(1+Assumptions_Overall!$G$85),0)","v":0},{"$f":"IF(L14=Assumptions_Overall!$G$72,L117/(1+Assumptions_Overall!$G$85),0)","v":0},{"$f":"IF(M14=Assumptions_Overall!$G$72,M117/(1+Assumptions_Overall!$G$85),0)","v":0},{"$f":"IF(N14=Assumptions_Overall!$G$72,N117/(1+Assumptions_Overall!$G$85),0)","v":0},{"$f":"IF(O14=Assumptions_Overall!$G$72,O117/(1+Assumptions_Overall!$G$85),0)","v":0},{"$f":"IF(P14=Assumptions_Overall!$G$72,P117/(1+Assumptions_Overall!$G$85),0)","v":0},{"$f":"IF(Q14=Assumptions_Overall!$G$72,Q117/(1+Assumptions_Overall!$G$85),0)","v":237994.76712549347},{"$f":"R137/1000*R13","v":0}]
[null,null,null,null,"Net sale price with leverage €'k",null,{"$f":"IF(G14=Assumptions_Overall!$G$72,(G117-G121)/(1+Assumptions_Overall!$G$85)+G121,0)","v":0},{"$f":"IF(H14=Assumptions_Overall!$G$72,(H117-H121)/(1+Assumptions_Overall!$G$85)+H121,0)","v":0},{"$f":"IF(I14=Assumptions_Overall!$G$72,(I117-I121)/(1+Assumptions_Overall!$G$85)+I121,0)","v":0},{"$f":"IF(J14=Assumptions_Overall!$G$72,(J117-J121)/(1+Assumptions_Overall!$G$85)+J121,0)","v":0},{"$f":"IF(K14=Assumptions_Overall!$G$72,(K117-K121)/(1+Assumptions_Overall!$G$85)+K121,0)","v":0},{"$f":"IF(L14=Assumptions_Overall!$G$72,(L117-L121)/(1+Assumptions_Overall!$G$85)+L121,0)","v":0},{"$f":"IF(M14=Assumptions_Overall!$G$72,(M117-M121)/(1+Assumptions_Overall!$G$85)+M121,0)","v":0},{"$f":"IF(N14=Assumptions_Overall!$G$72,(N117-N121)/(1+Assumptions_Overall!$G$85)+N121,0)","v":0},{"$f":"IF(O14=Assumptions_Overall!$G$72,(O117-O121)/(1+Assumptions_Overall!$G$85)+O121,0)","v":0},{"$f":"IF(P14=Assumptions_Overall!$G$72,(P117-P121)/(1+Assumptions_Overall!$G$85)+P121,0)","v":0},{"$f":"IF(Q14=Assumptions_Overall!$G$72,(Q117-Q121)/(1+Assumptions_Overall!$G$85)+Q121,0)","v":241325.92541256978},{"$f":"IF(R14=Assumptions_Overall!$G$72,(R117-R121)/(1+Assumptions_Overall!$G$85)+R121,0)","v":0}]

{"sheet":"Inputs >","index":7,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Assumptions_Overall","index":8,"n_rows":200,"n_cols":25,"rows_kept":200,"cut":false,"hidden":false,"merged":[[94,7,96,7],[43,7,46,7]]}
[]
[null,null,null,"KPI extract"]
[]
[null,null,null,null,null,null,null,null,"Scenario",1,2,3]
[]
[null,null,null,"Levered pre-tax IRR",null,null,{"$f":"'Summary BP'!F93","v":9.2135138821898277E-2},null,null,{"$f":"J184","v":0.17692929625418707},{"$f":"K184","v":0.12985659544057193},{"$f":"L184","v":9.2135138821898277E-2}]
[null,null,null,"Levered pre-tax equity multiple",null,null,{"$f":"'Summary BP'!F94","v":1.7783165130146559},null,null,{"$f":"J188","v":1.5665090061384734},{"$f":"K188","v":1.576408031771082},{"$f":"L188","v":1.7783165130146559}]
[null,null,null,"Net equity yield (Cash yield) including realised gain",null,null,{"$f":"'Summary BP'!C96","v":9.6726911877661123E-2},null,null,{"$f":"J192","v":0.20197118674044989},{"$f":"K192","v":0.14781153477330977},9.6726911877661123E-2]
[]
[]
[null,null,null,"Nexus portfolio main metrics"]
[]
[null,null,null,"Physical metrics"]
[null,null,null,"Number of units",null,null,{"$f":"SUMIFS('Assumptions_Asset level'!M15:M81,'Assumptions_Asset level'!Y15:Y81,\"x\")","v":1264}]
[null,null,null,"Area (m²)",null,null,{"$f":"SUMIFS('Assumptions_Asset level'!L15:L81,'Assumptions_Asset level'!Y15:Y81,\"x\")","v":77652.86}]
[null,null,null,"Area per unit (m²)",null,null,{"$f":"G15/G14","v":61.434224683544308}]
[]
[null,null,null,"Rental metrics"]
[null,null,null,"Gross rental value in 2025 (M€)",null,null,{"$f":"SUMIFS('Assumptions_Asset level'!AD15:AD80,'Assumptions_Asset level'!Y15:Y80,\"x\")/10^6*Engine!I22","v":16.770562766749698}]
[null,null,null,"Gross rental value in 2025 (€/m²/month)",null,null,{"$f":"G19/12/G15*1000000","v":17.997365418725618}]
[null,null,null,"GPR",null,null,{"$f":"SUM(('Assumptions_Asset level'!$AD$15:$AD$77)*('Assumptions_Asset level'!$F$15:$F$77=$D$21))/SUM(('Assumptions_Asset level'!$L$15:$L$77)*('Assumptions_Asset level'!$F$15:$F$77=$D$21))/12","v":18.084689182624803}]
[null,null,null,"Region",null,null,{"$f":"SUM(('Assumptions_Asset level'!$AD$15:$AD$77)*('Assumptions_Asset level'!$F$15:$F$77<>$D$21))/SUM(('Assumptions_Asset level'!$L$15:$L$77)*('Assumptions_Asset level'!$F$15:$F$77<>$D$21))/12","v":16.844876963097537}]
[null,null,null,"Rental growth over BP (CAGR)",null,null,{"$f":"CHOOSE($G$72,Engine!J17,Engine!K17,Engine!L17,Engine!M17,Engine!N17,Engine!O17,Engine!P17,Engine!Q17,Engine!R17,Engine!S17,Engine!T17,Engine!U17,Engine!V17,Engine!W17)","v":2.5299800218149482E-2}]
[null,null,null,"Indexation over BP (CAGR)",null,null,{"$f":"CHOOSE($G$72,Engine!J15,Engine!K15,Engine!L15,Engine!M15,Engine!N15,Engine!O15,Engine!P15,Engine!Q15,Engine!R15,Engine!S15,Engine!T15,Engine!U15,Engine!V15,Engine!W15)","v":2.0299799239900107E-2},"  >>> Indexation assumptions in Detailed BP Sheet - Line 2 and below"]
[null,null,null,"Reversion over BP (CAGR)",null,null,{"$f":"CHOOSE($G$72,Engine!J16,Engine!K16,Engine!L16,Engine!M16,Engine!N16,Engine!O16,Engine!P16,Engine!Q16,Engine!R16,Engine!S16,Engine!T16,Engine!U16,Engine!V16,Engine!W16)","v":4.9999999999998934E-3}]
[]
[null,null,null,"Occupancy / vacancy metrics"]
[null,null,null,"Initial vacancy (EoP 2025)",null,null,{"$f":"'Summary BP'!G20/'Summary BP'!G5","v":0.25990110759493668}]
[null,null,null,"Churn rate",null,null,{"$f":"'Assumptions_Asset level'!P10","v":0.17842105263157898},">>>  Input asset by asset in Data Sheet"]
[]
[]
[]
[]
[null,null,null,"Acquisition price scenarios and metrics (2025)"]
[]
[null,null,null,"Acquisition date",null,null,"2025-12-31"]
[]
[null,null,null,"Acquisition price options"]
[]
[null,null,null,"Acquisition price V2",null,null,{"$f":"VLOOKUP($D40,$D$42:$G$44,4,0)","v":2}]
[]
[null,null,null,"Acquisition price V1",null,null,1,0,">>> Premium/discount to indexed Sept 2024 block occupied valuation"]
[null,null,null,"Acquisition price V2",null,null,2,4.4999999999999998E-2,">>> Price based on target portfolio yield converted into discount to Sept 2024 block occupied valuations (equivalent price discount shown in cell AN10 of 'Data' sheet)"]
[null,null,null,"Acquisition price V3",null,null,3,"Input values in Assumptions_Asset level Sheet column AN",">>> Price by building (initial input in Data Sheet, column AO)"]
[]
[]
[]
[]
[null,null,null,{"$f":"\"Pricing metrics according to Acqusition price scenario \"&G40","v":"Pricing metrics according to Acqusition price scenario 2"}]
[null,null,null,"Portfolio acquisition price excl. TT, incl. VAT",null,null,{"$f":"SUMIFS('Assumptions_Asset level'!AJ15:AJ80,'Assumptions_Asset level'!Y15:Y80,\"x\")/10^6","v":365.90946899667551}]
[null,null,null,"Asset transfer tax at acquisition",null,null,{"$f":"'Summary BP'!G105","v":1.8501034193853405E-2}]
[null,null,null,"\"Conventional\" acquisition price EoP 2025 incl TT & VAT",null,null,{"$f":"G50*(1+G51)","v":372.67917259443777}]
[null,null,null,"Acquisition price incl TT per sqm",null,null,{"$f":"G52/G15*1000000","v":4799.2974449934982}]
[null,null,null,"GPR",null,null,{"$f":"(SUM(('Assumptions_Asset level'!$AJ$15:$AJ$77)*('Assumptions_Asset level'!$F$15:$F$77=$D$54))*(1+G51))/SUM(('Assumptions_Asset level'!$L$15:$L$77)*('Assumptions_Asset level'!$F$15:$F$77=$D$54))","v":5010.593664201403}]
[null,null,null,"Region",null,null,{"$f":"(SUM(('Assumptions_Asset level'!$AJ$15:$AJ$77)*('Assumptions_Asset level'!$F$15:$F$77<>$D$54))*(1+G51))/SUM(('Assumptions_Asset level'!$L$15:$L$77)*('Assumptions_Asset level'!$F$15:$F$77<>$D$54))","v":4478.0921638839736}]
[null,null,null,"Gross acquisition Yield (2025E)",null,null,{"$f":"G19/G52","v":4.4999999999999998E-2}]
[]
[null,null,null,"Block vs. unit sale pricing metrics"]
[null,null,null,"Unit by unit vacant value EoP 2025 excl. TT",null,null,{"$f":"SUMIFS('Assumptions_Asset level'!AK15:AK80,'Assumptions_Asset level'!Y15:Y80,\"x\")/10^6*(1+Engine!$AG$1036)","v":455.72264926650007}]
[null,null,null,"Block discount to unit values",null,null,{"$f":"1-G50/G59","v":0.19707859684916185}]
[]
[]
[]
[]
[null,null,null,"Sale scenarios (BP scenarios) and metrics"]
[]
[null,null,null,"Sale scenarios"]
[]
[null,null,null,3,null,null,{"$f":"D69","v":3}]
[null,null,null,null,null,null,null,null,"Scenario",1,2,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Units sold",null,null,null,".","Churn","Letting","EoP Vacant","stock","EoP Total","Physical occupancy"]
[null,null,null,"BP Duration",null,null,{"$f":"CHOOSE($D$69,Assumptions_Overall!J72,Assumptions_Overall!K72,Assumptions_Overall!L72)","v":10},null,null,5,7,10,null,null,"#","% init. stock pa","% avg pa","% cumul",null,"#","#","#","%","#","%"]
[null,null,null,"% of initial vacancy sold by unit",null,null,{"$f":"CHOOSE($D$69,Assumptions_Overall!J73,Assumptions_Overall!K73,Assumptions_Overall!L73)","v":0.3},null,null,1,0.8,0.3,null,{"$f":"N74-1","v":2024},null,null,null,null,null,null,null,{"$f":"IF(N73>YEAR($G$36)+$G$72,0,OFFSET('Summary BP'!$G$20,0,N73-$N$74))","v":184},{"$f":"IFERROR(V73/X73,\"\")","v":0.14556962025316456},{"$f":"OFFSET('Summary BP'!$G$5,0,N73-$N$74)","v":1264},{"$f":"IFERROR((X73-V73)/X73,0)","v":0.85443037974683544}]
[null,null,null,"% churn sold by unit ",null,null,{"$f":"CHOOSE($D$69,Assumptions_Overall!J74,Assumptions_Overall!K74,Assumptions_Overall!L74)","v":0.4},null,null,1,0.8,0.4,null,{"$f":"YEAR(G36)","v":2025},{"$f":"IF(N74>YEAR($G$36)+$G$72,0,OFFSET('Summary BP'!$G$4,0,Assumptions_Overall!N74-$N$74))","v":0},{"$f":"-OFFSET('Summary BP'!$G$4,0,Assumptions_Overall!N74-$N$74)/'Summary BP'!$F$3","v":0},{"$f":"R74","v":0},{"$f":"P74","v":0},null,{"$f":"IF(N74>YEAR($G$36)+$G$72,0,OFFSET('Vacancy & sales module'!$M$454,0,N74-$N$74))","v":144.51500000000001},{"$f":"IF(N74>YEAR($G$36)+$G$72,0,V74-(V73+T74+O74))","v":0},{"$f":"IF(N74>YEAR($G$36)+$G$72,0,OFFSET('Summary BP'!$G$20,0,N74-$N$74))","v":328.51499999999999},0.25990110759493668,{"$f":"OFFSET('Summary BP'!$G$5,0,N74-$N$74)","v":1264},0.74009889240506332]
[null,null,null,"% vacant units sold in year 1 (2025)",null,null,{"$f":"CHOOSE($D$69,Assumptions_Overall!J75,Assumptions_Overall!K75,Assumptions_Overall!L75)","v":0.5},null,null,0.5,0.5,0.5,null,{"$f":"N74+1","v":2026},{"$f":"IF(N75>YEAR($G$36)+$G$72,0,OFFSET('Summary BP'!$G$4,0,Assumptions_Overall!N75-$N$74))","v":-115.69874999999979},{"$f":"-OFFSET('Summary BP'!$G$4,0,Assumptions_Overall!N75-$N$74)/'Summary BP'!$F$3","v":9.1533821202531479E-2},{"$f":"(Q74+R75)/(N75-N$74)","v":9.1533821202531479E-2},{"$f":"R74+P75","v":9.1533821202531479E-2},null,{"$f":"IF(N75>YEAR($G$36)+$G$72,0,OFFSET('Vacancy & sales module'!$M$454,0,N75-$N$74))","v":166.05374999999998},-294.01275000000015,{"$f":"IF(N75>YEAR($G$36)+$G$72,0,OFFSET('Summary BP'!$G$20,0,N75-$N$74))","v":84.857250000000022},7.389807334965455E-2,{"$f":"OFFSET('Summary BP'!$G$5,0,N75-$N$74)","v":1148.3012500000002},0.92610192665034541]
[null,null,null,"% average vacant unit sales pa",null,null,{"$f":"OFFSET(Q79,N74+G72-N79,0)","v":5.42141047134308E-2},null,null,{"$f":"J200","v":0.14225421655618981},{"$f":"K200","v":0.10222495840221114},{"$f":"L200","v":5.42141047134308E-2},null,2027,{"$f":"IF(N76>YEAR($G$36)+$G$72,0,OFFSET('Summary BP'!$G$4,0,Assumptions_Overall!N76-$N$74))","v":-124.94607048000034},{"$f":"-OFFSET('Summary BP'!$G$4,0,Assumptions_Overall!N76-$N$74)/'Summary BP'!$F$3","v":9.8849739303797743E-2},{"$f":"R76/(N76-N$74)","v":9.5191780253164604E-2},0.19038356050632921,null,{"$f":"IF(N76>YEAR($G$36)+$G$72,0,OFFSET('Vacancy & sales module'!$M$454,0,N76-$N$74))","v":189.17205119999997},-114.63419321999962,{"$f":"IF(N76>YEAR($G$36)+$G$72,0,OFFSET('Summary BP'!$G$20,0,N76-$N$74))","v":34.44903750000001},3.3662835923846279E-2,{"$f":"OFFSET('Summary BP'!$G$5,0,N76-$N$74)","v":1023.3551795199999},0.96633716407615367]
[null,null,null,"Residual assets for block sale or SPV sale in fine",null,null,{"$f":"1-'Summary BP'!C10","v":0.457858952865692},null,null,{"$f":"J198","v":0.28872891721905103},{"$f":"K198","v":0.28442529118452198},{"$f":"L198","v":0.457858952865692},null,2028,{"$f":"IF(N77>YEAR($G$36)+$G$72,0,OFFSET('Summary BP'!$G$4,0,Assumptions_Overall!N77-$N$74))","v":-70.338519458479936},{"$f":"-OFFSET('Summary BP'!$G$4,0,Assumptions_Overall!N77-$N$74)/'Summary BP'!$F$3","v":5.5647562862721468E-2},{"$f":"R77/(N77-N$74)","v":8.2010374456350218E-2},0.24603112336905067,null,{"$f":"IF(N77>YEAR($G$36)+$G$72,0,OFFSET('Vacancy & sales module'!$M$454,0,N77-$N$74))","v":175.84629864620001},-109.25616130212006,{"$f":"IF(N77>YEAR($G$36)+$G$72,0,OFFSET('Summary BP'!$G$20,0,N77-$N$74))","v":30.700655385600012},3.2214185409537542E-2,{"$f":"OFFSET('Summary BP'!$G$5,0,N77-$N$74)","v":953.01666006151993},0.96778581459046242]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2029,{"$f":"IF(N78>YEAR($G$36)+$G$72,0,OFFSET('Summary BP'!$G$4,0,Assumptions_Overall!N78-$N$74))","v":-65.588519795131674},{"$f":"-OFFSET('Summary BP'!$G$4,0,Assumptions_Overall!N78-$N$74)/'Summary BP'!$F$3","v":5.1889651736654809E-2},{"$f":"R78/(N78-N$74)","v":7.4480193776426368E-2},0.29792077510570547,null,{"$f":"IF(N78>YEAR($G$36)+$G$72,0,OFFSET('Vacancy & sales module'!$M$454,0,N78-$N$74))","v":163.97129948782958},-100.49293527645231,{"$f":"IF(N78>YEAR($G$36)+$G$72,0,OFFSET('Summary BP'!$G$20,0,N78-$N$74))","v":28.590499801845606},3.2217256253856574E-2,{"$f":"OFFSET('Summary BP'!$G$5,0,N78-$N$74)","v":887.42814026638825},0.96778274374614348]
[null,null,null,"Sale (BP) options and metrics",null,null,null,null,null,null,null,null,null,2030,{"$f":"IF(N79>YEAR($G$36)+$G$72,0,OFFSET('Summary BP'!$G$4,0,Assumptions_Overall!N79-$N$74))","v":-61.060844452599895},{"$f":"-OFFSET('Summary BP'!$G$4,0,Assumptions_Overall!N79-$N$74)/'Summary BP'!$F$3","v":4.8307630104904978E-2},{"$f":"R79/(N79-N$74)","v":6.9245681042122087E-2},0.34622840521061043,null,{"$f":"IF(N79>YEAR($G$36)+$G$72,0,OFFSET('Vacancy & sales module'!$M$454,0,N79-$N$74))","v":152.65211113149971},-93.558922272753748,{"$f":"IF(N79>YEAR($G$36)+$G$72,0,OFFSET('Summary BP'!$G$20,0,N79-$N$74))","v":26.622844207991658},3.2216720510186779E-2,{"$f":"OFFSET('Summary BP'!$G$5,0,N79-$N$74)","v":826.36729581378836},0.96778327948981324]
[null,null,null,"Sale and vacancy : suggested automatic model (Y/N)",null,null,"Y",null,null,null,null,null,null,2031,{"$f":"IF(N80>YEAR($G$36)+$G$72,0,OFFSET('Summary BP'!$G$4,0,Assumptions_Overall!N80-$N$74))","v":-56.8469023094965},{"$f":"-OFFSET('Summary BP'!$G$4,0,Assumptions_Overall!N80-$N$74)/'Summary BP'!$F$3","v":4.4973815118272545E-2},{"$f":"IF(N80>YEAR($G$36)+$G$72,0,R80/(N80-N$74))","v":6.5200370054813828E-2},0.39120222032888297,null,{"$f":"IF(N80>YEAR($G$36)+$G$72,0,OFFSET('Vacancy & sales module'!$M$454,0,N80-$N$74))","v":142.11725577374065},-87.102178797822148,{"$f":"IF(N80>YEAR($G$36)+$G$72,0,OFFSET('Summary BP'!$G$20,0,N80-$N$74))","v":24.791018874413652},{"$f":"IFERROR(V80/X80,\"\")","v":3.2216194767131126E-2},{"$f":"OFFSET('Summary BP'!$G$5,0,N80-$N$74)","v":769.52039350429186},0.96778380523286889]
[null,null,null,"Gross exit yield (block sale)",null,null,0.04,null,null,null,null,null,null,2032,{"$f":"IF(N81>YEAR($G$36)+$G$72,0,OFFSET('Summary BP'!$G$4,0,Assumptions_Overall!N81-$N$74))","v":-52.924656363084978},{"$f":"-OFFSET('Summary BP'!$G$4,0,Assumptions_Overall!N81-$N$74)/'Summary BP'!$F$3","v":4.1870772439149509E-2},{"$f":"IF(N81>YEAR($G$36)+$G$72,0,R81/(N81-N$74))","v":6.1867570395433211E-2},0.43307299276803246,null,{"$f":"IF(N81>YEAR($G$36)+$G$72,0,OFFSET('Vacancy & sales module'!$M$454,0,N81-$N$74))","v":132.31164090771287},-81.092391613912781,{"$f":"IF(N81>YEAR($G$36)+$G$72,0,OFFSET('Summary BP'!$G$20,0,N81-$N$74))","v":23.085611805128771},{"$f":"IFERROR(V81/X81,\"\")","v":3.2215670019510173E-2},{"$f":"OFFSET('Summary BP'!$G$5,0,N81-$N$74)","v":716.59573714120688},0.9677843299804898]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2033,{"$f":"IF(N82>YEAR($G$36)+$G$72,0,OFFSET('Summary BP'!$G$4,0,Assumptions_Overall!N82-$N$74))","v":-49.273853493088268},{"$f":"-OFFSET('Summary BP'!$G$4,0,Assumptions_Overall!N82-$N$74)/'Summary BP'!$F$3","v":3.8982479029341981E-2},{"$f":"IF(N82>YEAR($G$36)+$G$72,0,R82/(N82-N$74))","v":5.9006933974671806E-2},0.47205547179737445,null,{"$f":"IF(N82>YEAR($G$36)+$G$72,0,OFFSET('Vacancy & sales module'!$M$454,0,N82-$N$74))","v":123.18463373272043},-75.498519930524722,{"$f":"IF(N82>YEAR($G$36)+$G$72,0,OFFSET('Summary BP'!$G$20,0,N82-$N$74))","v":21.497872114236216},3.2215146304975857E-2,{"$f":"OFFSET('Summary BP'!$G$5,0,N82-$N$74)","v":667.32188364811861},0.96778485369502421]
[null,null,null,"Exit transfer tax (if block sale)",null,null,{"$f":"5.80665%+0.1%+0.814405%*1.2","v":6.8839360000000002E-2},null,null,null,null,null,null,2034,{"$f":"IF(N83>YEAR($G$36)+$G$72,0,OFFSET('Summary BP'!$G$4,0,Assumptions_Overall!N83-$N$74))","v":-45.875650591066119},{"$f":"-OFFSET('Summary BP'!$G$4,0,Assumptions_Overall!N83-$N$74)/'Summary BP'!$F$3","v":3.6294027366349776E-2},{"$f":"IF(N83>YEAR($G$36)+$G$72,0,R83/(N83-N$74))","v":5.6483277684858245E-2},0.50834949916372418,null,{"$f":"IF(N83>YEAR($G$36)+$G$72,0,OFFSET('Vacancy & sales module'!$M$454,0,N83-$N$74))","v":114.68912647766558},-70.2916914913921,{"$f":"IF(N83>YEAR($G$36)+$G$72,0,OFFSET('Summary BP'!$G$20,0,N83-$N$74))","v":20.019656509443557},3.2214623638414798E-2,{"$f":"OFFSET('Summary BP'!$G$5,0,N83-$N$74)","v":621.4462330570525},0.96778537636158524]
[null,null,null,"Sale of SPV (Y/N)",null,null,"Y",null,null,null,null,null,null,2035,{"$f":"IF(N84>YEAR($G$36)+$G$72,0,OFFSET('Summary BP'!$G$4,0,Assumptions_Overall!N84-$N$74))","v":-42.712516634817916},{"$f":"-OFFSET('Summary BP'!$G$4,0,Assumptions_Overall!N84-$N$74)/'Summary BP'!$F$3","v":3.3791547970583792E-2},{"$f":"IF(N84>YEAR($G$36)+$G$72,0,R84/(N84-N$74))","v":5.42141047134308E-2},0.542141047134308,null,{"$f":"IF(N84>YEAR($G$36)+$G$72,0,OFFSET('Vacancy & sales module'!$M$454,0,N84-$N$74))","v":106.78129158704461},-65.44504446995866,{"$f":"IF(N84>YEAR($G$36)+$G$72,0,OFFSET('Summary BP'!$G$20,0,N84-$N$74))","v":18.64338699171158},3.22141020346388E-2,{"$f":"OFFSET('Summary BP'!$G$5,0,N84-$N$74)","v":578.73371642223458},0.96778589796536107]
[null,null,null,"Exit transfer tax if sale of SPV",null,null,0.05]
[]
[]
[null,null,null,"Unit sale price scenarios and metrics"]
[]
[null,null,null,"Unit sale price options"]
[]
[null,null,null,"Unit sale price v1",null,null,{"$f":"VLOOKUP($D92,$D$94:$G$95,4,0)","v":1}]
[]
[null,null,null,"Unit sale price V1",null,null,1,0,">>> Premium/discount to indexed Sept 2024 vacant unit valuation"]
[null,null,null,"Unit sale price V2",null,null,2,"Input values in Data Sheet column AQ",">>> Unit values by building (initial input in Data Sheet, column AU)"]
[]
[]
[]
[]
[null,null,null,"Unit value growth"]
[null,null,null,null,2024,2025,{"$f":"F101+1","v":2026},{"$f":"G101+1","v":2027},{"$f":"H101+1","v":2028},{"$f":"I101+1","v":2029},{"$f":"J101+1","v":2030},{"$f":"K101+1","v":2031},{"$f":"L101+1","v":2032},{"$f":"M101+1","v":2033},{"$f":"N101+1","v":2034},{"$f":"O101+1","v":2035},{"$f":"P101+1","v":2036},{"$f":"Q101+1","v":2037},{"$f":"R101+1","v":2038},{"$f":"S101+1","v":2039}]
[null,null,null,"Premium to IRL",null,0,0.01,0.01,0.01,0.01,0.01,0,0,0,0,0,0,0,0,0]
[null,null,null,"Growth value",null,{"$f":"F102+F124","v":2.3E-2},3.2000000000000001E-2,3.1E-2,0.03,0.03,0.03,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[]
[null,null,null,"Sale metrics"]
[null,null,null,"CAGR in block values over BP",null,null,{"$f":"Engine!AD895","v":3.4713902480075776E-2}]
[null,null,null,"CAGR in unit values over BP",null,null,{"$f":"CHOOSE($G$72,Engine!AH1032,Engine!AI1032,Engine!AJ1032,Engine!AK1032,Engine!AL1032,Engine!AM1032,Engine!AN1032,Engine!AO1032,Engine!AP1032,Engine!AQ1032,Engine!AR1032,Engine!AS1032,Engine!AT1032,Engine!AU1032)","v":2.4439503668952867E-2}]
[null,null,null,"Block discount at end of BP",null,null,{"$f":"CHOOSE(G72,-'Summary BP'!H110,-'Summary BP'!I110,-'Summary BP'!J110,-'Summary BP'!K110,-'Summary BP'!L110,-'Summary BP'!M110,-'Summary BP'!N110,-'Summary BP'!O110,-'Summary BP'!P110,-'Summary BP'!Q110)","v":7.5263821466703629E-2}]
[]
[]
[]
[]
[null,null,null,"Time-based inputs"]
[]
[null,null,null,"Rent and ERV"]
[null,null,null,"ERV annual growth  (premium on IRL index)",null,null,0.01]
[null,null,null,"Unpaid rate per year (% of  total passing rent)",null,null,0.02]
[null,null,null,"Churn Rate","GPR",null,0.17]
[null,null,null,"Churn Rate","Region",null,0.19]
[null,null,null,"Churn Rate","Average",null,{"$f":"'Assumptions_Asset level'!P10","v":0.17842105263157898}]
[]
[null,null,null,null,2024,2025,{"$f":"F122+1","v":2026},{"$f":"G122+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,"CPI growth %",null,2.1999999999999999E-2,2.1000000000000001E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,null,"Index growth (IRL)",null,2.3E-2,2.1999999999999999E-2,2.1000000000000001E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,null,"Impact of reversion",null,null,5.0000000000000001E-3,{"$f":"G125","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,null,null,"Effective Rental Growth",null,{"$f":"F124+F125","v":2.3E-2},2.7E-2,2.6000000000000002E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,null,"ERV growth",null,{"$f":"$G$116+F$124","v":3.3000000000000002E-2},3.2000000000000001E-2,3.1E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,"Reversionary Potential",null,{"$f":"Engine!AG1321","v":2.8966277709025157E-2},{"$f":"Engine!AH1321","v":3.5362984043222578E-2},{"$f":"Engine!AI1321","v":4.0885727848943176E-2},{"$f":"Engine!AJ1321","v":4.6328235761591285E-2},{"$f":"Engine!AK1321","v":5.1413834478268861E-2},{"$f":"Engine!AL1321","v":5.6525212599245034E-2},{"$f":"Engine!AM1321","v":6.1661476474351051E-2},{"$f":"Engine!AN1321","v":6.682275051857145E-2},{"$f":"Engine!AO1321","v":7.2009157170596527E-2},{"$f":"Engine!AP1321","v":7.7220819475571023E-2},{"$f":"Engine!AQ1321","v":8.2457861081411954E-2},{"$f":"Engine!AR1321","v":8.7720406241701632E-2},{"$f":"Engine!AS1321","v":9.300857981858579E-2},{"$f":"Engine!AT1321","v":9.8322507285677707E-2},{"$f":"Engine!AU1321","v":0.10366231473098142}]
[null,null,null,"Financial occupancy",null,{"$f":"Engine!AG104","v":0.80631419205404498},{"$f":"Engine!AH104","v":0.67082465864321672},{"$f":"Engine!AI104","v":0.91991409010940461},{"$f":"Engine!AJ104","v":0.97},{"$f":"Engine!AK104","v":0.97},{"$f":"Engine!AL104","v":0.96999999999999975},{"$f":"Engine!AM104","v":0.97},{"$f":"Engine!AN104","v":0.9700000000000002},{"$f":"Engine!AO104","v":0.97000000000000042},{"$f":"Engine!AP104","v":0.97000000000000008},{"$f":"Engine!AQ104","v":0.97000000000000008},{"$f":"Engine!AR104","v":0.97000000000000031},{"$f":"Engine!AS104","v":0.97000000000000008},{"$f":"Engine!AT104","v":0.97000000000000008},{"$f":"Engine!AU104","v":0.9700000000000002}]
[]
[null,null,null,"Maintenance costs"]
[null,null,null,"Cost of maintenance per unit (€/unit ratio)",null,null,650]
[]
[null,null,null,"Age of building (in years)",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,null,"% of maintenance cost applied per age",null,0.3,0.3,0.3,0.3,0.3,0.5,0.5,0.7,0.7,1,1,1,1,1,1]
[null,null,null,"Maintenance costs per unit (€)",{"$f":"G132","v":650},{"$f":"$E$136*F135","v":195},{"$f":"$E$136*G135","v":195},195,195,195,325,325,454.99999999999994,454.99999999999994,650,650,650,650,650,650]
[]
[null,null,null,"Capex costs"]
[null,null,null,"Capex costs (€/unit ratio)",null,null,4000]
[]
[null,null,null,"Age of building (in years)",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,null,"% of capex cost applied per age",null,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0]
[null,null,null,"Capex cost per unit (€)",{"$f":"G139","v":4000},{"$f":"$E$143*F142","v":0},{"$f":"$E$143*G142","v":0},0,0,0,0,0,0,0,4000,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,"Non time-based inputs"]
[]
[null,null,null,"Fees"]
[null,null,null,"Non recoverable (NR) charges (€/unit)",null,null,250]
[null,null,null,"Due diligence fees (€'k)",null,null,1]
[null,null,null,"PM Fees excl VAT (% rents collected)",null,null,5.5E-2]
[null,null,null,"Letting fees excl VAT (% annual let rent) ",null,null,{"$f":"8%","v":0.08}]
[null,null,null,"Disposal fees excl VAT (block sales)",null,null,8.0000000000000002E-3]
[null,null,null,"Disposal fees excl VAT (unit sales)",null,null,0.03]
[null,null,null,"Disposal fees excl VAT (on the BP end block value)",null,null,5.0000000000000001E-3]
[]
[]
[]
[]
[null,null,null,"Financing assumptions based on Sale (BP) scenario"]
[null,null,null,null,null,null,null,null,"hhnhoh2"]
[null,null,null,"Reminder: selected Sale (BP) scenario",null,null,{"$f":"G69","v":3}]
[null,null,null,null,null,null,null,null,"Scenario",1,2,3]
[]
[null,null,null,"Initial LTV",null,null,{"$f":"CHOOSE($G$164,Assumptions_Overall!J167,Assumptions_Overall!K167,Assumptions_Overall!L167)","v":0.4},null,null,0.6,0.5,0.4]
[null,null,null,"Swap rate",null,null,{"$f":"CHOOSE($G$164,Assumptions_Overall!J168,Assumptions_Overall!K168,Assumptions_Overall!L168)","v":2.3E-2},null,null,2.1999999999999999E-2,2.2499999999999999E-2,2.3E-2]
[null,null,null,"Margin",null,null,{"$f":"CHOOSE(G164,J169,K169,L169)","v":1.2999999999999999E-2},null,null,1.9E-2,1.7000000000000001E-2,1.2999999999999999E-2]
[null,null,null,"Interest rate (Swap rate + margin)",null,null,{"$f":"CHOOSE($G$164,Assumptions_Overall!J170,Assumptions_Overall!K170,Assumptions_Overall!L170)","v":3.5999999999999997E-2},null,null,{"$f":"J168+J169","v":4.0999999999999995E-2},{"$f":"K168+K169","v":3.95E-2},3.5999999999999997E-2]
[null,null,null,"Annual repayment",null,null,0]
[null,null,null,"Set-up cost",null,null,0.01]
[]
[null,null,null,"Debt metrics"]
[null,null,null,"All-in cost of debt (calculated as debt IRR)",null,null,{"$f":"CHOOSE($D$69,Assumptions_Overall!J175,Assumptions_Overall!K175,Assumptions_Overall!L175)","v":3.7695266706365915E-2},null,null,{"$f":"J194","v":4.4690204118304599E-2},{"$f":"K194","v":4.2317400272113614E-2},{"$f":"L194","v":3.7695266706365915E-2}]
[null,null,null,"Debt yield",null,null,{"$f":"'Summary BP'!C123","v":8.8023033644754792E-2}]
[]
[]
[]
[null,null,null,"DO NOT ERASE UNDER THIS LINE"]
[null,null,null,"Unlevered pre-tax IRR",null,null,null,null,{"$f":"'Summary BP'!F82","v":7.1403827426431477E-2},1,2,3]
[null,null,null,null,null,null,null,null,null,9.6942695898671216E-2,8.6358679549742856E-2,7.1403827426431477E-2]
[null,null,null,"Levered pre-tax IRR",null,null,null,null,{"$f":"'Summary BP'!F93","v":9.2135138821898277E-2},1,2,3]
[null,null,null,null,null,null,null,null,null,0.17692929625418707,0.12985659544057193,9.2135138821898277E-2]
[null,null,null,"Unlevered pre-tax equity multiple",null,null,null,null,{"$f":"'Summary BP'!F83","v":1.5627073894393269},1,2,3]
[null,null,null,null,null,null,null,null,null,1.2987461011190879,1.3663554246426479,1.5627073894393269]
[null,null,null,"Levered pre-tax equity multiple",null,null,null,null,{"$f":"'Summary BP'!F94","v":1.7783165130146559},1,2,3]
[null,null,null,null,null,null,null,null,null,1.5665090061384734,1.576408031771082,1.7783165130146559]
[null,null,null,"Unlevered pre-tax cash-on-cash",null,null,null,null,{"$f":"'Summary BP'!C96","v":9.6726911877661123E-2},1,2,3]
[null,null,null,null,null,null,null,null,null,0.20197118674044989,0.14781153477330977,9.6726911877661123E-2]
[null,null,null,"Net equity yield including realised gain",null,null,null,null,{"$f":"'Summary BP'!C96","v":9.6726911877661123E-2},1,2,3]
[null,null,null,null,null,null,null,null,null,0.20197118674044989,0.14781153477330977,9.6726911877661123E-2]
[null,null,null,"All-in cost of debt",null,null,null,null,{"$f":"'Summary BP'!G72","v":3.7695266706365915E-2},1,2,3]
[null,null,null,null,null,null,null,null,null,4.4690204118304599E-2,4.2317400272113614E-2,3.7695266706365915E-2]
[null,null,null,"Discount on bloc sale in fine",null,null,null,null,{"$f":"G108","v":7.5263821466703629E-2},1,2,3]
[null,null,null,null,null,null,null,null,null,9.5643083402043749E-2,8.7492997401425243E-2,7.5263821466703629E-2]
[null,null,null,"Residual assets for block sale or SPV sale in fine",null,null,null,null,{"$f":"1-R84","v":0.457858952865692},1,2,3]
[null,null,null,null,null,null,null,null,null,0.28872891721905103,0.28442529118452198,0.457858952865692]
[null,null,null,"Average unit sales pa",null,null,null,null,{"$f":"G76","v":5.42141047134308E-2},1,2,3]
[null,null,null,null,null,null,null,null,null,0.14225421655618981,0.10222495840221114,5.42141047134308E-2]

{"sheet":"Assumptions_Asset level","index":9,"n_rows":80,"n_cols":43,"rows_kept":80,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[1,{"$f":"A7+1","v":2},{"$f":"B7+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.0000000000000023E-2,{"$f":"SUM((P15:P80)*($Y15:$Y80<>\"\"))/SUM(1*($Y15:$Y80<>\"\"))","v":0.17842105263157898},{"$f":"SUM((Q15:Q80)*($Y15:$Y80<>\"\"))/SUM(1*($Y15:$Y80<>\"\"))","v":0.13855263157894732},{"$f":"SUMPRODUCT((R15:R80)*(Y15:Y80<>\"\"),(L15:L80)*(Y15:Y80<>\"\"))/L12","v":-18.820417496556395},null,null,null,null,null,null,null,{"$f":"SUMIFS(Z15:Z80,$Y15:$Y80,\"<>\"&\"\")","v":385180000},{"$f":"SUMIFS('Assumptions_Asset level'!AD15:AD80,'Assumptions_Asset level'!Y15:Y80,\"<>\"&\"\")/($Z$10*(1+Assumptions_Overall!$G$51))","v":4.178753944303705E-2},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA10/Assumptions_Overall!H43","v":0.92861198762304564}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ12*(1+AH12)","v":372495839.43861574},{"$f":"AJ11/L12","v":4796.9365125587874}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIFS(L15:L80,$Y15:$Y80,\"<>\"&\"\")","v":77652.86},{"$f":"SUMIFS(M15:M80,$Y15:$Y80,\"<>\"&\"\")","v":1264},{"$f":"L12/M12","v":61.434224683544308},null,null,null,{"$f":"SUMIFS(R15:R80,$Y15:$Y80,\"<>\"&\"\")","v":-716.75450856810778},{"$f":"SUMIFS(S15:S80,$Y15:$Y80,\"<>\"&\"\")","v":184},{"$f":"SUMIFS(T15:T80,$Y15:$Y80,\"<>\"&\"\")","v":-429749.75799087994},{"$f":"SUMIFS(U15:U80,$Y15:$Y80,\"<>\"&\"\")","v":-297122.94535000168},{"$f":"U12/M12","v":-235.06562132120385},{"$f":"SUMIFS(W15:W80,$Y15:$Y80,\"<>\"&\"\")","v":-204510.66525917992},null,null,{"$f":"SUMIFS(Z15:Z80,$Y15:$Y80,\"<>\"&\"\")","v":385180000},null,{"$f":"SUMIFS(AB15:AB80,$Y15:$Y80,\"<>\"&\"\")","v":16705076.036000002},{"$f":"AB12/L12/12","v":17.927088193102829},{"$f":"SUMIFS(AD15:AD80,$Y15:$Y80,\"<>\"&\"\")","v":16393511.990957674},{"$f":"AD12/L12/12","v":17.592732569624257},{"$f":"SUMIFS(AF15:AF80,$Y15:$Y80,\"<>\"&\"\")","v":445476685.5},{"$f":"SUMIFS(Z15:Z80,$Y15:$Y80,\"<>\"&\"\")/SUMIFS(AF15:AF80,$Y15:$Y80,\"<>\"&\"\")-1","v":-0.13535317888145681},{"$f":"SUMPRODUCT(AH15:AH80,AF15:AF80)/SUM(AF15:AF80)","v":1.8000000000000325E-2},{"$f":"SUMIFS(AI15:AI80,$Y15:$Y80,\"<>\"&\"\")","v":453495265.83900023},365909468.99667549,455722649.26650006,394039140,365909468.99667549,394039140,null,{"$f":"SUMIFS(AP15:AP80,$Y15:$Y80,\"<>\"&\"\")","v":455722649.26650006},{"$f":"SUMIFS(AQ15:AQ80,$Y15:$Y80,\"<>\"&\"\")","v":461923828.72350007}]
["Asset ID",null,"Asset Location",null,null,null,null,"Asset Characteristics",null,null,null,null,null,null,"Asset Operational Parameters",null,null,null,null,null,null,null,null,"Asset Choice",null,"External Valuation",null,null,null,null,null,null,null,null,null,"Purchaser Assumptions"]
["Vendor asset ID (EI)","Holding entity","Town","Address","Department code","Region","Pinel zone (leasing tension)","Collective or individual housing","Status (fr)","Signing Date","Delivery Date","Living area","Number of units","Avg. Unit Size","Target Vacancy \nrate","Churn rate","Specific churn rate 2025","Recoverable \ncharges €/m²\n(budget 2024)","Vacant units\n(30 Nov 2024)","Property \ntax\n(budget 2024)","Non recoverable charges per asset\n(budget 2024)","Non recoverable charges per unit in 2025\n(€/unit)","Maintenance\n(budget 2024)","Portfolio \n(1 or 2)","Selection","Block valuation excl TT 30 Sept 2024","Yield on block value incl TT","ERV inl pkg\n30 Sept 2024\n€","ERV incl pkg\n30 Sept 2024\n€/sqm","In-place rent at  30/11/2024 + ERV for vacant units incl pkg\n€","In-place rent at 30/11/2024 + ERV for vacant units incl pkg\n€/sqm/month","Unit value excl TT\n(Sept 2024)","Block discount","Transfer tax rate\n2024","Unit value incl \ntransfer tax\n(sept 2024)","Purchaser block acquisition price excl TT","Purchaser unit resale value excl TT","Purchaser acquisition price V1 excl TT\n\nScenario 1","Purchaser acquisition price V2 excl TT\n\nScenario 2","Purchaser acquisition price V3 excl TT\n\nScenario 3","Resale block (1)/ unit (2)","Purchaser unit resale value excl TT Sept 2025 \n\nUnit sale price V1","Purchaser unit resale value excl TT Sept 2025 \n\nUnit sale price V2"]
[117,"M1","TOURCOING","16 RUE DES METISSAGES ",59,"Major cities ","B1","Collective housing","Delivered","2021-06-30T12:00:00","2023-11-21",3760.16,67,{"$f":"L15/M15","v":56.121791044776117},0.03,{"$f":"IF(F15=Assumptions_Overall!$E$118,Assumptions_Overall!$G$118,Assumptions_Overall!$G$119)","v":0.19},{"$f":"IF(YEAR($K15)>2023,P15/2,P15)","v":0.19},-23.163907918811969,1,-17610.18988192,{"$f":"-V15*M15","v":-18873.77049180328},281.69806704183998,-14022.664109589041,1,"X",11100000,{"$f":"AD15/(Z15*(1+Assumptions_Overall!$G$51))","v":4.4593716079920354E-2},535150.08000000007,{"$f":"AB15/L15/12","v":11.860091059954897},504148.08000000007,{"$f":"AD15/L15/12","v":11.173019233224119},12796083,{"$f":"Z15/AF15-1","v":-0.13254704584207522},1.8000000000000238E-2,{"$f":"AF15*(1+AH15)","v":13026412.494000003},{"$f":"CHOOSE(Assumptions_Overall!$G$40,AL15,AM15,AN15)","v":10544667.703055969},{"$f":"CHOOSE(Assumptions_Overall!$G$92,AP15,AQ15)","v":13090392.908999998},{"$f":"$Z15*Engine!$I$22*(1+Assumptions_Overall!$H$42)","v":11355299.999999998},{"$f":"$Z15*Engine!$I$22*$AM$10","v":10544667.703055969},11355299.999999998,2,{"$f":"$AF15*Engine!$I$22*(1+Assumptions_Overall!$H$94)","v":13090392.908999998},13090392.908999998]
[24,"M1","ISSY LES MOULINEAUX","18-20 RUE VICTOR HUGO ",92,"GPR","Abis","Collective housing","Delivered","2020-06-30","2022-11-03",520.03,10,{"$f":"L16/M16","v":52.003},0.03,{"$f":"IF(F16=Assumptions_Overall!$E$118,Assumptions_Overall!$G$118,Assumptions_Overall!$G$119)","v":0.17},0.17,-23.285351397121083,1,{"$f":"-93","v":-93},{"$f":"-V16*M16","v":-3125},312.5,{"$f":"-1856","v":-1856},1,"X",4590000,{"$f":"AD16/(Z16*(1+Assumptions_Overall!$G$51))","v":3.6348585472696281E-2},163664.04,26.226698459704252,169926.72,27.23027517643213,5492614,-0.16433231972973161,1.7999999999999572E-2,5591481.0519999973,{"$f":"CHOOSE(Assumptions_Overall!$G$40,AL16,AM16,AN16)","v":4360362.5907231448},{"$f":"CHOOSE(Assumptions_Overall!$G$92,AP16,AQ16)","v":5618944.1219999995},{"$f":"$Z16*Engine!$I$22*(1+Assumptions_Overall!$H$42)","v":4695570},{"$f":"$Z16*Engine!$I$22*$AM$10","v":4360362.5907231448},4695570,2,{"$f":"$AF16*Engine!$I$22*(1+Assumptions_Overall!$H$94)","v":5618944.1219999995},5618944.1219999995]
[48,"M2","NICE","16 AVENUE FRANÇOIS MITTERRAND ",6,"PACA","A","Collective housing","Delivered","2020-10-29T12:00:00","2021-06-23",1044.5999999999999,20,52.23,0.03,{"$f":"IF(F17=Assumptions_Overall!$E$118,Assumptions_Overall!$G$118,Assumptions_Overall!$G$119)","v":0.19},0.19,-21.252153934520393,0,-9154.9500000000007,-7342.8942000000006,367.14471000000003,-4060,1,"X",5180000,{"$f":"AD17/(Z17*(1+Assumptions_Overall!$G$51))","v":4.1578363453626178E-2},239001.59999999998,19.066436913651156,219360.60000000003,17.499569213095928,6280320,-0.17520126362987876,1.8000000000000016E-2,6393365.7599999998,{"$f":"CHOOSE(Assumptions_Overall!$G$40,AL17,AM17,AN17)","v":4920844.9280927852},{"$f":"CHOOSE(Assumptions_Overall!$G$92,AP17,AQ17)","v":6424767.3599999994},{"$f":"$Z17*Engine!$I$22*(1+Assumptions_Overall!$H$42)","v":5299139.9999999991},{"$f":"$Z17*Engine!$I$22*$AM$10","v":4920844.9280927852},5299139.9999999991,2,{"$f":"$AF17*Engine!$I$22*(1+Assumptions_Overall!$H$94)","v":6424767.3599999994},6424767.3599999994]
[27,"M2","GAGNY","3A CHEMIN D'ACCES AUX ABBESSES ",93,"GPR","A","Collective housing","Delivered","2020-12-11","2022-03-29",1729.08,26,66.503076923076918,0.03,{"$f":"IF(F18=Assumptions_Overall!$E$118,Assumptions_Overall!$G$118,Assumptions_Overall!$G$119)","v":0.17},0.17,-22.035858877964142,3,{"$f":"-527","v":-527},-7410,285,{"$f":"-5296","v":-5296},1,"X",6650000,{"$f":"AD18/(Z18*(1+Assumptions_Overall!$G$51))","v":4.6755769902278005E-2},325691.4800000001,15.696761669018597,316678.31999999995,15.262370740509402,{"$f":"7119885","v":7119885},-6.5996150218718408E-2,1.8000000000001348E-2,7248042.9300000099,{"$f":"CHOOSE(Assumptions_Overall!$G$40,AL18,AM18,AN18)","v":6317300.9212001972},{"$f":"CHOOSE(Assumptions_Overall!$G$92,AP18,AQ18)","v":7283642.3549999995},{"$f":"$Z18*Engine!$I$22*(1+Assumptions_Overall!$H$42)","v":6802949.9999999991},{"$f":"$Z18*Engine!$I$22*$AM$10","v":6317300.9212001972},6802949.9999999991,2,{"$f":"$AF18*Engine!$I$22*(1+Assumptions_Overall!$H$94)","v":7283642.3549999995},7865877.6899999995]
[43,"M2","DIVONNE LES BAINS","302 B RUE VOLTAIRE ","01","Swiss border","Abis","Collective housing","Delivered","2020-07-31T12:00:00","2022-05-18",2995.6799999999994,47,63.737872340425518,0.03,{"$f":"IF(F19=Assumptions_Overall!$E$118,Assumptions_Overall!$G$118,Assumptions_Overall!$G$119)","v":0.19},0.19,-15.590103789363344,0,-32926.950000000004,-11867.5,252.5,-3570,1,"X",20090000,{"$f":"AD19/(Z19*(1+Assumptions_Overall!$G$51))","v":4.053718784667288E-2},863402.67999999993,24.017993688689497,829459.2,23.073759547081135,23402360,-0.14153957122273142,1.7999999999999794E-2,23823602.479999997,{"$f":"CHOOSE(Assumptions_Overall!$G$40,AL19,AM19,AN19)","v":19084898.572467968},{"$f":"CHOOSE(Assumptions_Overall!$G$92,AP19,AQ19)","v":23940614.279999997},{"$f":"$Z19*Engine!$I$22*(1+Assumptions_Overall!$H$42)","v":20552070},{"$f":"$Z19*Engine!$I$22*$AM$10","v":19084898.572467968},20552070,2,{"$f":"$AF19*Engine!$I$22*(1+Assumptions_Overall!$H$94)","v":23940614.279999997},23940614.279999997]
[86,"M2","HUNINGUE","19 B RUE DE VILLAGE NEUF STATIONNEMENTS EN S/SOL",68,"Swiss border","B1","Collective housing","Delivered","2020-12-30T12:00:00","2022-07-05",963.75999999999988,18,53.542222222222215,0.03,{"$f":"IF(F20=Assumptions_Overall!$E$118,Assumptions_Overall!$G$118,Assumptions_Overall!$G$119)","v":0.19},0.19,-16.809164107246616,0,-4911.3500000000004,-5500,305.55555555555554,-3700,1,"X",3300000,{"$f":"AD20/(Z20*(1+Assumptions_Overall!$G$51))","v":4.1468534676526045E-2},159075.12,13.754731468415374,139377.96,12.051579231343903,4029364.5,-0.18101229114417428,1.8000000000000238E-2,4101893.0610000012,{"$f":"CHOOSE(Assumptions_Overall!$G$40,AL20,AM20,AN20)","v":3134901.2090166393},{"$f":"CHOOSE(Assumptions_Overall!$G$92,AP20,AQ20)","v":4122039.8834999995},{"$f":"$Z20*Engine!$I$22*(1+Assumptions_Overall!$H$42)","v":3375899.9999999995},{"$f":"$Z20*Engine!$I$22*$AM$10","v":3134901.2090166393},3375899.9999999995,2,{"$f":"$AF20*Engine!$I$22*(1+Assumptions_Overall!$H$94)","v":4122039.8834999995},4122039.8834999995]
[29,"M2","LONGJUMEAU","24 RUE GEORGES BIZET BAT D",91,"GPR","A","Collective housing","Delivered","2020-07-29T12:00:00","2022-10-07",1755.1600000000005,31,56.618064516129053,0.03,{"$f":"IF(F21=Assumptions_Overall!$E$118,Assumptions_Overall!$G$118,Assumptions_Overall!$G$119)","v":0.17},0.17,-27.29095922878826,0,-22064.7,-9260.0000000000018,298.70967741935488,-6626.357939999999,1,"X",7050000,{"$f":"AD21/(Z21*(1+Assumptions_Overall!$G$51))","v":4.4482942955590708E-2},325105.19999999995,15.435686774994865,319406.76,15.165130244536106,7918298,-0.10965715106958596,1.7999999999998018E-2,8060827.3639999842,{"$f":"CHOOSE(Assumptions_Overall!$G$40,AL21,AM21,AN21)","v":6697288.9465355482},{"$f":"CHOOSE(Assumptions_Overall!$G$92,AP21,AQ21)","v":8100418.8539999994},{"$f":"$Z21*Engine!$I$22*(1+Assumptions_Overall!$H$42)","v":7212149.9999999991},{"$f":"$Z21*Engine!$I$22*$AM$10","v":6697288.9465355482},7212149.9999999991,2,{"$f":"$AF21*Engine!$I$22*(1+Assumptions_Overall!$H$94)","v":8100418.8539999994},8100418.8539999994]
[54,"M2","CRETEIL","2 - 4 AVENUE DES PETITES HAIES ",94,"GPR","A","Collective housing","Delivered","2020-12-17T12:00:00","2023-02-03",2335.85,26,89.840384615384608,0.03,{"$f":"IF(F22=Assumptions_Overall!$E$118,Assumptions_Overall!$G$118,Assumptions_Overall!$G$119)","v":0.17},0.17,-17.980606631418965,0,-32767.350000000002,-7111,273.5,-5602.9376400000019,1,"X",9330000,{"$f":"AD22/(Z22*(1+Assumptions_Overall!$G$51))","v":4.4834009978879812E-2},438478.8000000001,15.643084958366337,426040.32000000007,15.19933214889655,10212663,-8.6428290055199142E-2,1.8000000000000238E-2,10396490.934000002,{"$f":"CHOOSE(Assumptions_Overall!$G$40,AL22,AM22,AN22)","v":8863220.6909470446},{"$f":"CHOOSE(Assumptions_Overall!$G$92,AP22,AQ22)","v":10447554.249},{"$f":"$Z22*Engine!$I$22*(1+Assumptions_Overall!$H$42)","v":9544590},{"$f":"$Z22*Engine!$I$22*$AM$10","v":8863220.6909470446},9544590,2,{"$f":"$AF22*Engine!$I$22*(1+Assumptions_Overall!$H$94)","v":10447554.249},10447554.249]
[39,"M2","NEUILLY PLAISANCE","7-9 AVENUE DU MARECHAL FOCH ",93,"GPR","Abis","Collective housing","Delivered","2020-08-28T12:00:00","2023-10-30",2580.7799999999997,43,60.018139534883716,0.03,{"$f":"IF(F23=Assumptions_Overall!$E$118,Assumptions_Overall!$G$118,Assumptions_Overall!$G$119)","v":0.17},0.17,-21.66011825882098,1,-18491.49851904,-11728.865122615805,272.76430517711174,-8120.5239999999994,1,"X",13360000,{"$f":"AD23/(Z23*(1+Assumptions_Overall!$G$51))","v":4.2075288205099426E-2},588282.24,18.995621478777736,572525.76,18.486845062345495,15732028,-0.15077700090541413,1.8000000000000238E-2,16015204.504000004,{"$f":"CHOOSE(Assumptions_Overall!$G$40,AL23,AM23,AN23)","v":12691600.046200698},{"$f":"CHOOSE(Assumptions_Overall!$G$92,AP23,AQ23)","v":16093864.643999999},{"$f":"$Z23*Engine!$I$22*(1+Assumptions_Overall!$H$42)","v":13667279.999999998},{"$f":"$Z23*Engine!$I$22*$AM$10","v":12691600.046200698},13667279.999999998,2,{"$f":"$AF23*Engine!$I$22*(1+Assumptions_Overall!$H$94)","v":16093864.643999999},16093864.643999999]
[124,"M3","NOISY LE GRAND","4 - 4 TER BD DU MONT D'EST ",93,"GPR","A","Collective housing","Delivered","2021-06-29T12:00:00","2022-09-29",1391.4,18,77.300000000000011,0.03,{"$f":"IF(F24=Assumptions_Overall!$E$118,Assumptions_Overall!$G$118,Assumptions_Overall!$G$119)","v":0.17},0.17,-21.273537444300704,1,-11818.800000000001,-5300,294.44444444444446,-3718.0252,1,"X",5760000,{"$f":"AD24/(Z24*(1+Assumptions_Overall!$G$51))","v":4.2427178323095692E-2},255883.2,15.325283886732786,248901.84,14.907158257869769,6540240,-0.11929837437158275,1.799999999999935E-2,6657964.3199999956,{"$f":"CHOOSE(Assumptions_Overall!$G$40,AL24,AM24,AN24)","v":5471827.5648290431},{"$f":"CHOOSE(Assumptions_Overall!$G$92,AP24,AQ24)","v":6690665.5199999996},{"$f":"$Z24*Engine!$I$22*(1+Assumptions_Overall!$H$42)","v":5892479.9999999991},{"$f":"$Z24*Engine!$I$22*$AM$10","v":5471827.5648290431},5892479.9999999991,2,{"$f":"$AF24*Engine!$I$22*(1+Assumptions_Overall!$H$94)","v":6690665.5199999996},6690665.5199999996]
[77,"M3","COMPIEGNE","4 BIS AVENUE DE LA FAISANDERIE BATIMEN B",60,"Major cities ","B1","Collective housing","Delivered","2020-12-29T12:00:00","2022-11-14",1071.7,18,59.538888888888891,0.03,{"$f":"IF(F25=Assumptions_Overall!$E$118,Assumptions_Overall!$G$118,Assumptions_Overall!$G$119)","v":0.19},0.19,-14.183073621349257,0,-11532.00799808,-5850,325,-3780,1,"X",3250000,{"$f":"AD25/(Z25*(1+Assumptions_Overall!$G$51))","v":4.750706403008368E-2},160317.59999999998,12.465988616217222,157254.47999999998,12.227806289073433,3738000,-0.13055109684323163,1.7999999999999572E-2,3805283.9999999986,{"$f":"CHOOSE(Assumptions_Overall!$G$40,AL25,AM25,AN25)","v":3087402.7058497206},{"$f":"CHOOSE(Assumptions_Overall!$G$92,AP25,AQ25)","v":3823973.9999999995},{"$f":"$Z25*Engine!$I$22*(1+Assumptions_Overall!$H$42)","v":3324749.9999999995},{"$f":"$Z25*Engine!$I$22*$AM$10","v":3087402.7058497206},3324749.9999999995,2,{"$f":"$AF25*Engine!$I$22*(1+Assumptions_Overall!$H$94)","v":3823973.9999999995},3823973.9999999995]
[129,"M3","LILLE","2 RUE SIMONE VIEL ILOT 1  PARKING",59,"Major cities ","A","Collective housing","Delivered","2021-06-18T12:00:00","2022-12-08",2526.5000000000009,31,81.500000000000028,0.03,{"$f":"IF(F26=Assumptions_Overall!$E$118,Assumptions_Overall!$G$118,Assumptions_Overall!$G$119)","v":0.19},0.19,-11.794973283198098,0,-26457.52669536,-7700,248.38709677419354,-8150,1,"X",8800000,{"$f":"AD26/(Z26*(1+Assumptions_Overall!$G$51))","v":3.8857237287894357E-2},337974.00000000006,11.147635068276271,348270,11.487235305758951,9978790,-0.11812955278144943,1.7999999999999794E-2,10158408.219999999,{"$f":"CHOOSE(Assumptions_Overall!$G$40,AL26,AM26,AN26)","v":8359736.5573777063},{"$f":"CHOOSE(Assumptions_Overall!$G$92,AP26,AQ26)","v":10208302.17},{"$f":"$Z26*Engine!$I$22*(1+Assumptions_Overall!$H$42)","v":9002400},{"$f":"$Z26*Engine!$I$22*$AM$10","v":8359736.5573777063},9002400,2,{"$f":"$AF26*Engine!$I$22*(1+Assumptions_Overall!$H$94)","v":10208302.17},10208302.17]
[89,"M3","ST ANDRE LEZ LILLE","194 QUAI SADI CARNOT ",59,"Major cities ","A","Collective housing","Delivered","2020-11-24T12:00:00","2023-01-23",1633.2499999999998,21,77.773809523809518,0.03,{"$f":"IF(F27=Assumptions_Overall!$E$118,Assumptions_Overall!$G$118,Assumptions_Overall!$G$119)","v":0.19},0.19,-11.327108525945201,0,-9087.9599403199991,-5750.0000000000009,273.80952380952385,-4384.9898630136986,1,"X",6300000,{"$f":"AD27/(Z27*(1+Assumptions_Overall!$G$51))","v":3.5982982374595539E-2},226489.59600000002,11.556181233736417,230886.84,11.780541864380837,7050433,-0.10643785991583776,1.8000000000001126E-2,7177340.7940000081,{"$f":"CHOOSE(Assumptions_Overall!$G$40,AL27,AM27,AN27)","v":5984811.3990317658},{"$f":"CHOOSE(Assumptions_Overall!$G$92,AP27,AQ27)","v":7212592.9589999998},{"$f":"$Z27*Engine!$I$22*(1+Assumptions_Overall!$H$42)","v":6444899.9999999991},{"$f":"$Z27*Engine!$I$22*$AM$10","v":5984811.3990317658},6444899.9999999991,2,{"$f":"$AF27*Engine!$I$22*(1+Assumptions_Overall!$H$94)","v":7212592.9589999998},7212592.9589999998]
[70,"M3","VERNEUIL SUR SEINE","2 BIS GRANDE RUE ",78,"GPR","A","Collective housing","Delivered","2020-11-26T12:00:00","2023-04-07",1318.8999999999999,22,59.949999999999996,0.03,{"$f":"IF(F28=Assumptions_Overall!$E$118,Assumptions_Overall!$G$118,Assumptions_Overall!$G$119)","v":0.17},0.17,-27.674577299264538,0,-9230.9664000000012,-5984.2113821138209,272.00960827790095,-4340.5456999999997,1,"X",5850000,{"$f":"AD28/(Z28*(1+Assumptions_Overall!$G$51))","v":4.0034741519236167E-2},250695.19999999995,15.839917102636035,238536.24,15.071665782091138,6950583,-0.1583439835190803,1.800000000000157E-2,7075693.4940000111,{"$f":"CHOOSE(Assumptions_Overall!$G$40,AL28,AM28,AN28)","v":5557324.870529497},{"$f":"CHOOSE(Assumptions_Overall!$G$92,AP28,AQ28)","v":7110446.4089999991},{"$f":"$Z28*Engine!$I$22*(1+Assumptions_Overall!$H$42)","v":5984549.9999999991},{"$f":"$Z28*Engine!$I$22*$AM$10","v":5557324.870529497},5984549.9999999991,2,{"$f":"$AF28*Engine!$I$22*(1+Assumptions_Overall!$H$94)","v":7110446.4089999991},7110446.4089999991]
[59,"M3","CARRIERES SOUS POISSY","555 RUE DANIEL BLERVAQUE ",78,"GPR","A","Collective housing","Delivered","2021-03-25T12:00:00","2023-04-19",1500.8000000000002,20,75.040000000000006,0.03,{"$f":"IF(F29=Assumptions_Overall!$E$118,Assumptions_Overall!$G$118,Assumptions_Overall!$G$119)","v":0.17},0.17,-18.390191897654589,0,-9110.3664000000008,-5470,273.5,-4048.2220849619066,1,"X",5820000,{"$f":"AD29/(Z29*(1+Assumptions_Overall!$G$51))","v":4.4297076823698045E-2},251874.71999999997,13.985581023454154,262578.72000000003,14.579930703624733,6497780,-0.10430947185038586,1.7999999999999794E-2,6614740.0399999991,{"$f":"CHOOSE(Assumptions_Overall!$G$40,AL29,AM29,AN29)","v":5528825.768629346},{"$f":"CHOOSE(Assumptions_Overall!$G$92,AP29,AQ29)","v":6647228.9399999995},{"$f":"$Z29*Engine!$I$22*(1+Assumptions_Overall!$H$42)","v":5953859.9999999991},{"$f":"$Z29*Engine!$I$22*$AM$10","v":5528825.768629346},5953859.9999999991,2,{"$f":"$AF29*Engine!$I$22*(1+Assumptions_Overall!$H$94)","v":6647228.9399999995},6647228.9399999995]
[130,"M3","VAUCRESSON","8 ROUTE NAPOLÉON III BATIMENT B",92,"GPR","Abis","Collective housing","Delivered","2021-07-01T12:00:00","2023-07-07",1908.38,28,68.156428571428577,0.03,{"$f":"IF(F30=Assumptions_Overall!$E$118,Assumptions_Overall!$G$118,Assumptions_Overall!$G$119)","v":0.17},0.17,-19.073769375072054,5,-15697.112981760001,-7637.4005449591286,272.76430517711174,-5251.2305531221409,1,"X",12520000,{"$f":"AD30/(Z30*(1+Assumptions_Overall!$G$51))","v":3.4768858373218456E-2},459371.00000000006,20.059378460614067,443359.72,19.36021302535833,15271784,-0.180187462054204,1.800000000000046E-2,15546676.112000007,{"$f":"CHOOSE(Assumptions_Overall!$G$40,AL30,AM30,AN30)","v":11893625.192996463},{"$f":"CHOOSE(Assumptions_Overall!$G$92,AP30,AQ30)","v":15623035.031999998},{"$f":"$Z30*Engine!$I$22*(1+Assumptions_Overall!$H$42)","v":12807959.999999998},{"$f":"$Z30*Engine!$I$22*$AM$10","v":11893625.192996463},12807959.999999998,2,{"$f":"$AF30*Engine!$I$22*(1+Assumptions_Overall!$H$94)","v":15623035.031999998},15623035.031999998]
[127,"M3","VAUCRESSON","10 ROUTE NAPOLÉON III ",92,"GPR","Abis","Collective housing","Delivered","2021-06-30T12:00:00","2023-07-07",1853.3500000000001,25,74.134,0.03,{"$f":"IF(F31=Assumptions_Overall!$E$118,Assumptions_Overall!$G$118,Assumptions_Overall!$G$119)","v":0.17},0.17,-17.535813526856774,4,-15880.867775999999,-6809.986413043478,272.39945652173913,-4965.2354999999998,1,"X",12440000,{"$f":"AD31/(Z31*(1+Assumptions_Overall!$G$51))","v":3.3815029007079236E-2},452728.20000000007,20.356300752691073,428441.58666666661,19.264286592146949,14744094,-0.15627233521435768,1.8000000000000238E-2,15009487.692000004,{"$f":"CHOOSE(Assumptions_Overall!$G$40,AL31,AM31,AN31)","v":11817627.587929392},{"$f":"CHOOSE(Assumptions_Overall!$G$92,AP31,AQ31)","v":15083208.161999999},{"$f":"$Z31*Engine!$I$22*(1+Assumptions_Overall!$H$42)","v":12726119.999999998},{"$f":"$Z31*Engine!$I$22*$AM$10","v":11817627.587929392},12726119.999999998,2,{"$f":"$AF31*Engine!$I$22*(1+Assumptions_Overall!$H$94)","v":15083208.161999999},15083208.161999999]
[71,"M3","TORCY","8 RUE HESPÉRIE ",77,"GPR","A","Collective housing","Delivered","2020-12-15T12:00:00","2024-04-05",2873.8999999999996,46,62.476086956521733,0.03,{"$f":"IF(F32=Assumptions_Overall!$E$118,Assumptions_Overall!$G$118,Assumptions_Overall!$G$119)","v":0.17},8.5000000000000006E-2,-20.807961306934832,0,-18271.19752704,-12311.538922155691,267.64215048164544,-8798.4719999999998,1,"X",11220000,{"$f":"AD32/(Z32*(1+Assumptions_Overall!$G$51))","v":4.5787556645637502E-2},519479.36000000004,15.063136040456063,523241.04,15.172211976756325,13030160,-0.13892078071182545,1.8000000000000238E-2,13264702.880000003,{"$f":"CHOOSE(Assumptions_Overall!$G$40,AL32,AM32,AN32)","v":10658664.110656574},{"$f":"CHOOSE(Assumptions_Overall!$G$92,AP32,AQ32)","v":13329853.68},{"$f":"$Z32*Engine!$I$22*(1+Assumptions_Overall!$H$42)","v":11478059.999999998},{"$f":"$Z32*Engine!$I$22*$AM$10","v":10658664.110656574},11478059.999999998,2,{"$f":"$AF32*Engine!$I$22*(1+Assumptions_Overall!$H$94)","v":13329853.68},13329853.68]
[74,"M3","GAGNY","3 CHEMIN D'ACCES AUX ABESSES ",93,"GPR","A","Collective housing","Delivered","2020-07-27","2022-03-29",155.47000000000003,2,77.735000000000014,0.03,{"$f":"IF(F33=Assumptions_Overall!$E$118,Assumptions_Overall!$G$118,Assumptions_Overall!$G$119)","v":0.17},0.17,-17.191741171930278,0,-45,-823.5,411.75,-352,1,"X",530000,{"$f":"AD33/(Z33*(1+Assumptions_Overall!$G$51))","v":4.9512940526359066E-2},25645.320000000007,13.746124654274139,26727.359999999997,14.326107930790501,{"$f":"569145","v":569145},-6.8778606506250561E-2,1.7999999999999572E-2,579389.60999999975,{"$f":"CHOOSE(Assumptions_Overall!$G$40,AL33,AM33,AN33)","v":503484.13356933912},{"$f":"CHOOSE(Assumptions_Overall!$G$92,AP33,AQ33)","v":582235.33499999996},{"$f":"$Z33*Engine!$I$22*(1+Assumptions_Overall!$H$42)","v":542190},{"$f":"$Z33*Engine!$I$22*$AM$10","v":503484.13356933912},542190,2,{"$f":"$AF33*Engine!$I$22*(1+Assumptions_Overall!$H$94)","v":582235.33499999996},582235.33499999996]
[98,"M4","PERTUIS","60 ROCADE SIMONE VEIL VILLA N°59",84,"PACA","B1","Individual housing","Delivered","2020-12-30T12:00:00","2022-08-09",1604.6000000000006,18,89.144444444444474,0.03,{"$f":"IF(F34=Assumptions_Overall!$E$118,Assumptions_Overall!$G$118,Assumptions_Overall!$G$119)","v":0.19},0.19,-5.7958369687149425,0,-10617.6,-4545.5090500000006,252.52828055555557,-3680,1,"X",5230000,{"$f":"AD34/(Z34*(1+Assumptions_Overall!$G$51))","v":4.3390230132501761E-2},250317.60000000009,13,231129.36000000004,12.003477502181227,5937020,-0.11908667984948673,1.7999999999999794E-2,6043886.3599999985,{"$f":"CHOOSE(Assumptions_Overall!$G$40,AL34,AM34,AN34)","v":4968343.4312597038},{"$f":"CHOOSE(Assumptions_Overall!$G$92,AP34,AQ34)","v":6073571.459999999},{"$f":"$Z34*Engine!$I$22*(1+Assumptions_Overall!$H$42)","v":5350289.9999999991},{"$f":"$Z34*Engine!$I$22*$AM$10","v":4968343.4312597038},5350289.9999999991,2,{"$f":"$AF34*Engine!$I$22*(1+Assumptions_Overall!$H$94)","v":6073571.459999999},6073571.459999999]
[114,"M4","ISSY LES MOULINEAUX","16 RUE VICTOR HUGO CŒUR DE TOPAZE 1",92,"GPR","Abis","Collective housing","Delivered","2021-03-30T12:00:00","2022-11-03",2099.6899999999991,42,49.99261904761903,0.03,{"$f":"IF(F35=Assumptions_Overall!$E$118,Assumptions_Overall!$G$118,Assumptions_Overall!$G$119)","v":0.17},0.17,-22.571428571428573,2,-404,-10020,238.57142857142856,-8793,1,"X",19550000,{"$f":"AD35/(Z35*(1+Assumptions_Overall!$G$51))","v":3.3884887881041596E-2},661874.87999999989,26.268753958917753,674705.56,26.77798309909242,{"$f":"22548383","v":22548383},-0.13297552201415064,1.8000000000000016E-2,22954253.894000001,{"$f":"CHOOSE(Assumptions_Overall!$G$40,AL35,AM35,AN35)","v":18571914.738265246},{"$f":"CHOOSE(Assumptions_Overall!$G$92,AP35,AQ35)","v":23066995.808999997},{"$f":"$Z35*Engine!$I$22*(1+Assumptions_Overall!$H$42)","v":19999650},{"$f":"$Z35*Engine!$I$22*$AM$10","v":18571914.738265246},19999650,2,{"$f":"$AF35*Engine!$I$22*(1+Assumptions_Overall!$H$94)","v":23066995.808999997},28685939.930999998]
[118,"M4","MARSEILLE","47 TRAVERSE DE LA SEIGNEURIE ",13,"PACA","A","Collective housing","Delivered","2021-05-18T12:00:00","2023-04-14",1370.8,23,59.6,0.03,{"$f":"IF(F36=Assumptions_Overall!$E$118,Assumptions_Overall!$G$118,Assumptions_Overall!$G$119)","v":0.19},0.19,-19.696527575138603,1,-9165.6527999999998,-5115.5,222.41304347826087,-4521.6227397260272,1,"X",5910000,{"$f":"AD36/(Z36*(1+Assumptions_Overall!$G$51))","v":3.932340028458433E-2},237148.80000000002,14.41669098336738,236700.95999999996,14.389466005252407,6835160,-0.13535308610186159,1.7999999999999794E-2,6958192.879999999,{"$f":"CHOOSE(Assumptions_Overall!$G$40,AL36,AM36,AN36)","v":5614323.074329799},{"$f":"CHOOSE(Assumptions_Overall!$G$92,AP36,AQ36)","v":6992368.6799999997},{"$f":"$Z36*Engine!$I$22*(1+Assumptions_Overall!$H$42)","v":6045929.9999999991},{"$f":"$Z36*Engine!$I$22*$AM$10","v":5614323.074329799},6045929.9999999991,2,{"$f":"$AF36*Engine!$I$22*(1+Assumptions_Overall!$H$94)","v":6992368.6799999997},6992368.6799999997]
[115,"M4","CLICHY","26 RUE DAGOBERT 129 BOULEVARD JEAN JAURÈS 43-45 RUE PIERRE",92,"GPR","Abis","Collective housing","Delivered","2021-03-30T12:00:00","2023-07-20",951.17999999999984,20,47.55899999999999,0.03,{"$f":"IF(F37=Assumptions_Overall!$E$118,Assumptions_Overall!$G$118,Assumptions_Overall!$G$119)","v":0.17},0.17,-28.490927059021423,2,-7418.25,-5540,277,-3406.9396000000002,1,"X",6830000,{"$f":"AD37/(Z37*(1+Assumptions_Overall!$G$51))","v":3.7111777340191394E-2},266614.23999999993,23.358200691071442,258162.95999999996,22.617780020605988,7916260,-0.13721883818874059,1.8000000000000238E-2,8058752.6800000016,{"$f":"CHOOSE(Assumptions_Overall!$G$40,AL37,AM37,AN37)","v":6488295.532601105},{"$f":"CHOOSE(Assumptions_Overall!$G$92,AP37,AQ37)","v":8098333.9799999995},{"$f":"$Z37*Engine!$I$22*(1+Assumptions_Overall!$H$42)","v":6987089.9999999991},{"$f":"$Z37*Engine!$I$22*$AM$10","v":6488295.532601105},6987089.9999999991,2,{"$f":"$AF37*Engine!$I$22*(1+Assumptions_Overall!$H$94)","v":8098333.9799999995},8098333.9799999995]
[112,"M4","RUEIL MALMAISON","55AVENUE DU PRÉSIDENT POMPIDOU 57 AVENUE DU PRÉSIDENT POMPIDOU",92,"GPR","Abis","Collective housing","Delivered","2021-03-10T12:00:00","2023-12-06",3954.8099999999986,66,59.921363636363616,0.03,{"$f":"IF(F38=Assumptions_Overall!$E$118,Assumptions_Overall!$G$118,Assumptions_Overall!$G$119)","v":0.17},0.17,-21.69510039673208,4,-35836.846848000001,-18282,277,-12715.126027397262,1,"X",25700000,{"$f":"AD38/(Z38*(1+Assumptions_Overall!$G$51))","v":3.913798310096208E-2},1072792,22.605215758363453,1024455.36,21.586695694609862,29050047,-0.11531984784740623,1.8000000000003347E-2,29572947.846000098,{"$f":"CHOOSE(Assumptions_Overall!$G$40,AL38,AM38,AN38)","v":24414230.627796251},{"$f":"CHOOSE(Assumptions_Overall!$G$92,AP38,AQ38)","v":29718198.080999997},{"$f":"$Z38*Engine!$I$22*(1+Assumptions_Overall!$H$42)","v":26291099.999999996},{"$f":"$Z38*Engine!$I$22*$AM$10","v":24414230.627796251},26291099.999999996,2,{"$f":"$AF38*Engine!$I$22*(1+Assumptions_Overall!$H$94)","v":29718198.080999997},29718198.080999997]
[133,"M4","VERNOUILLET","LE PARC DU CHÂTEAU 1 RUE DU COLONEL BELTRAME",78,"GPR","A","Collective housing","Delivered","2021-07-28T12:00:00","2024-01-30",2065.29,32,64.540312499999999,0.03,{"$f":"IF(F39=Assumptions_Overall!$E$118,Assumptions_Overall!$G$118,Assumptions_Overall!$G$119)","v":0.17},8.5000000000000006E-2,-17.888063627597283,2,0,-7871.9221411192211,245.99756690997566,-2262.2060273972606,1,"X",8410000,{"$f":"AD39/(Z39*(1+Assumptions_Overall!$G$51))","v":4.2981828580595953E-2},374156.24,15.097001712431023,368164.88,14.85525358020746,9607568,-0.12464840217628437,1.8000000000000016E-2,9780504.2239999995,{"$f":"CHOOSE(Assumptions_Overall!$G$40,AL39,AM39,AN39)","v":7989248.2326757396},{"$f":"CHOOSE(Assumptions_Overall!$G$92,AP39,AQ39)","v":9828542.0639999993},{"$f":"$Z39*Engine!$I$22*(1+Assumptions_Overall!$H$42)","v":8603430},{"$f":"$Z39*Engine!$I$22*$AM$10","v":7989248.2326757396},8603430,2,{"$f":"$AF39*Engine!$I$22*(1+Assumptions_Overall!$H$94)","v":9828542.0639999993},9828542.0639999993]
[105,"M4","NOISY LE GRAND","4 ALLÉE DES FRUITIERS ",93,"GPR","A","Collective housing","Delivered","2020-12-29T12:00:00","2024-04-04",3027.2000000000003,50,60.544000000000004,0.03,{"$f":"IF(F40=Assumptions_Overall!$E$118,Assumptions_Overall!$G$118,Assumptions_Overall!$G$119)","v":0.17},8.5000000000000006E-2,-17.59867223797648,0,0,-13757.484083557023,275.14968167114046,-8908.6360000000022,1,"X",13300000,{"$f":"AD40/(Z40*(1+Assumptions_Overall!$G$51))","v":4.4560602321621165E-2},618612.71999999986,17.029287790697669,603620.76,16.616586284355179,14897554,-0.10723599323754762,1.8000000000002458E-2,15165709.972000036,{"$f":"CHOOSE(Assumptions_Overall!$G$40,AL40,AM40,AN40)","v":12634601.842400394},{"$f":"CHOOSE(Assumptions_Overall!$G$92,AP40,AQ40)","v":15240197.741999999},{"$f":"$Z40*Engine!$I$22*(1+Assumptions_Overall!$H$42)","v":13605899.999999998},{"$f":"$Z40*Engine!$I$22*$AM$10","v":12634601.842400394},13605899.999999998,2,{"$f":"$AF40*Engine!$I$22*(1+Assumptions_Overall!$H$94)","v":15240197.741999999},15240197.741999999]
[104,"M4","CAVALAIRE SUR MER","1004 AVENUE MARÉCHAL LYAUTEY ",83,"PACA","A","Collective housing","Delivered","2021-03-26T12:00:00","2024-09-17",933.03999999999985,21,44.430476190476185,0.03,{"$f":"IF(F41=Assumptions_Overall!$E$118,Assumptions_Overall!$G$118,Assumptions_Overall!$G$119)","v":0.19},0,-18,10,-2033.8500000000001,-5554.0639097744361,264.47923379878267,-3997.2723287671233,1,"X",4940000,{"$f":"AD41/(Z41*(1+Assumptions_Overall!$G$51))","v":4.1125190035912813E-2},221411.27999999997,19.775079310640489,206917.08000000002,18.480547457772449,5731186,-0.13804926240397708,1.8000000000000016E-2,5834347.3480000002,{"$f":"CHOOSE(Assumptions_Overall!$G$40,AL41,AM41,AN41)","v":4692852.1128915763},{"$f":"CHOOSE(Assumptions_Overall!$G$92,AP41,AQ41)","v":5863003.2779999999},{"$f":"$Z41*Engine!$I$22*(1+Assumptions_Overall!$H$42)","v":5053620},{"$f":"$Z41*Engine!$I$22*$AM$10","v":4692852.1128915763},5053620,2,{"$f":"$AF41*Engine!$I$22*(1+Assumptions_Overall!$H$94)","v":5863003.2779999999},5863003.2779999999]
[106,"M4","CORMEILLES EN PARISIS","12 VOIE PRIVEE DU COLONEL ARNAUD BELTRAME",95,"GPR","A","Collective housing","Delivered","2020-12-30T12:00:00","2024-09-11",3139.1000000000013,54,58.131481481481508,0.03,{"$f":"IF(F42=Assumptions_Overall!$E$118,Assumptions_Overall!$G$118,Assumptions_Overall!$G$119)","v":0.17},0,-18.574937574639016,13,0,-12430.942622950819,230.20264116575589,-5208,1,"X",14020000,{"$f":"AD42/(Z42*(1+Assumptions_Overall!$G$51))","v":4.549204484460756E-2},670401.6,17.797075594915732,649598.39999999991,17.244815392947014,16084420,-0.12834904833372918,1.8000000000000016E-2,16373939.560000001,{"$f":"CHOOSE(Assumptions_Overall!$G$40,AL42,AM42,AN42)","v":13318580.288004026},{"$f":"CHOOSE(Assumptions_Overall!$G$92,AP42,AQ42)","v":16454361.659999998},{"$f":"$Z42*Engine!$I$22*(1+Assumptions_Overall!$H$42)","v":14342459.999999998},{"$f":"$Z42*Engine!$I$22*$AM$10","v":13318580.288004026},14342459.999999998,2,{"$f":"$AF42*Engine!$I$22*(1+Assumptions_Overall!$H$94)","v":16454361.659999998},16454361.659999998]
[136,"M5","GRETZ ARMAINVILLIERS","7-9 AVENUE CARNOT ",77,"GPR","A","Collective housing","Delivered","2021-10-15T12:00:00","2023-11-07",1987.55,36,55.209722222222219,0.03,{"$f":"IF(F43=Assumptions_Overall!$E$118,Assumptions_Overall!$G$118,Assumptions_Overall!$G$119)","v":0.17},{"$f":"IF(YEAR($K43)>2023,P43/2,P43)","v":0.17},-23.54657744459259,3,-13034.213314560002,-9819.5149863760234,272.76430517711174,-6863.08,1,"X",8020000,{"$f":"AD43/(Z43*(1+Assumptions_Overall!$G$51))","v":4.2913629532487452E-2},367488,15.407914266307765,350534.75999999989,14.697104475359106,9353890,-0.14260270326035474,1.7999999999999572E-2,9522260.0199999958,{"$f":"CHOOSE(Assumptions_Overall!$G$40,AL43,AM43,AN43)","v":7618759.9079737719},{"$f":"CHOOSE(Assumptions_Overall!$G$92,AP43,AQ43)","v":9569029.4699999988},{"$f":"$Z43*Engine!$I$22*(1+Assumptions_Overall!$H$42)","v":8204459.9999999991},{"$f":"$Z43*Engine!$I$22*$AM$10","v":7618759.9079737719},8204459.9999999991,2,{"$f":"$AF43*Engine!$I$22*(1+Assumptions_Overall!$H$94)","v":9569029.4699999988},9569029.4699999988]
[142,"M5","MEAUX","11 RUE DES FUSILLIERS ",77,"GPR","A","Collective housing","Delivered","2021-12-07T12:00:00","2024-02-01",2471,45,54.911111111111111,0.03,{"$f":"IF(F44=Assumptions_Overall!$E$118,Assumptions_Overall!$G$118,Assumptions_Overall!$G$119)","v":0.17},8.5000000000000006E-2,-23.674625657628489,1,-16668.740908800002,-12465,277,-8739.3082191780832,1,"X",9140000,{"$f":"AD44/(Z44*(1+Assumptions_Overall!$G$51))","v":4.959332128248331E-2},466081.24,15.718374477269661,461669.16000000003,15.569579117766088,10140353,-9.8650707721910647E-2,1.8000000000000238E-2,10322879.354000002,{"$f":"CHOOSE(Assumptions_Overall!$G$40,AL44,AM44,AN44)","v":8682726.3789127544},{"$f":"CHOOSE(Assumptions_Overall!$G$92,AP44,AQ44)","v":10373581.118999999},{"$f":"$Z44*Engine!$I$22*(1+Assumptions_Overall!$H$42)","v":9350220},{"$f":"$Z44*Engine!$I$22*$AM$10","v":8682726.3789127544},9350220,2,{"$f":"$AF44*Engine!$I$22*(1+Assumptions_Overall!$H$94)","v":10373581.118999999},10373581.118999999]
[140,"M5","METZ","16 RUE DE QUEULEU ",57,"Major cities ","B1","Collective housing","Delivered","2021-11-29T12:00:00","2024-05-31",3339.6499999999996,74,45.130405405405398,0.03,{"$f":"IF(F45=Assumptions_Overall!$E$118,Assumptions_Overall!$G$118,Assumptions_Overall!$G$119)","v":0.19},9.5000000000000001E-2,-18,0,-56297.25,-11084.26005132592,149.78729799089081,-14229.341369863014,1,"X",12030000,{"$f":"AD45/(Z45*(1+Assumptions_Overall!$G$51))","v":4.4513756207475726E-2},554391.12,13.833563397362001,545407.80000000005,13.609405177189229,14031351,-0.14263423386671747,1.7999999999999794E-2,14283915.317999996,{"$f":"CHOOSE(Assumptions_Overall!$G$40,AL45,AM45,AN45)","v":11428139.861960657},{"$f":"CHOOSE(Assumptions_Overall!$G$92,AP45,AQ45)","v":14354072.072999999},{"$f":"$Z45*Engine!$I$22*(1+Assumptions_Overall!$H$42)","v":12306689.999999998},{"$f":"$Z45*Engine!$I$22*$AM$10","v":11428139.861960657},12306689.999999998,2,{"$f":"$AF45*Engine!$I$22*(1+Assumptions_Overall!$H$94)","v":14354072.072999999},14354072.072999999]
[134,"M5","BOIS COLOMBES","301-313 AVENUE D'ARGENTEUIL ",92,"GPR","Abis","Collective housing","Delivered","2021-07-30T12:00:00","2024-07-18",4249.579999999999,68,62.493823529411749,0.03,{"$f":"IF(F46=Assumptions_Overall!$E$118,Assumptions_Overall!$G$118,Assumptions_Overall!$G$119)","v":0.17},0,-15.687500707410697,31,0,-14204.8347107438,208.89462809917353,-5800,1,"X",24620000,{"$f":"AD46/(Z46*(1+Assumptions_Overall!$G$51))","v":4.1422608840577524E-2},1016568.56,19.934686878860191,1038692.44,20.368531321526678,28337413,-0.1311839228231596,1.8000000000000682E-2,28847486.434000019,{"$f":"CHOOSE(Assumptions_Overall!$G$40,AL46,AM46,AN46)","v":23388262.959390808},{"$f":"CHOOSE(Assumptions_Overall!$G$92,AP46,AQ46)","v":28989173.498999998},{"$f":"$Z46*Engine!$I$22*(1+Assumptions_Overall!$H$42)","v":25186259.999999996},{"$f":"$Z46*Engine!$I$22*$AM$10","v":23388262.959390808},25186259.999999996,2,{"$f":"$AF46*Engine!$I$22*(1+Assumptions_Overall!$H$94)","v":28989173.498999998},28989173.498999998]
[135,"M5","BOIS COLOMBES","303 AVENUE D'ARGENTEUIL ",92,"GPR","Abis","Collective housing","Delivered","2021-07-30T12:00:00","2024-07-11",2971.7599999999998,49,60.648163265306117,0.03,{"$f":"IF(F47=Assumptions_Overall!$E$118,Assumptions_Overall!$G$118,Assumptions_Overall!$G$119)","v":0.17},0,-18.365762543964721,21,0,-11629.448356807512,237.3356807511737,-4307.865205479452,1,"X",17860000,{"$f":"AD47/(Z47*(1+Assumptions_Overall!$G$51))","v":4.1732378902234177E-2},753462.95999999985,21.128415484426736,759129.85333333339,21.287325056906049,20572715,-0.13185984445903232,1.7999999999999572E-2,20943023.86999999,{"$f":"CHOOSE(Assumptions_Overall!$G$40,AL47,AM47,AN47)","v":16966465.331223391},{"$f":"CHOOSE(Assumptions_Overall!$G$92,AP47,AQ47)","v":21045887.444999997},{"$f":"$Z47*Engine!$I$22*(1+Assumptions_Overall!$H$42)","v":18270780},{"$f":"$Z47*Engine!$I$22*$AM$10","v":16966465.331223391},18270780,2,{"$f":"$AF47*Engine!$I$22*(1+Assumptions_Overall!$H$94)","v":21045887.444999997},21045887.444999997]
[147,"M5","CAGNES SUR MER","20 CHEMIN DES PRESSES BAT C","06","PACA","A","Collective housing","Delivered","2022-01-31T12:00:00","2024-09-12",2163.6700000000005,37,58.477567567567583,0.03,{"$f":"IF(F48=Assumptions_Overall!$E$118,Assumptions_Overall!$G$118,Assumptions_Overall!$G$119)","v":0.19},9.5000000000000001E-2,-13.30200425248934,0,0,-7157.4983606557371,193.44590163934424,-5908.3931506849312,1,"X",9100000,{"$f":"AD48/(Z48*(1+Assumptions_Overall!$G$51))","v":4.6484679854024859E-2},425011.84000000008,16.369249161532643,430836.72,16.593593292877376,10752384,-0.15367605918836236,1.8000000000000016E-2,10945926.912,{"$f":"CHOOSE(Assumptions_Overall!$G$40,AL48,AM48,AN48)","v":8644727.5763792191},{"$f":"CHOOSE(Assumptions_Overall!$G$92,AP48,AQ48)","v":10999688.831999999},{"$f":"$Z48*Engine!$I$22*(1+Assumptions_Overall!$H$42)","v":9309300},{"$f":"$Z48*Engine!$I$22*$AM$10","v":8644727.5763792191},9309300,2,{"$f":"$AF48*Engine!$I$22*(1+Assumptions_Overall!$H$94)","v":10999688.831999999},10999688.831999999]
[151,"M5","DIVONNE","689 RUE VOLTAIRE","01","Swiss border","Abis","Collective housing","Under development","2022-09-30T12:00:00","2025-05-31",1176.68,16,73.542500000000004,0.03,{"$f":"IF(F49=Assumptions_Overall!$E$118,Assumptions_Overall!$G$118,Assumptions_Overall!$G$119)","v":0.19},9.5000000000000001E-2,-18,16,null,null,250,null,1,"X",7800000,{"$f":"AD49/(Z49*(1+Assumptions_Overall!$G$51))","v":4.0539198290845062E-2},322055.88,22.808231634769012,322055.88,22.808231634769012,9178352,-0.15017423607200941,1.8000000000000016E-2,9343562.3360000011,{"$f":"CHOOSE(Assumptions_Overall!$G$40,AL49,AM49,AN49)","v":7409766.4940393297},{"$f":"CHOOSE(Assumptions_Overall!$G$92,AP49,AQ49)","v":9389454.095999999},{"$f":"$Z49*Engine!$I$22*(1+Assumptions_Overall!$H$42)","v":7979399.9999999991},{"$f":"$Z49*Engine!$I$22*$AM$10","v":7409766.4940393297},7979399.9999999991,2,{"$f":"$AF49*Engine!$I$22*(1+Assumptions_Overall!$H$94)","v":9389454.095999999},9389454.095999999]
[146,"M5","BEAUSOLEIL","41 BD GUYNEMER","06","PACA","Abis","Collective housing","Under development","2022-05-31T12:00:00","2025-09-30",4068,62,65.612903225806448,0.03,{"$f":"IF(F50=Assumptions_Overall!$E$118,Assumptions_Overall!$G$118,Assumptions_Overall!$G$119)","v":0.19},9.5000000000000001E-2,-18,62,null,null,250,null,1,"X",29900000,{"$f":"AD50/(Z50*(1+Assumptions_Overall!$G$51))","v":4.5007712116930207E-2},1370628,28.077433628318584,1370628,28.077433628318584,36332998,-0.17705662494463026,1.7999999999999572E-2,36986991.963999987,{"$f":"CHOOSE(Assumptions_Overall!$G$40,AL50,AM50,AN50)","v":28404104.893817428},{"$f":"CHOOSE(Assumptions_Overall!$G$92,AP50,AQ50)","v":37168656.953999996},{"$f":"$Z50*Engine!$I$22*(1+Assumptions_Overall!$H$42)","v":30587699.999999996},{"$f":"$Z50*Engine!$I$22*$AM$10","v":28404104.893817428},30587699.999999996,2,{"$f":"$AF50*Engine!$I$22*(1+Assumptions_Overall!$H$94)","v":37168656.953999996},37168656.953999996]
[150,"M6","ST LAURENT DU VAR","275 AVENUE DES PLANS ","06","PACA","A","Collective housing","Delivered","2022-06-01T12:00:00","2024-07-12",1234.8499999999997,24,51.45208333333332,0.03,{"$f":"IF(F51=Assumptions_Overall!$E$118,Assumptions_Overall!$G$118,Assumptions_Overall!$G$119)","v":0.19},9.5000000000000001E-2,-18,0,null,null,250,null,1,"X",5800000,{"$f":"AD51/(Z51*(1+Assumptions_Overall!$G$51))","v":4.4711101824574558E-2},280275,18.914240596023813,264122.16000000003,17.82417297647488,6438555,-9.9176756275282218E-2,1.7999999999999794E-2,6554448.9899999984,{"$f":"CHOOSE(Assumptions_Overall!$G$40,AL51,AM51,AN51)","v":5509826.3673625784},{"$f":"CHOOSE(Assumptions_Overall!$G$92,AP51,AQ51)","v":6586641.7649999997},{"$f":"$Z51*Engine!$I$22*(1+Assumptions_Overall!$H$42)","v":5933399.9999999991},{"$f":"$Z51*Engine!$I$22*$AM$10","v":5509826.3673625784},5933399.9999999991,2,{"$f":"$AF51*Engine!$I$22*(1+Assumptions_Overall!$H$94)","v":6586641.7649999997},6586641.7649999997]
[3,"PL","THOIRY","106 RUE DES MOUCHETS ","01","Swiss border","A","Individual housing","Delivered","2018-12-27T12:00:00","2019-09-17",925.66,8,115.7075,0.03,{"$f":"IF(F52=Assumptions_Overall!$E$118,Assumptions_Overall!$G$118,Assumptions_Overall!$G$119)","v":0.19},0.19,-11.545572354211664,0,-12594.56,-1789.3,223.66249999999999,-4526.67,1,"X",3880000,{"$f":"AD52/(Z52*(1+Assumptions_Overall!$G$51))","v":4.8549806958689899E-2},197474.64,17.777823390877863,191858.3509576699,17.27221216552423,4376452,-0.11343709470593988,1.8000000000000238E-2,4455228.1360000009,{"$f":"CHOOSE(Assumptions_Overall!$G$40,AL52,AM52,AN52)","v":3685883.8457528972},{"$f":"CHOOSE(Assumptions_Overall!$G$92,AP52,AQ52)","v":4477110.3959999997},{"$f":"$Z52*Engine!$I$22*(1+Assumptions_Overall!$H$42)","v":3969239.9999999995},{"$f":"$Z52*Engine!$I$22*$AM$10","v":3685883.8457528972},3969239.9999999995,2,{"$f":"$AF52*Engine!$I$22*(1+Assumptions_Overall!$H$94)","v":4477110.3959999997},4477110.3959999997]
[37]
[23]
[19]
[36]
[17]
[95]
[128]
[137]
[92]
[34]
[33]
[46]
[50]
[90]
[52]
[88]
[91]
[108]
[145]
[144]
[15]
[6]
[11]
[4]
[12]
[9]
[7]
[10]

{"sheet":"Business Plan (BP) >","index":10,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Engine","index":11,"n_rows":1673,"n_cols":116,"rows_kept":1673,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,"Average",null,null,2024,2025,{"$f":"I3+1","v":2026},{"$f":"J3+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,null,{"$f":"AVERAGE(J4:W4)","v":2.0214285714285712E-2},null,"Index growth",null,{"$f":"Assumptions_Overall!F124","v":2.3E-2},{"$f":"Assumptions_Overall!G124","v":2.1999999999999999E-2},{"$f":"Assumptions_Overall!H124","v":2.1000000000000001E-2},{"$f":"Assumptions_Overall!I124","v":0.02},{"$f":"Assumptions_Overall!J124","v":0.02},{"$f":"Assumptions_Overall!K124","v":0.02},{"$f":"Assumptions_Overall!L124","v":0.02},{"$f":"Assumptions_Overall!M124","v":0.02},{"$f":"Assumptions_Overall!N124","v":0.02},{"$f":"Assumptions_Overall!O124","v":0.02},{"$f":"Assumptions_Overall!P124","v":0.02},{"$f":"Assumptions_Overall!Q124","v":0.02},{"$f":"Assumptions_Overall!R124","v":0.02},{"$f":"Assumptions_Overall!S124","v":0.02},{"$f":"Assumptions_Overall!T124","v":0.02}]
[null,null,null,null,{"$f":"AVERAGE(J5:W5)","v":4.9999999999999992E-3},null,"Impact of reversion",null,{"$f":"Assumptions_Overall!F125","v":0},{"$f":"Assumptions_Overall!G125","v":5.0000000000000001E-3},{"$f":"Assumptions_Overall!H125","v":5.0000000000000001E-3},{"$f":"Assumptions_Overall!I125","v":5.0000000000000001E-3},{"$f":"Assumptions_Overall!J125","v":5.0000000000000001E-3},{"$f":"Assumptions_Overall!K125","v":5.0000000000000001E-3},{"$f":"Assumptions_Overall!L125","v":5.0000000000000001E-3},{"$f":"Assumptions_Overall!M125","v":5.0000000000000001E-3},{"$f":"Assumptions_Overall!N125","v":5.0000000000000001E-3},{"$f":"Assumptions_Overall!O125","v":5.0000000000000001E-3},{"$f":"Assumptions_Overall!P125","v":5.0000000000000001E-3},{"$f":"Assumptions_Overall!Q125","v":5.0000000000000001E-3},{"$f":"Assumptions_Overall!R125","v":5.0000000000000001E-3},{"$f":"Assumptions_Overall!S125","v":5.0000000000000001E-3},{"$f":"Assumptions_Overall!T125","v":5.0000000000000001E-3}]
[null,null,null,null,{"$f":"AVERAGE(J6:W6)","v":2.521428571428572E-2},null,"Rental growth",null,{"$f":"SUM(I4:I5)","v":2.3E-2},{"$f":"SUM(J4:J5)","v":2.7E-2},2.6000000000000002E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[]
[null,null,null,null,null,null,"ERV growth (premium on index)",{"$f":"Assumptions_Overall!$G$116","v":0.01}]
[null,null,null,null,{"$f":"AVERAGE(J9:W9)","v":3.0214285714285725E-2},null,"ERV growth",null,{"$f":"Assumptions_Overall!F127","v":3.3000000000000002E-2},{"$f":"Assumptions_Overall!G127","v":3.2000000000000001E-2},{"$f":"Assumptions_Overall!H127","v":3.1E-2},{"$f":"Assumptions_Overall!I127","v":0.03},{"$f":"Assumptions_Overall!J127","v":0.03},{"$f":"Assumptions_Overall!K127","v":0.03},{"$f":"Assumptions_Overall!L127","v":0.03},{"$f":"Assumptions_Overall!M127","v":0.03},{"$f":"Assumptions_Overall!N127","v":0.03},{"$f":"Assumptions_Overall!O127","v":0.03},{"$f":"Assumptions_Overall!P127","v":0.03},{"$f":"Assumptions_Overall!Q127","v":0.03},{"$f":"Assumptions_Overall!R127","v":0.03},{"$f":"Assumptions_Overall!S127","v":0.03},{"$f":"Assumptions_Overall!T127","v":0.03}]
[]
[null,null,null,null,null,null,null,null,1,{"$f":"I11*(1+J4)","v":1.022},{"$f":"J11*(1+K4)","v":1.0434619999999999},1.06433124,1.0856178648000001,1.1073302220960002,1.1294768265379203,1.1520663630686787,1.1751076903300524,1.1986098441366535,1.2225820410193866,1.2470336818397743,1.2719743554765697,1.297413842586101,1.3233621194378231]
[null,null,null,null,null,null,null,null,1,{"$f":"I12*(1+J5)","v":1.0049999999999999},{"$f":"J12*(1+K5)","v":1.0100249999999997},1.0150751249999996,1.0201505006249996,1.0252512531281244,1.0303775093937648,1.0355293969407335,1.0407070439254371,1.0459105791450642,1.0511401320407894,1.0563958327009932,1.0616778118644981,1.0669862009238205,1.0723211319284394]
[null,null,null,null,null,null,null,null,1,{"$f":"I13*(1+J6)","v":1.0269999999999999},{"$f":"J13*(1+K6)","v":1.0537019999999999},1.0800445499999998,1.1070456637499997,1.1347218053437496,1.1630898504773433,1.1921670967392768,1.2219712741577586,1.2525205560117025,1.2838335699119949,1.3159294091597946,1.3488276443887894,1.3825483354985091,1.4171120438859717]
[]
[null,null,null,null,null,null,"CAGR Index - 2025+",null,null,{"$f":"(J11/$I11)^(1/(J3-$I3))-1","v":2.200000000000002E-2},{"$f":"(K11/$I11)^(1/(K3-$I3))-1","v":2.1499877630927422E-2},2.0999673522585693E-2,2.0749663327667367E-2,2.0599686597039479E-2,2.0499714352256726E-2,2.042831160158376E-2,2.0374762817182202E-2,2.0333115705417848E-2,2.0299799239900107E-2,2.0272541122726473E-2,2.0249826581363317E-2,2.0230606979809274E-2,2.0214133323791739E-2]
[null,null,null,null,null,null,"CAGR Reversion - 2025+",null,null,{"$f":"(J12/$I12)^(1/(J3-$I3))-1","v":4.9999999999998934E-3},{"$f":"(K12/$I12)^(1/(K3-$I3))-1","v":4.9999999999998934E-3},4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3,4.9999999999998934E-3]
[null,null,null,null,null,null,"CAGR Rent growth - 2025+",null,null,{"$f":"(J13/$I13)^(1/(J3-$I3))-1","v":2.6999999999999913E-2},{"$f":"(K13/$I13)^(1/(K3-$I3))-1","v":2.6499878226977636E-2},2.5999675113607346E-2,2.5749664968335306E-2,2.5599688124270825E-2,2.5499715744206064E-2,2.5428312867689318E-2,2.5374763972930703E-2,2.5333116765868358E-2,2.5299800218149482E-2,2.5272542029778577E-2,2.5249827426374605E-2,2.5230607770400537E-2,2.5214134066333216E-2]
[]
[]
[null,null,null,null,"Average",null,null,{"$f":"H3","v":2024},{"$f":"I3","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,null,{"$f":"AVERAGE(I21:W21)","v":2.5066666666666675E-2},null,"Rent growth % residential",null,{"$f":"I6","v":2.3E-2},{"$f":"J6","v":2.7E-2},2.6000000000000002E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,null,null,null,null,null,1,{"$f":"H22*(1+I21)","v":1.0229999999999999},{"$f":"I22*(1+J21)","v":1.0506209999999998},1.0779371459999998,1.1048855746499997,1.1325077140162496,1.1608204068666557,1.189840917038322,1.2195869399642798,1.2500766134633867,1.2813285287999712,1.3133617420199704,1.3461957855704696,1.3798506802097312,1.4143469472149743,1.4497056208953485]
[null,null,null,null,{"$f":"AVERAGE(I23:P23)","v":2.0375000000000001E-2},null,"CPI %",null,{"$f":"Assumptions_Overall!F123","v":2.1999999999999999E-2},{"$f":"Assumptions_Overall!G123","v":2.1000000000000001E-2},{"$f":"Assumptions_Overall!H123","v":0.02},{"$f":"Assumptions_Overall!I123","v":0.02},{"$f":"Assumptions_Overall!J123","v":0.02},{"$f":"Assumptions_Overall!K123","v":0.02},{"$f":"Assumptions_Overall!L123","v":0.02},{"$f":"Assumptions_Overall!M123","v":0.02},{"$f":"Assumptions_Overall!N123","v":0.02},{"$f":"Assumptions_Overall!O123","v":0.02},{"$f":"Assumptions_Overall!P123","v":0.02},{"$f":"Assumptions_Overall!Q123","v":0.02},{"$f":"Assumptions_Overall!R123","v":0.02},{"$f":"Assumptions_Overall!S123","v":0.02},{"$f":"Assumptions_Overall!T123","v":0.02}]
[null,null,null,null,null,null,null,1,{"$f":"H24*(1+I23)","v":1.022},{"$f":"I24*(1+J23)","v":1.0434619999999999},1.06433124,1.0856178648000001,1.1073302220960002,1.1294768265379203,1.1520663630686787,1.1751076903300524,1.1986098441366535,1.2225820410193866,1.2470336818397743,1.2719743554765697,1.297413842586101,1.3233621194378231,1.3498293618265795]
[]
[]
[]
[]
[]
[null,null,"RESIDENTIAL"]
[]
[null,null,null,null,null,null,null,2024,{"$f":"H32+1","v":2025},{"$f":"I32+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,null,null,null,null,null,null,null,null,2024,{"$f":"AF32+1","v":2025},{"$f":"AG32+1","v":2026},{"$f":"AH32+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,null,null,null,null,null,null,null,2024,{"$f":"BC32+1","v":2025},{"$f":"BD32+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,null,null,null,null,null,"m²/unit",null,null,2024,{"$f":"CA32+1","v":2025},{"$f":"CB32+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,null,null,null,null,null,null,2024,{"$f":"CW32+1","v":2025},{"$f":"CX32+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,{"$f":"'Assumptions_Asset level'!$AE$7","v":31},"Residential rent (€/m²/month)",null,null,null,{"$f":"H104/CA33/12*1000","v":17.592732569624257},{"$f":"I104/CA33/12*1000","v":17.997365418725607},18.458531186960609,18.877180402163464,19.225191330213093,19.709626833714719,20.20590325726489,20.714668931718087,21.236236921416975,21.770929075754026,22.319075323660034,22.881013878691761,23.457091446813294,24.04766343938995,24.653094191518772,25.273757185829279,null,null,{"$f":"'Assumptions_Asset level'!$AO$7","v":41},"Sale of units (%)",null,"Block (1) / unit (2)",null,null,null,{"$f":"-(BD33/BC33-1)","v":0},{"$f":"-(BE33/BD33-1)","v":9.1533821202531507E-2},0.10880948747552122,6.8733242246813986E-2,6.8822007572142296E-2,{"$f":"-(BI33/BH33-1)","v":6.8806522671537862E-2},{"$f":"-(BJ33/BI33-1)","v":6.8791326323623392E-2},{"$f":"-(BK33/BJ33-1)","v":6.8776158253679553E-2},{"$f":"-(BL33/BK33-1)","v":6.8761019552895708E-2},{"$f":"-(BM33/BL33-1)","v":6.8745910654499864E-2},{"$f":"-(BN33/BM33-1)","v":6.8730831989606167E-2},{"$f":"-(BO33/BN33-1)","v":6.8715783985519696E-2},{"$f":"-(BP33/BO33-1)","v":6.8700767065702495E-2},{"$f":"-(BQ33/BP33-1)","v":6.8685781649731492E-2},{"$f":"-(BR33/BQ33-1)","v":6.8670828153257313E-2},null,null,{"$f":"'Assumptions_Asset level'!$M$7","v":13},"Units EOP",null,null,null,{"$f":"SUM(BC34:BC99)","v":1264},1264,1148.3012500000002,1023.3551795199999,953.01666006151993,887.42814026638825,826.36729581378836,769.52039350429186,716.59573714120688,667.32188364811861,621.4462330570525,578.73371642223458,538.96557537942726,501.93822692885288,467.4622074723643,435.36119055488723,null,null,{"$f":"'Assumptions_Asset level'!$L$7","v":12},"M² Residential EoP",null,{"$f":"IFERROR(CA33/BC33,0)","v":61.434224683544308},null,null,{"$f":"SUM(CA34:CA99)","v":77652.86},77652.86,70513.493720179307,62779.216051705924,58466.077970305902,54443.924451679959,50699.314199225315,47213.023081124695,43967.177146630522,40945.142959555538,38131.441271035328,35511.666684235563,33072.41292794641,30801.203346184164,28686.426238602697,26717.274712163293,null,null,"M² occupés EoP",null,null,null,{"$f":"SUM(CW34:CW99)","v":66070.966121228252},66070.966121228252,50100.045349539709,58240.432720767261,56712.095631196717,52810.606718129566,49178.334773248556,45796.632388690967,42648.161832231606,39716.788670768867,36987.498032904274,34446.316683708501,32080.240540108014,29877.167245798628,27825.833451444618,25915.756470798395]
[null,null,117,{"$f":"VLOOKUP($C34,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},null,{"$f":"IF(VLOOKUP($C34,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C34,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F34","v":11.173019233224119},{"$f":"H34*(1+I$21)","v":11.429998675588273},{"$f":"IF(I34>J1252,I34*(1+J$4),MIN(I34*(1+J$21),J1252))","v":11.738608639829154},12.043812464464713,12.344907776076329,12.653530470478236,12.96986873224019,13.294115450546194,13.626468336809847,13.967130045230091,14.316308296360841,14.67421600376986,15.041071403864105,15.417098188960706,15.802525643684723,16.19758878477684,null,null,117,{"$f":"VLOOKUP($Z34,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},null,{"$f":"VLOOKUP($Z34,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":2},null,null,{"$f":"'Vacancy & sales module'!L951","v":0},{"$f":"'Vacancy & sales module'!M951","v":0},{"$f":"'Vacancy & sales module'!N951","v":9.0954626865671656E-2},{"$f":"'Vacancy & sales module'!O951","v":0.10430399086855754},{"$f":"'Vacancy & sales module'!P951","v":7.3454493514813229E-2},{"$f":"'Vacancy & sales module'!Q951","v":7.3539246605761346E-2},{"$f":"'Vacancy & sales module'!R951","v":7.3539021494815782E-2},{"$f":"'Vacancy & sales module'!S951","v":7.3539022092782902E-2},{"$f":"'Vacancy & sales module'!T951","v":7.3539022091194492E-2},{"$f":"'Vacancy & sales module'!U951","v":7.3539022091198725E-2},{"$f":"'Vacancy & sales module'!V951","v":7.3539022091198725E-2},{"$f":"'Vacancy & sales module'!W951","v":7.3539022091198697E-2},{"$f":"'Vacancy & sales module'!X951","v":7.3539022091198711E-2},{"$f":"'Vacancy & sales module'!Y951","v":7.3539022091198711E-2},{"$f":"'Vacancy & sales module'!Z951","v":7.3539022091198711E-2},{"$f":"'Vacancy & sales module'!AA951","v":7.3539022091198725E-2},null,null,117,{"$f":"VLOOKUP($C34,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},null,null,null,{"$f":"VLOOKUP($AX34,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F34","v":67},{"$f":"IFERROR(BC34*(1-AG34),0)","v":67},{"$f":"IFERROR(BD34*(1-AH34),0)","v":60.906039999999997},{"$f":"IFERROR(BE34*(1-AI34),0)","v":54.553296959999997},{"$f":"IFERROR(BF34*(1-AJ34),0)","v":50.546112162239993},{"$f":"IFERROR(BG34*(1-AK34),0)","v":46.828989154978551},{"$f":"IFERROR(BH34*(1-AL34),0)","v":43.385231114930093},{"$f":"IFERROR(BI34*(1-AM34),0)","v":40.194723645468756},{"$f":"IFERROR(BJ34*(1-AN34),0)","v":37.238842975355176},{"$f":"IFERROR(BK34*(1-AO34),0)","v":34.500334879139857},{"$f":"IFERROR(BL34*(1-AP34),0)","v":31.96321399030904},{"$f":"IFERROR(BM34*(1-AQ34),0)","v":29.612670490569993},{"$f":"IFERROR(BN34*(1-AR34),0)","v":27.434983661184578},{"$f":"IFERROR(BO34*(1-AS34),0)","v":25.417441791653051},{"$f":"IFERROR(BP34*(1-AT34),0)","v":23.548267978234922},{"$f":"IFERROR(BQ34*(1-AU34),0)","v":21.816551379174037},null,null,117,{"$f":"VLOOKUP($C34,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},null,{"$f":"IFERROR(CA34/BC34,0)","v":56.121791044776117},null,null,{"$f":"VLOOKUP($BU34,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F34","v":3760.16},{"$f":"$BX34*BD34","v":3760.16},3418.156050244776,3061.6287327927398,2836.7383448950495,2628.126744193793,2434.8568750614259,2255.7998815335191,2089.9105642121121,1936.2205850618884,1793.8328166835886,1661.916105549577,1539.7004203498477,1426.4723571239124,1321.5709749408927,1224.3839378196276,null,117,{"$f":"VLOOKUP($C34,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},null,null,null,{"$f":"IFERROR(CA34*(1-AF105),0)","v":3704.0382089552236},{"$f":"IFERROR(CB34*(1-AG105),0)","v":3704.0382089552236},{"$f":"IFERROR(CC34*(1-AH105),0)","v":2624.8377430611004},{"$f":"IFERROR(CD34*(1-AI105),0)","v":2867.6854322885411},{"$f":"IFERROR(CE34*(1-AJ105),0)","v":2751.6361945481981},{"$f":"IFERROR(CF34*(1-AK105),0)","v":2549.2829418679789},{"$f":"IFERROR(CG34*(1-AL105),0)","v":2361.8111688095828},{"$f":"IFERROR(CH34*(1-AM105),0)","v":2188.1258850875133},{"$f":"IFERROR(CI34*(1-AN105),0)","v":2027.2132472857488},{"$f":"IFERROR(CJ34*(1-AO105),0)","v":1878.1339675100317},{"$f":"IFERROR(CK34*(1-AP105),0)","v":1740.0178321830808},{"$f":"IFERROR(CL34*(1-AQ105),0)","v":1612.0586223830896},{"$f":"IFERROR(CM34*(1-AR105),0)","v":1493.5094077393524},{"$f":"IFERROR(CN34*(1-AS105),0)","v":1383.6781864101949},{"$f":"IFERROR(CO34*(1-AT105),0)","v":1281.923845692666},{"$f":"IFERROR(CP34*(1-AU105),0)","v":1187.6524196850387}]
[null,null,24,{"$f":"VLOOKUP($C35,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,{"$f":"IF(VLOOKUP($C35,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C35,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F35","v":27.23027517643213},{"$f":"H35*(1+I$21)","v":27.856571505490066},{"$f":"IF(I35>J1253,I35*(1+J$4),MIN(I35*(1+J$21),J1253))","v":27.959129253158476},28.686066613740596,29.403218279084108,30.138298736061209,30.891756204462737,31.664050109574305,32.45565136231366,33.2670426463715,34.098718712530783,34.951186680344051,35.82496634735265,36.720590506036466,37.638605268687371,38.579570400404549,null,null,24,{"$f":"VLOOKUP($Z35,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,{"$f":"VLOOKUP($Z35,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":2},null,null,{"$f":"'Vacancy & sales module'!L952","v":0},{"$f":"'Vacancy & sales module'!M952","v":0},{"$f":"'Vacancy & sales module'!N952","v":8.8746000000000019E-2},{"$f":"'Vacancy & sales module'!O952","v":0.10457531270095934},{"$f":"'Vacancy & sales module'!P952","v":6.572175144494459E-2},{"$f":"'Vacancy & sales module'!Q952","v":6.5816496313432296E-2},{"$f":"'Vacancy & sales module'!R952","v":6.581627486254088E-2},{"$f":"'Vacancy & sales module'!S952","v":6.5816275380199088E-2},{"$f":"'Vacancy & sales module'!T952","v":6.5816275378989028E-2},{"$f":"'Vacancy & sales module'!U952","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!V952","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!W952","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!X952","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!Y952","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!Z952","v":6.5816275378991831E-2},{"$f":"'Vacancy & sales module'!AA952","v":6.5816275378991845E-2},null,null,24,{"$f":"VLOOKUP($C35,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,null,null,{"$f":"VLOOKUP($AX35,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F35","v":10},10,9.1125399999999992,8.1595932799999993,7.6233305185599987,7.1215896135891184,6.6528731141229214,6.2150057851742844,5.8059572529352437,5.4238307715374026,5.0668544318688475,4.7333729452757023,4.4218399680379674,4.1308109310197478,3.8589363412452027,3.6049555243398093,null,null,24,{"$f":"VLOOKUP($C35,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,{"$f":"IFERROR(CA35/BC35,0)","v":52.003},null,null,{"$f":"VLOOKUP($BU35,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F35","v":520.03},{"$f":"$BX35*BD35","v":520.03},{"$f":"$BX35*BE35","v":473.87941761999997},{"$f":"$BX35*BF35","v":424.32332933983997},{"$f":"$BX35*BG35","v":396.4360569566756},{"$f":"$BX35*BH35","v":370.34402467547494},{"$f":"$BX35*BI35","v":345.9693605537343},{"$f":"$BX35*BJ35","v":323.19894584641833},{"$f":"$BX35*BK35","v":301.92719502439149},{"$f":"$BX35*BL35","v":282.05547161225957},{"$f":"$BX35*BM35","v":263.49163102047567},{"$f":"$BX35*BN35","v":246.14959327317234},{"$f":"$BX35*BO35","v":229.94894385787842},{"$f":"$BX35*BP35","v":214.81456084581995},{"$f":"$BX35*BQ35","v":200.67626655377427},{"$f":"$BX35*BR35","v":187.46850213224309},null,24,{"$f":"VLOOKUP($C35,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,null,null,468.02699999999999,468.02699999999999,339.77154243353999,393.922299239479,384.54297524797533,359.23370393521066,335.59027973712227,313.50297747102576,292.86937917365975,273.59380746389178,255.58688208986138,238.76510547497716,223.05047554214207,208.37012402044536,194.65597855716103,181.8444470682758]
[null,null,48,{"$f":"VLOOKUP($C36,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},null,{"$f":"IF(VLOOKUP($C36,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C36,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F36","v":17.499569213095928},17.902059304997131,{"$f":"IF(I36>J1254,I36*(1+J$4),MIN(I36*(1+J$21),J1254))","v":18.385414906232054},18.863435693794088,19.335021586138939,19.818397125792412,20.31385705393722,20.821703480285649,21.342246067292788,21.875802218975107,22.422697274449483,22.983264706310717,23.557846323968484,24.146792482067692,24.750462294119384,25.369223851472366,null,null,48,{"$f":"VLOOKUP($Z36,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},null,{"$f":"VLOOKUP($Z36,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":2},null,null,{"$f":"'Vacancy & sales module'!L953","v":0},{"$f":"'Vacancy & sales module'!M953","v":0},{"$f":"'Vacancy & sales module'!N953","v":9.0060000000000001E-2},{"$f":"'Vacancy & sales module'!O953","v":0.10243470998087784},{"$f":"'Vacancy & sales module'!P953","v":7.3459794818991481E-2},{"$f":"'Vacancy & sales module'!Q953","v":7.3539232526283541E-2},{"$f":"'Vacancy & sales module'!R953","v":7.3539021532215421E-2},{"$f":"'Vacancy & sales module'!S953","v":7.3539022092683565E-2},{"$f":"'Vacancy & sales module'!T953","v":7.3539022091194783E-2},{"$f":"'Vacancy & sales module'!U953","v":7.3539022091198739E-2},{"$f":"'Vacancy & sales module'!V953","v":7.3539022091198711E-2},{"$f":"'Vacancy & sales module'!W953","v":7.3539022091198711E-2},{"$f":"'Vacancy & sales module'!X953","v":7.3539022091198711E-2},{"$f":"'Vacancy & sales module'!Y953","v":7.3539022091198725E-2},{"$f":"'Vacancy & sales module'!Z953","v":7.3539022091198697E-2},{"$f":"'Vacancy & sales module'!AA953","v":7.3539022091198725E-2},null,null,48,{"$f":"VLOOKUP($C36,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},null,null,null,{"$f":"VLOOKUP($AX36,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F36","v":20},20,18.198799999999999,16.334611200000001,15.134674012800001,14.021681701363201,12.990540948808782,12.035229270978421,11.150170279747345,10.330197661224377,9.5705250272091487,8.8667179758088448,8.2146682067094101,7.6105695399843398,7.0508956984568281,6.5323797239252741,null,null,48,{"$f":"VLOOKUP($C36,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},null,52.23,null,null,{"$f":"VLOOKUP($BU36,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F36","v":1044.5999999999999},1044.5999999999999,950.52332399999989,853.15674297600003,790.48402368854408,732.35243526219995,678.49595375628269,628.60002482320294,582.37339371120379,539.54622384574918,499.8685221711338,463.10867987649596,429.05212043643246,397.50004707338206,368.2682823304001,341.18619298061702,null,48,{"$f":"VLOOKUP($C36,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},null,null,null,1044.5999999999999,1044.5999999999999,741.40819271999999,800.84053468103173,766.76950297788778,710.38186220433397,658.14107514359421,609.7420240785068,564.90219189986772,523.35983713037672,484.8724665059998,449.21541948020109,416.18055682333949,385.57504566118058,357.22023386048807,330.95060719119851]
[null,null,27,{"$f":"VLOOKUP($C37,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,{"$f":"IF(VLOOKUP($C37,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C37,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F37","v":15.262370740509402},15.613405267541117,{"$f":"IF(I37>J1255,I37*(1+J$4),MIN(I37*(1+J$21),J1255))","v":16.034967209764726},16.451876357218609,16.863173266149072,17.284752597802797,17.716871412747864,18.159793198066559,18.61378802801822,19.079132728718672,19.556111046936639,20.045013823110054,20.546139168687802,21.059792647904995,21.586287464102618,22.125944650705183,null,null,27,{"$f":"VLOOKUP($Z37,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,{"$f":"VLOOKUP($Z37,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":2},null,null,{"$f":"'Vacancy & sales module'!L954","v":0},{"$f":"'Vacancy & sales module'!M954","v":0},{"$f":"'Vacancy & sales module'!N954","v":8.9793076923076934E-2},{"$f":"'Vacancy & sales module'!O954","v":0.10657863258481377},{"$f":"'Vacancy & sales module'!P954","v":6.5716642925272711E-2},{"$f":"'Vacancy & sales module'!Q954","v":6.5816508252499212E-2},{"$f":"'Vacancy & sales module'!R954","v":6.5816274834632385E-2},{"$f":"'Vacancy & sales module'!S954","v":6.5816275380264314E-2},{"$f":"'Vacancy & sales module'!T954","v":6.5816275378988875E-2},{"$f":"'Vacancy & sales module'!U954","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!V954","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!W954","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!X954","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!Y954","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!Z954","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!AA954","v":6.5816275378991859E-2},null,null,27,{"$f":"VLOOKUP($C37,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,null,null,{"$f":"VLOOKUP($AX37,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F37","v":26},26,23.665379999999999,21.143156159999997,19.753698916319998,18.453579428576639,17.23903357322272,16.104424592277869,15.044491348492349,14.054318962963116,13.129316035832549,12.265193356080381,11.457944012580015,10.703824814170979,9.999338932593016,9.3412196877976008,null,null,27,{"$f":"VLOOKUP($C37,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,66.503076923076918,null,null,{"$f":"VLOOKUP($BU37,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F37","v":1729.08},1729.08,1573.8205865538459,1406.0849405051074,1313.68175854733,1227.2198122447419,1146.4487757995362,1070.9937874621469,1000.5049654173519,934.6554550953947,873.13991427835924,815.67309723582548,761.98853204891736,711.8372849879521,664.98680621415122,621.21985145296435,null,27,{"$f":"VLOOKUP($C37,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,null,null,1529.5707692307692,1529.5707692307692,1108.3328823000354,1302.318465015871,1274.27130579091,1190.4032178773996,1112.0553125255501,1038.8639738382824,970.48981645483127,906.61579144253278,846.94571685000847,791.20290431875071,739.12887608744984,690.48216643831347,645.03720202772661,602.58325590937545]
[null,null,43,{"$f":"VLOOKUP($C38,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},null,{"$f":"IF(VLOOKUP($C38,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C38,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F38","v":23.073759547081135},23.604456016663999,{"$f":"IF(I38>J1256,I38*(1+J$4),MIN(I38*(1+J$21),J1256))","v":24.241776329113925},24.872062513670887,25.493864076512658,26.131210678425472,26.784490945386107,27.454103219020759,28.140455799496277,28.843967194483682,29.565066374345772,30.304193033704415,31.061797859547024,31.838342806035698,32.634301376186585,33.450158910591249,null,null,43,{"$f":"VLOOKUP($Z38,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},null,{"$f":"VLOOKUP($Z38,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":2},null,null,{"$f":"'Vacancy & sales module'!L955","v":0},{"$f":"'Vacancy & sales module'!M955","v":0},{"$f":"'Vacancy & sales module'!N955","v":9.0060000000000001E-2},{"$f":"'Vacancy & sales module'!O955","v":0.10243470998087786},{"$f":"'Vacancy & sales module'!P955","v":7.3459794818991481E-2},{"$f":"'Vacancy & sales module'!Q955","v":7.3539232526283554E-2},{"$f":"'Vacancy & sales module'!R955","v":7.3539021532215421E-2},{"$f":"'Vacancy & sales module'!S955","v":7.3539022092683551E-2},{"$f":"'Vacancy & sales module'!T955","v":7.353902209119477E-2},{"$f":"'Vacancy & sales module'!U955","v":7.3539022091198725E-2},{"$f":"'Vacancy & sales module'!V955","v":7.3539022091198725E-2},{"$f":"'Vacancy & sales module'!W955","v":7.3539022091198711E-2},{"$f":"'Vacancy & sales module'!X955","v":7.3539022091198725E-2},{"$f":"'Vacancy & sales module'!Y955","v":7.3539022091198711E-2},{"$f":"'Vacancy & sales module'!Z955","v":7.3539022091198725E-2},{"$f":"'Vacancy & sales module'!AA955","v":7.3539022091198711E-2},null,null,43,{"$f":"VLOOKUP($C38,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},null,null,null,{"$f":"VLOOKUP($AX38,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F38","v":47},47,42.767179999999996,38.386336319999998,35.566483930079997,32.950951998203514,30.52777122970063,28.282788786799284,26.202900157406255,24.275964503877283,22.490733813941496,20.836787243150784,19.304470285767113,17.884838418963199,16.569604891373544,15.351092351224391,null,null,43,{"$f":"VLOOKUP($C38,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},null,63.737872340425518,null,null,{"$f":"VLOOKUP($BU38,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F38","v":2995.6799999999994},2995.6799999999994,2725.8890591999993,2446.6634039807996,2266.9320123332345,2100.2235719569849,1945.7751854763737,1802.684781124231,1670.1171051816757,1547.2983264888317,1433.5115206754947,1328.0924852885516,1230.4258626737619,1139.9415479770141,1056.1113612976571,978.44596456842282,null,43,{"$f":"VLOOKUP($C38,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},null,null,null,2995.6799999999994,2995.6799999999994,2126.1934661759997,2296.6321778032475,2198.9240519632376,2037.2168647982753,1887.4019299120826,1748.6042376905041,1620.0135920262253,1500.8793766941667,1390.5061750552297,1288.249710729895,1193.5130867935491,1105.7433015377037,1024.4280204587274,949.09258563137007]
[null,null,86,{"$f":"VLOOKUP($C39,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},null,{"$f":"IF(VLOOKUP($C39,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C39,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F39","v":12.051579231343903},12.328765553664811,{"$f":"IF(I39>J1257,I39*(1+J$4),MIN(I39*(1+J$21),J1257))","v":12.661642223613759},12.990844921427717,13.315616044463409,13.648506445574993,13.989719106714366,14.339462084382225,14.697948636491779,15.065397352404071,15.442032286214172,15.828083093369525,16.22378517070376,16.629379799971353,17.045114294970634,17.4712421523449,null,null,86,{"$f":"VLOOKUP($Z39,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},null,{"$f":"VLOOKUP($Z39,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":2},null,null,{"$f":"'Vacancy & sales module'!L956","v":0},{"$f":"'Vacancy & sales module'!M956","v":0},{"$f":"'Vacancy & sales module'!N956","v":9.0060000000000001E-2},{"$f":"'Vacancy & sales module'!O956","v":0.10243470998087786},{"$f":"'Vacancy & sales module'!P956","v":7.3459794818991481E-2},{"$f":"'Vacancy & sales module'!Q956","v":7.3539232526283554E-2},{"$f":"'Vacancy & sales module'!R956","v":7.3539021532215421E-2},{"$f":"'Vacancy & sales module'!S956","v":7.3539022092683551E-2},{"$f":"'Vacancy & sales module'!T956","v":7.353902209119477E-2},{"$f":"'Vacancy & sales module'!U956","v":7.3539022091198725E-2},{"$f":"'Vacancy & sales module'!V956","v":7.3539022091198725E-2},{"$f":"'Vacancy & sales module'!W956","v":7.3539022091198725E-2},{"$f":"'Vacancy & sales module'!X956","v":7.3539022091198711E-2},{"$f":"'Vacancy & sales module'!Y956","v":7.3539022091198725E-2},{"$f":"'Vacancy & sales module'!Z956","v":7.3539022091198739E-2},{"$f":"'Vacancy & sales module'!AA956","v":7.3539022091198711E-2},null,null,86,{"$f":"VLOOKUP($C39,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},null,null,null,{"$f":"VLOOKUP($AX39,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F39","v":18},18,16.378920000000001,14.70115008,13.62120661152,12.619513531226879,11.691486853927902,10.831706343880578,10.035153251772609,9.2971778951019388,8.613472524488234,7.980046178227961,7.3932013860384691,6.8495125859859058,6.3458061286111445,5.879141751532746,null,null,86,{"$f":"VLOOKUP($C39,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},null,53.542222222222215,null,null,{"$f":"VLOOKUP($BU39,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F39","v":963.75999999999988},963.75999999999988,876.96377439999992,787.13224450559983,729.3096713288063,675.67679782528978,625.98818724119735,579.95362810990798,537.30440544046496,497.79156489908019,461.18446001115439,427.2694058182766,395.84843154491301,366.73812499276534,339.76856191723755,314.78231413651105,null,86,{"$f":"VLOOKUP($C39,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},null,null,null,963.75999999999988,963.75999999999988,684.03174403200001,738.86470773903022,707.43038118894219,655.40649389053112,607.20854162396154,562.55501926661077,521.1852732772511,482.85781795210784,447.3489262108198,414.45132364372836,383.97297859856565,355.7359812429824,329.57550505972046,305.33884471241572]
[null,null,29,{"$f":"VLOOKUP($C40,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},null,{"$f":"IF(VLOOKUP($C40,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C40,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F40","v":15.165130244536106},15.513928240160435,{"$f":"IF(I40>J1258,I40*(1+J$4),MIN(I40*(1+J$21),J1258))","v":15.932804302644765},16.34705721451353,16.755733644876369,17.174626985998277,17.603992660648231,18.044092477164437,18.495194789093546,18.957574658820882,19.431514025291403,19.917301875923688,20.415234422821779,20.925615283392322,21.44875566547713,21.984974557114057,null,null,29,{"$f":"VLOOKUP($Z40,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},null,{"$f":"VLOOKUP($Z40,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":2},null,null,{"$f":"'Vacancy & sales module'!L957","v":0},{"$f":"'Vacancy & sales module'!M957","v":0},{"$f":"'Vacancy & sales module'!N957","v":8.1940000000000013E-2},{"$f":"'Vacancy & sales module'!O957","v":9.166511992680218E-2},{"$f":"'Vacancy & sales module'!P957","v":6.5754132264704404E-2},{"$f":"'Vacancy & sales module'!Q957","v":6.5816420633526426E-2},{"$f":"'Vacancy & sales module'!R957","v":6.581627503944841E-2},{"$f":"'Vacancy & sales module'!S957","v":6.5816275379785558E-2},{"$f":"'Vacancy & sales module'!T957","v":6.581627537899E-2},{"$f":"'Vacancy & sales module'!U957","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!V957","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!W957","v":6.5816275378991831E-2},{"$f":"'Vacancy & sales module'!X957","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!Y957","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!Z957","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!AA957","v":6.5816275378991831E-2},null,null,29,{"$f":"VLOOKUP($C40,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},null,null,null,{"$f":"VLOOKUP($AX40,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F40","v":31},31,28.459859999999999,25.85108352,24.151267955039998,22.561717944478076,21.076789710881847,19.689593915148617,18.393698179928709,17.183093475280462,16.052166263248445,14.995672468037123,14.008713159387625,13.086711836384062,12.225393206355097,11.420763360469174,null,null,29,{"$f":"VLOOKUP($C40,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},null,56.618064516129053,null,null,{"$f":"VLOOKUP($BU40,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F40","v":1755.1600000000005},1755.1600000000005,1611.3421896000004,1463.6383145472005,1367.3980472247747,1277.4008021751663,1193.3270396435935,1114.7866985842663,1041.4155902414091,972.8734949701053,908.84258511623068,849.02595125806602,793.14622544615463,740.94429505638254,692.17810129245868,646.62151676648648,null,29,{"$f":"VLOOKUP($C40,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},null,null,null,1755.1600000000005,1755.1600000000005,1289.0737516800004,1379.075202383998,1326.3761058080315,1239.0787781099114,1157.5272284542857,1081.3430976267382,1010.1731225341667,943.68729012100209,881.57730756274373,823.55517272032398,769.35183868276999,718.71596620469109,671.41275825368484,627.22287126349181]
[null,null,54,{"$f":"VLOOKUP($C41,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},null,{"$f":"IF(VLOOKUP($C41,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C41,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F41","v":15.19933214889655},15.54891678832117,{"$f":"IF(I41>J1259,I41*(1+J$4),MIN(I41*(1+J$21),J1259))","v":15.96873754160584},16.383924717687592,16.79352283562978,17.213360906520524,17.643694929183535,18.084787302413122,18.536906984973449,19.000329659597782,19.475337901087723,19.962221348614914,20.461276882330285,20.972808804388542,21.497129024498253,22.034557250110709,null,null,54,{"$f":"VLOOKUP($Z41,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},null,{"$f":"VLOOKUP($Z41,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":2},null,null,{"$f":"'Vacancy & sales module'!L958","v":0},{"$f":"'Vacancy & sales module'!M958","v":0},{"$f":"'Vacancy & sales module'!N958","v":8.1939999999999999E-2},{"$f":"'Vacancy & sales module'!O958","v":9.166511992680218E-2},{"$f":"'Vacancy & sales module'!P958","v":6.5754132264704404E-2},{"$f":"'Vacancy & sales module'!Q958","v":6.5816420633526426E-2},{"$f":"'Vacancy & sales module'!R958","v":6.581627503944841E-2},{"$f":"'Vacancy & sales module'!S958","v":6.5816275379785558E-2},{"$f":"'Vacancy & sales module'!T958","v":6.581627537899E-2},{"$f":"'Vacancy & sales module'!U958","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!V958","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!W958","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!X958","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!Y958","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!Z958","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!AA958","v":6.5816275378991845E-2},null,null,54,{"$f":"VLOOKUP($C41,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},null,null,null,{"$f":"VLOOKUP($AX41,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F41","v":26},26,23.86956,21.681553919999999,20.255902155839998,18.922731179239676,17.677307499449292,16.51385296109239,15.426972667036983,14.411626785719097,13.463107188530953,12.577015618353716,11.749243294970267,10.97595186277373,10.253555592426856,9.5787047539418886,null,null,54,{"$f":"VLOOKUP($C41,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},null,89.840384615384608,null,null,{"$f":"VLOOKUP($BU41,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F41","v":2335.85},2335.85,2144.4504509999997,1947.8791432319997,1819.7980404122636,1700.0254471164228,1588.1361047149471,1483.6109015064483,1385.9651578576281,1294.7460933623827,1209.5307279357701,1129.9239204665971,1055.5565365598575,986.08373687153903,921.18337809885656,860.55451921135227,null,54,{"$f":"VLOOKUP($C41,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},null,null,null,2335.85,2335.85,1715.5603607999999,1835.3385511797558,1765.2040991998956,1649.0246837029301,1540.4920215734987,1439.1025744612548,1344.3862031218991,1255.9037105615112,1173.2448060976969,1096.0262028525992,1023.8898404630618,956.50122476539286,893.5478767558908,834.73788363501171]
[null,null,39,{"$f":"VLOOKUP($C42,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},null,{"$f":"IF(VLOOKUP($C42,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C42,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F42","v":18.486845062345495},18.912042498779439,{"$f":"IF(I42>J1260,I42*(1+J$4),MIN(I42*(1+J$21),J1260))","v":19.422667646246481},19.927657005048889,20.425848430175108,20.936494640929485,21.459907006952722,21.996404682126538,22.546314799179701,23.109972669159191,23.687721985888167,24.279915035535371,24.886912911423753,25.509085734209346,26.146812877564578,26.800483199503692,null,null,39,{"$f":"VLOOKUP($Z42,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},null,{"$f":"VLOOKUP($Z42,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":2},null,null,{"$f":"'Vacancy & sales module'!L959","v":0},{"$f":"'Vacancy & sales module'!M959","v":0},{"$f":"'Vacancy & sales module'!N959","v":8.3522790697674418E-2},{"$f":"'Vacancy & sales module'!O959","v":9.4650379156588471E-2},{"$f":"'Vacancy & sales module'!P959","v":6.5746726841173747E-2},{"$f":"'Vacancy & sales module'!Q959","v":6.5816437941820113E-2},{"$f":"'Vacancy & sales module'!R959","v":6.5816274998988955E-2},{"$f":"'Vacancy & sales module'!S959","v":6.5816275379880135E-2},{"$f":"'Vacancy & sales module'!T959","v":6.5816275378989778E-2},{"$f":"'Vacancy & sales module'!U959","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!V959","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!W959","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!X959","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!Y959","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!Z959","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!AA959","v":6.5816275378991859E-2},null,null,39,{"$f":"VLOOKUP($C42,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},null,null,null,{"$f":"VLOOKUP($AX42,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F42","v":43},43,39.408520000000003,35.678488640000005,33.33274479328,31.13890226416256,29.089455709577795,27.174896081945398,25.38634563802065,23.715510922642416,22.154644325004295,20.696508153186194,19.334341073192544,18.06182675684795,16.873064593171602,15.762542327419903,null,null,39,{"$f":"VLOOKUP($C42,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},null,60.018139534883716,null,null,{"$f":"VLOOKUP($BU42,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F42","v":2580.7799999999997},2580.7799999999997,2365.2260522232559,2141.3565095892836,2000.5693280837477,1868.898981053615,1745.89501177126,1630.9867048921637,1523.6412347835098,1423.3608436962113,1329.6805344438274,1242.1659142227875,1160.4111803459034,1084.0372385473966,1012.6899451340792,946.03846483159839,null,39,{"$f":"VLOOKUP($C42,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},null,null,null,2520.7618604651161,2520.7618604651161,1846.5264784449932,2010.7698490583402,1940.5522482412352,1812.8320116220066,1693.5181614181222,1582.057103745399,1477.9319977400046,1380.660018385325,1289.7901184105126,1204.9009367961039,1125.5988449355264,1051.5161213909748,982.30924678005681,917.65731088665052]
[null,null,124,{"$f":"VLOOKUP($C43,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,{"$f":"IF(VLOOKUP($C43,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C43,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F43","v":14.907158257869769},15.250022897800772,{"$f":"IF(I43>J1261,I43*(1+J$4),MIN(I43*(1+J$21),J1261))","v":15.661773516041391},16.068979627458468,16.47070411814493,16.88247172109855,17.304533514126014,17.737146851979162,18.180575523278641,18.635089911360605,19.10096715914462,19.578491338123232,20.067953621576311,20.569652462115716,21.083893773668606,21.610991118010318,null,null,124,{"$f":"VLOOKUP($Z43,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,{"$f":"VLOOKUP($Z43,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":2},null,null,{"$f":"'Vacancy & sales module'!L960","v":0},{"$f":"'Vacancy & sales module'!M960","v":0},{"$f":"'Vacancy & sales module'!N960","v":8.5721111111111109E-2},{"$f":"'Vacancy & sales module'!O960","v":9.8813719616309637E-2},{"$f":"'Vacancy & sales module'!P960","v":6.5736317069616898E-2},{"$f":"'Vacancy & sales module'!Q960","v":6.5816462271549081E-2},{"$f":"'Vacancy & sales module'!R960","v":6.5816274942116379E-2},{"$f":"'Vacancy & sales module'!S960","v":6.5816275380013084E-2},{"$f":"'Vacancy & sales module'!T960","v":6.5816275378989472E-2},{"$f":"'Vacancy & sales module'!U960","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!V960","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!W960","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!X960","v":6.5816275378991831E-2},{"$f":"'Vacancy & sales module'!Y960","v":6.5816275378991831E-2},{"$f":"'Vacancy & sales module'!Z960","v":6.5816275378991831E-2},{"$f":"'Vacancy & sales module'!AA960","v":6.5816275378991845E-2},null,null,124,{"$f":"VLOOKUP($C43,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,null,null,{"$f":"VLOOKUP($AX43,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F43","v":18},18,16.45702,14.83084064,13.85591579728,12.943968437970559,12.092044652415012,11.29619131166425,10.552718073562007,9.8581774748355855,9.2093489514168319,8.6032239047691519,8.0369917511057398,7.5080268887962784,7.0138765235303877,6.5522492947834658,null,null,124,{"$f":"VLOOKUP($C43,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,77.300000000000011,null,null,{"$f":"VLOOKUP($BU43,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F43","v":1391.4},1391.4,1272.1276460000001,1146.4239814720002,1071.0622911297442,1000.5687602551244,934.71505163168058,873.19558839164665,815.7251070863432,762.03711880479091,711.88267394452123,665.02920783865557,621.25946236047378,580.37047850395243,542.17265526889901,506.48887048676198,null,124,{"$f":"VLOOKUP($C43,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,null,null,1314.1000000000001,1314.1000000000001,959.04289756777791,1071.38366038496,1038.9304223958518,970.55169744747059,906.6736000827301,846.99972073989727,791.25335387375287,739.17600524064721,690.52619372618562,645.07833160349583,602.62167848965953,562.95936414883386,525.90747561083197,491.29420437215907]
[null,null,77,{"$f":"VLOOKUP($C44,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},null,{"$f":"IF(VLOOKUP($C44,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C44,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F44","v":12.227806289073433},12.509045833722121,{"$f":"IF(I44>J1262,I44*(1+J$4),MIN(I44*(1+J$21),J1262))","v":12.846790071232617},13.180806613084664,13.51032677841178,13.848084947872074,14.194287071568874,14.549144248358095,14.912872854567047,15.285694675931222,15.6678370428295,16.059532968900236,16.461021293122741,16.872546825450808,17.294360496087076,17.726719508489253,null,null,77,{"$f":"VLOOKUP($Z44,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},null,{"$f":"VLOOKUP($Z44,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":2},null,null,{"$f":"'Vacancy & sales module'!L961","v":0},{"$f":"'Vacancy & sales module'!M961","v":0},{"$f":"'Vacancy & sales module'!N961","v":9.0060000000000001E-2},{"$f":"'Vacancy & sales module'!O961","v":0.10243470998087786},{"$f":"'Vacancy & sales module'!P961","v":7.3459794818991481E-2},{"$f":"'Vacancy & sales module'!Q961","v":7.3539232526283554E-2},{"$f":"'Vacancy & sales module'!R961","v":7.3539021532215421E-2},{"$f":"'Vacancy & sales module'!S961","v":7.3539022092683551E-2},{"$f":"'Vacancy & sales module'!T961","v":7.353902209119477E-2},{"$f":"'Vacancy & sales module'!U961","v":7.3539022091198725E-2},{"$f":"'Vacancy & sales module'!V961","v":7.3539022091198725E-2},{"$f":"'Vacancy & sales module'!W961","v":7.3539022091198725E-2},{"$f":"'Vacancy & sales module'!X961","v":7.3539022091198711E-2},{"$f":"'Vacancy & sales module'!Y961","v":7.3539022091198725E-2},{"$f":"'Vacancy & sales module'!Z961","v":7.3539022091198739E-2},{"$f":"'Vacancy & sales module'!AA961","v":7.3539022091198711E-2},null,null,77,{"$f":"VLOOKUP($C44,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},null,null,null,{"$f":"VLOOKUP($AX44,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F44","v":18},18,16.378920000000001,14.70115008,13.62120661152,12.619513531226879,11.691486853927902,10.831706343880578,10.035153251772609,9.2971778951019388,8.613472524488234,7.980046178227961,7.3932013860384691,6.8495125859859058,6.3458061286111445,5.879141751532746,null,null,77,{"$f":"VLOOKUP($C44,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},null,59.538888888888891,null,null,{"$f":"VLOOKUP($BU44,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F44","v":1071.7},1071.7,975.18269800000007,875.29014115200005,810.991506975888,751.35181396754706,696.09813674191855,644.90776048537862,597.48187444026144,553.54364167670826,512.83658358300227,475.12308273371701,440.18299585652375,407.81236880006088,377.82224600180911,350.03756750653577,null,77,{"$f":"VLOOKUP($C44,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},null,null,null,1071.7,1071.7,760.64250444000004,821.61669636000556,786.66176176661145,728.81125954852075,675.21519263966104,625.56052767081735,579.55741820705362,536.93733242640701,497.45148607551226,460.86939025170557,426.97750598082808,395.5779977360591,366.48757862175489,339.5364404813397]
[null,null,129,{"$f":"VLOOKUP($C45,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},null,{"$f":"IF(VLOOKUP($C45,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C45,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F45","v":11.487235305758951},11.751441717791405,{"$f":"IF(I45>J1263,I45*(1+J$4),MIN(I45*(1+J$21),J1263))","v":11.884003250346328},12.192987334855333,12.497812018226716,12.810257318682382,13.13051375164944,13.458776595440675,13.795246010326691,14.140127160584857,14.493630339599477,14.855971098089462,15.227370375541698,15.608054634930239,15.998256000803494,16.398212400823581,null,null,129,{"$f":"VLOOKUP($Z45,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},null,{"$f":"VLOOKUP($Z45,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":2},null,null,{"$f":"'Vacancy & sales module'!L962","v":0},{"$f":"'Vacancy & sales module'!M962","v":0},{"$f":"'Vacancy & sales module'!N962","v":9.0059999999999987E-2},{"$f":"'Vacancy & sales module'!O962","v":0.10243470998087786},{"$f":"'Vacancy & sales module'!P962","v":7.3459794818991467E-2},{"$f":"'Vacancy & sales module'!Q962","v":7.3539232526283541E-2},{"$f":"'Vacancy & sales module'!R962","v":7.3539021532215407E-2},{"$f":"'Vacancy & sales module'!S962","v":7.3539022092683551E-2},{"$f":"'Vacancy & sales module'!T962","v":7.3539022091194783E-2},{"$f":"'Vacancy & sales module'!U962","v":7.3539022091198725E-2},{"$f":"'Vacancy & sales module'!V962","v":7.3539022091198725E-2},{"$f":"'Vacancy & sales module'!W962","v":7.3539022091198725E-2},{"$f":"'Vacancy & sales module'!X962","v":7.3539022091198711E-2},{"$f":"'Vacancy & sales module'!Y962","v":7.3539022091198711E-2},{"$f":"'Vacancy & sales module'!Z962","v":7.3539022091198725E-2},{"$f":"'Vacancy & sales module'!AA962","v":7.3539022091198711E-2},null,null,129,{"$f":"VLOOKUP($C45,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},null,null,null,{"$f":"VLOOKUP($AX45,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F45","v":31},31,28.20814,25.31864736,23.458744719839999,21.733606637112956,20.135338470653608,18.654605370016551,17.282763933608383,16.011806374897784,14.83431379217418,13.74341286250371,12.732735720399585,11.796382786975725,10.928888332608082,10.125188572084173,null,null,129,{"$f":"VLOOKUP($C45,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},null,81.500000000000028,null,null,{"$f":"VLOOKUP($BU45,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F45","v":2526.5000000000009},2526.5000000000009,2298.9634100000007,2063.4697598400007,1911.8876946669604,1771.2889409247066,1641.0300853582696,1520.3503376563494,1408.5452605890837,1304.9622195541699,1208.996574062196,1120.0881482940529,1037.7179612125665,961.40519713852188,890.70439910755897,825.20286862486046,null,129,{"$f":"VLOOKUP($C45,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},null,null,null,2526.5000000000009,2526.5000000000009,1793.1914598000008,1936.9362539456513,1854.5310638269516,1718.1502726969654,1591.7991827975216,1474.7398275266589,1366.2889027714111,1265.8133529675447,1172.7266768403301,1086.4855038452313,1006.5864223761895,932.5630412243662,863.98326713433221,800.44678256611462]
[null,null,89,{"$f":"VLOOKUP($C46,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},null,{"$f":"IF(VLOOKUP($C46,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C46,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F46","v":11.780541864380837},12.051494327261596,{"$f":"IF(I46>J1264,I46*(1+J$4),MIN(I46*(1+J$21),J1264))","v":12.31953634131211},12.639844286186225,12.95584039334088,13.2797364031744,13.61172981325376,13.952023058585103,14.30082363504973,14.658344225925971,15.024802831574119,15.40042290236347,15.785433474922556,16.18006931179562,16.584571044590508,16.999185320705269,null,null,89,{"$f":"VLOOKUP($Z46,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},null,{"$f":"VLOOKUP($Z46,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":2},null,null,{"$f":"'Vacancy & sales module'!L963","v":0},{"$f":"'Vacancy & sales module'!M963","v":0},{"$f":"'Vacancy & sales module'!N963","v":9.0060000000000001E-2},{"$f":"'Vacancy & sales module'!O963","v":0.10243470998087786},{"$f":"'Vacancy & sales module'!P963","v":7.3459794818991467E-2},{"$f":"'Vacancy & sales module'!Q963","v":7.3539232526283554E-2},{"$f":"'Vacancy & sales module'!R963","v":7.3539021532215421E-2},{"$f":"'Vacancy & sales module'!S963","v":7.3539022092683537E-2},{"$f":"'Vacancy & sales module'!T963","v":7.353902209119477E-2},{"$f":"'Vacancy & sales module'!U963","v":7.3539022091198725E-2},{"$f":"'Vacancy & sales module'!V963","v":7.3539022091198725E-2},{"$f":"'Vacancy & sales module'!W963","v":7.3539022091198711E-2},{"$f":"'Vacancy & sales module'!X963","v":7.3539022091198711E-2},{"$f":"'Vacancy & sales module'!Y963","v":7.3539022091198697E-2},{"$f":"'Vacancy & sales module'!Z963","v":7.3539022091198711E-2},{"$f":"'Vacancy & sales module'!AA963","v":7.3539022091198711E-2},null,null,89,{"$f":"VLOOKUP($C46,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},null,null,null,{"$f":"VLOOKUP($AX46,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F46","v":21},21,19.108740000000001,17.151341760000001,15.891407713440001,14.72276578643136,13.64006799624922,12.636990734527345,11.707678793734715,10.8467075442856,10.04905127856961,9.3100538745992925,8.6254016170448846,7.9910980169835604,7.4034404833796721,6.8589987101215399,null,null,89,{"$f":"VLOOKUP($C46,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},null,77.773809523809518,null,null,{"$f":"VLOOKUP($BU46,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F46","v":1633.2499999999998},1633.25,1486.1595050000001,1333.9251871199999,1235.9353165702801,1145.0455819375723,1060.8400502320969,982.82691034127549,910.55078046986773,843.58976650973591,781.55300003446735,724.0783566994902,670.83034243040743,621.49813505897134,575.79376997523093,533.45045920504788,null,89,{"$f":"VLOOKUP($C46,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},null,null,null,1633.2499999999998,1633.25,1159.2044139000002,1252.1278989735736,1198.8572570731717,1110.694214479445,1029.014848725134,953.34210303103725,883.23425705577165,818.28207351444382,758.10641003343335,702.35600599850545,650.70543215749524,602.85319100720221,558.519956875974,517.44694542889647]
[null,null,70,{"$f":"VLOOKUP($C47,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},null,{"$f":"IF(VLOOKUP($C47,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C47,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F47","v":15.071665782091138},15.418314095079232,{"$f":"IF(I47>J1265,I47*(1+J$4),MIN(I47*(1+J$21),J1265))","v":15.834608575646371},16.246308398613177,16.652466108578505,17.068777761292967,17.49549720532529,17.932884635458421,18.38120675134488,18.840736920128499,19.311755343131711,19.794549226710004,20.289412957377753,20.796648281312194,21.316564488344998,21.849478600553621,null,null,70,{"$f":"VLOOKUP($Z47,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},null,{"$f":"VLOOKUP($Z47,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":2},null,null,{"$f":"'Vacancy & sales module'!L964","v":0},{"$f":"'Vacancy & sales module'!M964","v":0},{"$f":"'Vacancy & sales module'!N964","v":8.1939999999999999E-2},{"$f":"'Vacancy & sales module'!O964","v":9.166511992680218E-2},{"$f":"'Vacancy & sales module'!P964","v":6.5754132264704404E-2},{"$f":"'Vacancy & sales module'!Q964","v":6.5816420633526426E-2},{"$f":"'Vacancy & sales module'!R964","v":6.581627503944841E-2},{"$f":"'Vacancy & sales module'!S964","v":6.5816275379785572E-2},{"$f":"'Vacancy & sales module'!T964","v":6.581627537899E-2},{"$f":"'Vacancy & sales module'!U964","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!V964","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!W964","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!X964","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!Y964","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!Z964","v":6.5816275378991873E-2},{"$f":"'Vacancy & sales module'!AA964","v":6.5816275378991859E-2},null,null,70,{"$f":"VLOOKUP($C47,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},null,null,null,{"$f":"VLOOKUP($AX47,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F47","v":22},22,20.197320000000001,18.345930240000001,17.13960951648,16.011541767048961,14.95772173030325,13.973260197847409,13.053592256723604,12.194453434070008,11.391859928756963,10.642090138606992,9.9416674034363819,9.2873438838854661,8.6760855012842644,8.1050578687200616,null,null,70,{"$f":"VLOOKUP($C47,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},null,59.949999999999996,null,null,{"$f":"VLOOKUP($BU47,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F47","v":1318.8999999999999},1318.8999999999999,1210.829334,1099.8385178880001,1027.519590512976,959.89192893458517,896.71541773167974,837.69694886095215,782.56285579057999,731.0574833724969,682.9420027289799,637.99330380948913,596.00296083601108,556.77626583893368,520.13132580199158,485.89821922976768,null,70,{"$f":"VLOOKUP($C47,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},null,null,null,1318.8999999999999,1318.8999999999999,968.66346720000001,1036.2942890814822,996.69400279758679,931.09517106654766,869.81395519972943,812.56604039512365,759.08597011686265,709.12575887132209,662.45374264711052,618.85350469520449,578.12287201093079,540.07297786376569,504.52738602793187,471.32127265287471]
[null,null,59,{"$f":"VLOOKUP($C48,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},null,{"$f":"IF(VLOOKUP($C48,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C48,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F48","v":14.579930703624733},14.915269109808101,{"$f":"IF(I48>J1266,I48*(1+J$4),MIN(I48*(1+J$21),J1266))","v":15.243405030223879},15.371604353009163,15.755894461834391,16.149791823380248,16.553536618964753,16.96737503443887,17.391559410299841,17.826348395557336,18.272007105446267,18.728807283082421,19.197027465159479,19.676953151788464,20.168876980583175,20.673098905097753,null,null,59,{"$f":"VLOOKUP($Z48,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},null,{"$f":"VLOOKUP($Z48,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":2},null,null,{"$f":"'Vacancy & sales module'!L965","v":0},{"$f":"'Vacancy & sales module'!M965","v":0},{"$f":"'Vacancy & sales module'!N965","v":8.1940000000000013E-2},{"$f":"'Vacancy & sales module'!O965","v":9.1665119926802166E-2},{"$f":"'Vacancy & sales module'!P965","v":6.575413226470439E-2},{"$f":"'Vacancy & sales module'!Q965","v":6.5816420633526426E-2},{"$f":"'Vacancy & sales module'!R965","v":6.5816275039448396E-2},{"$f":"'Vacancy & sales module'!S965","v":6.5816275379785558E-2},{"$f":"'Vacancy & sales module'!T965","v":6.581627537899E-2},{"$f":"'Vacancy & sales module'!U965","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!V965","v":6.5816275378991831E-2},{"$f":"'Vacancy & sales module'!W965","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!X965","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!Y965","v":6.5816275378991831E-2},{"$f":"'Vacancy & sales module'!Z965","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!AA965","v":6.5816275378991831E-2},null,null,59,{"$f":"VLOOKUP($C48,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},null,null,null,{"$f":"VLOOKUP($AX48,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F48","v":20},20,18.3612,16.678118399999999,15.5814631968,14.555947060953599,13.597928845730227,12.702963816224917,11.866902051566912,11.08586675824546,10.356236298869966,9.6746273987336302,9.0378794576694386,8.4430398944413341,7.8873504557129692,7.3682344261091481,null,null,59,{"$f":"VLOOKUP($C48,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},null,75.040000000000006,null,null,{"$f":"VLOOKUP($BU48,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F48","v":1500.8000000000002},1500.8000000000002,1377.8244480000001,1251.526004736,1169.2329982878721,1092.2782674539583,1020.3885805835963,953.23040476951792,890.49232994958118,831.88344153873948,777.13197186720231,725.98404000097162,678.20247450351474,633.56571367887773,591.86677819670126,552.91231133523047,null,59,{"$f":"VLOOKUP($C48,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},null,null,null,1500.8000000000002,1500.8000000000002,1102.2595584000001,1179.2178853995665,1134.156008339236,1059.5099194303396,989.77692316608841,924.63349262643237,863.7775600510937,806.92693829257723,753.81801271118616,704.20451880094242,657.85640026840917,614.55874226851131,574.11077485080011,536.3249419951735]
[null,null,130,{"$f":"VLOOKUP($C49,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,{"$f":"IF(VLOOKUP($C49,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C49,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F49","v":19.36021302535833},{"$f":"H49*(1+I$21)","v":19.805497924941569},{"$f":"IF(I49>J1267,I49*(1+J$4),MIN(I49*(1+J$21),J1267))","v":20.34024636891499},20.869092774506779,21.390820093869447,21.925590596216182,22.473730361121586,23.035573620149624,23.611462960653363,24.201749534669695,24.806793273036433,25.426963104862342,26.062637182483897,26.714203112045993,27.38205818984714,28.066609644593317,null,null,130,{"$f":"VLOOKUP($Z49,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,{"$f":"VLOOKUP($Z49,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":2},null,null,{"$f":"'Vacancy & sales module'!L966","v":0},{"$f":"'Vacancy & sales module'!M966","v":0},{"$f":"'Vacancy & sales module'!N966","v":9.4093571428571429E-2},{"$f":"'Vacancy & sales module'!O966","v":0.11485512300623922},{"$f":"'Vacancy & sales module'!P966","v":6.5695292541342501E-2},{"$f":"'Vacancy & sales module'!Q966","v":6.5816558148841117E-2},{"$f":"'Vacancy & sales module'!R966","v":6.5816274717995893E-2},{"$f":"'Vacancy & sales module'!S966","v":6.581627538053697E-2},{"$f":"'Vacancy & sales module'!T966","v":6.5816275378988237E-2},{"$f":"'Vacancy & sales module'!U966","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!V966","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!W966","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!X966","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!Y966","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!Z966","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!AA966","v":6.5816275378991845E-2},null,null,130,{"$f":"VLOOKUP($C49,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,null,null,{"$f":"VLOOKUP($AX49,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F49","v":28},28,25.365379999999998,22.452036159999999,20.977043076319998,19.596406300896636,18.306643840311356,17.101768728024012,15.976194007952614,14.924700423617006,13.942412230587273,13.024774587771518,12.167532436753453,11.366710771213272,10.618596204941747,9.9197197529789847,null,null,130,{"$f":"VLOOKUP($C49,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,68.156428571428577,null,null,{"$f":"VLOOKUP($BU49,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F49","v":1908.38},1908.38,1728.8137101571429,1530.2505988221715,1429.7203380709843,1335.6210663037546,1247.7154632847639,1165.5954787566595,1088.8803257463076,1017.2142783722223,950.26502330743369,887.72211885040758,829.29555541612694,774.71441077028521,723.72559377095479,676.09267079250128,null,130,{"$f":"VLOOKUP($C49,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,null,null,1567.5978571428573,1567.5978571428573,1126.8160789417093,1403.7142897522349,1386.8287279288547,1295.5524343146419,1210.283999386221,1130.6276143939597,1056.2139159739183,986.69785002105561,921.75707260821071,861.09045528489537,804.41668875364314,751.47297844717662,702.01382595782616,655.80989066872621]
[null,null,127,{"$f":"VLOOKUP($C50,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,{"$f":"IF(VLOOKUP($C50,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C50,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F50","v":19.264286592146949},19.707365183766328,{"$f":"IF(I50>J1268,I50*(1+J$4),MIN(I50*(1+J$21),J1268))","v":20.239464043728017},20.765690108864945,21.284832361586567,21.816953170626228,22.362376999891882,22.921436424889176,23.494472335511404,24.081834143899187,24.683879997496664,25.300976997434077,25.933501422369925,26.581838957929172,27.246384931877397,27.927544555174329,null,null,127,{"$f":"VLOOKUP($Z50,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,{"$f":"VLOOKUP($Z50,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":2},null,null,{"$f":"'Vacancy & sales module'!L967","v":0},{"$f":"'Vacancy & sales module'!M967","v":0},{"$f":"'Vacancy & sales module'!N967","v":9.2829599999999998E-2},{"$f":"'Vacancy & sales module'!O967","v":0.11241441211044806},{"$f":"'Vacancy & sales module'!P967","v":6.570163009873721E-2},{"$f":"'Vacancy & sales module'!Q967","v":6.5816543338060654E-2},{"$f":"'Vacancy & sales module'!R967","v":6.5816274752617213E-2},{"$f":"'Vacancy & sales module'!S967","v":6.5816275380456049E-2},{"$f":"'Vacancy & sales module'!T967","v":6.5816275378988418E-2},{"$f":"'Vacancy & sales module'!U967","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!V967","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!W967","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!X967","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!Y967","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!Z967","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!AA967","v":6.5816275378991859E-2},null,null,127,{"$f":"VLOOKUP($C50,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,null,null,{"$f":"VLOOKUP($AX50,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F50","v":25},25,22.679259999999999,20.129784319999999,18.807224676639997,17.569398158641278,16.413045822194018,15.332800278528453,14.323652473065794,13.380923017465518,12.500240503322917,11.677521232052589,10.908950278899793,10.190963803247994,9.5202325231960874,8.8936462777773801,null,null,127,{"$f":"VLOOKUP($C50,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,74.134,null,null,{"$f":"VLOOKUP($BU50,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F50","v":1853.3500000000001},1853.35,1681.3042608399999,1492.3014307788799,1394.2547941780294,1302.4897630927126,1216.7647389825313,1136.6818158484284,1061.8696524382597,991.9813469767887,926.69282947334113,865.70135901698666,808.72411997595725,755.49691058998678,705.77291787461877,659.32157315674829,null,127,{"$f":"VLOOKUP($C50,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,null,null,1556.8140000000001,1556.8139999999999,1121.766202832448,1372.8161813016216,1352.4271503526886,1263.4150701999311,1180.2617968130553,1102.5813613729756,1030.0135628651119,962.22190656748501,898.89204458914082,839.73031824647705,784.4623963766785,732.83200327228712,684.59973033838014,639.54192596204587]
[null,null,71,{"$f":"VLOOKUP($C51,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},null,{"$f":"IF(VLOOKUP($C51,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C51,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F51","v":15.172211976756325},15.521172852221719,{"$f":"IF(I51>J1269,I51*(1+J$4),MIN(I51*(1+J$21),J1269))","v":15.940244519231705},16.35469087673173,16.763558148650024,17.182647102366271,17.612213279925427,18.05251861192356,18.503831577221646,18.966427366652187,19.440588050818491,19.92660275208895,20.424767820891173,20.935387016413451,21.458771691823785,21.995240984119377,null,null,71,{"$f":"VLOOKUP($Z51,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},null,{"$f":"VLOOKUP($Z51,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":2},null,null,{"$f":"'Vacancy & sales module'!L968","v":0},{"$f":"'Vacancy & sales module'!M968","v":0},{"$f":"'Vacancy & sales module'!N968","v":7.4970000000000023E-2},{"$f":"'Vacancy & sales module'!O968","v":7.8640735976130513E-2},{"$f":"'Vacancy & sales module'!P968","v":6.57858799714124E-2},{"$f":"'Vacancy & sales module'!Q968","v":6.5816346428228298E-2},{"$f":"'Vacancy & sales module'!R968","v":6.5816275212908906E-2},{"$f":"'Vacancy & sales module'!S968","v":6.5816275379380076E-2},{"$f":"'Vacancy & sales module'!T968","v":6.5816275378990943E-2},{"$f":"'Vacancy & sales module'!U968","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!V968","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!W968","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!X968","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!Y968","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!Z968","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!AA968","v":6.5816275378991859E-2},null,null,71,{"$f":"VLOOKUP($C51,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},null,null,null,{"$f":"VLOOKUP($AX51,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F51","v":46},46,42.551380000000002,39.205108160000002,36.625965620320002,34.215378378784642,31.963449618892739,29.859734416700753,27.894477913587643,26.058567273673752,24.343489434007658,22.741291629733432,21.244544517356935,19.846307725101319,18.540097670609839,17.319857496767579,null,null,71,{"$f":"VLOOKUP($C51,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},null,62.476086956521733,null,null,{"$f":"VLOOKUP($BU51,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F51","v":2873.8999999999996},2873.8999999999996,2658.4437169999997,2449.3817465439997,2288.2470129616881,2137.6429548432429,1996.9512578203442,1865.5193639164411,1742.7378277360765,1628.0373149524128,1520.8859627042305,1420.7869133628458,1327.276010618089,1239.9196471993191,1158.3127542514264,1082.076923042616,null,71,{"$f":"VLOOKUP($C51,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},null,null,null,2873.8999999999996,2873.8999999999996,2352.7226895449999,2342.1396406894828,2219.5996025728373,2073.5136661979454,1937.0427200857337,1809.5537829989478,1690.4556929039941,1579.1961955038403,1475.2593838231035,1378.1633059619603,1287.4577302995463,1202.7220577833396,1123.5633716238835,1049.6146153513375]
[null,null,74,{"$f":"VLOOKUP($C52,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,{"$f":"IF(VLOOKUP($C52,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C52,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F52","v":14.326107930790501},14.655608413198681,{"$f":"IF(I52>J1270,I52*(1+J$4),MIN(I52*(1+J$21),J1270))","v":14.978031798289052},15.108416963034411,15.486127387110271,15.873280571788026,16.270112586082725,16.676865400734791,17.093787035753159,17.521131711646987,17.959160004438161,18.408139004549113,18.868342479662839,19.340051041654409,19.823552317695768,20.319141125638161,null,null,74,{"$f":"VLOOKUP($Z52,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,{"$f":"VLOOKUP($Z52,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":2},null,null,{"$f":"'Vacancy & sales module'!L969","v":0},{"$f":"'Vacancy & sales module'!M969","v":0},{"$f":"'Vacancy & sales module'!N969","v":8.1940000000000013E-2},{"$f":"'Vacancy & sales module'!O969","v":9.1665119926802194E-2},{"$f":"'Vacancy & sales module'!P969","v":6.5754132264704404E-2},{"$f":"'Vacancy & sales module'!Q969","v":6.5816420633526426E-2},{"$f":"'Vacancy & sales module'!R969","v":6.5816275039448424E-2},{"$f":"'Vacancy & sales module'!S969","v":6.5816275379785558E-2},{"$f":"'Vacancy & sales module'!T969","v":6.581627537899E-2},{"$f":"'Vacancy & sales module'!U969","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!V969","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!W969","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!X969","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!Y969","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!Z969","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!AA969","v":6.5816275378991845E-2},null,null,74,{"$f":"VLOOKUP($C52,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,null,null,{"$f":"VLOOKUP($AX52,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F52","v":2},2,1.83612,1.6678118399999999,1.5581463196799998,1.4555947060953598,1.3597928845730225,1.2702963816224915,1.186690205156691,1.108586675824546,1.0356236298869965,0.96746273987336284,0.90378794576694366,0.84430398944413321,0.7887350455712967,0.73682344261091459,null,null,74,{"$f":"VLOOKUP($C52,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,77.735000000000014,null,null,{"$f":"VLOOKUP($BU52,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F52","v":155.47000000000003},155.47000000000003,142.73078820000003,129.64735338240001,121.12250416032481,113.15065447832281,105.70349988228392,98.746489225424398,92.247363097855384,86.175985245221099,80.504202869265683,75.205716084055879,70.255955964193376,65.631970619439713,61.312318767484761,57.276970311359456,null,74,{"$f":"VLOOKUP($C52,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,null,null,155.47000000000003,155.47000000000003,114.18463056000003,122.15685277390102,117.48882903551508,109.75613484397313,102.53239488581541,95.78409454866167,89.479942204919737,83.590705687864471,78.089076783187721,72.949544601534214,68.148277285267582,63.663011500856527,59.472949204460221,55.558661202018676]
[null,null,98,{"$f":"VLOOKUP($C53,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},null,{"$f":"IF(VLOOKUP($C53,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C53,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F53","v":12.003477502181227},12.279557484731393,{"$f":"IF(I53>J1271,I53*(1+J$4),MIN(I53*(1+J$21),J1271))","v":12.61110553681914},12.938994280776438,13.262469137795847,13.594030866240741,13.933881637896759,14.282228678844177,14.639284395815281,15.005266505710662,15.380398168353427,15.764908122562261,16.159030825626317,16.563006596266973,16.977081761173647,17.401508805202987,null,null,98,{"$f":"VLOOKUP($Z53,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},null,{"$f":"VLOOKUP($Z53,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":2},null,null,{"$f":"'Vacancy & sales module'!L970","v":0},{"$f":"'Vacancy & sales module'!M970","v":0},{"$f":"'Vacancy & sales module'!N970","v":9.0060000000000001E-2},{"$f":"'Vacancy & sales module'!O970","v":0.10243470998087786},{"$f":"'Vacancy & sales module'!P970","v":7.3459794818991481E-2},{"$f":"'Vacancy & sales module'!Q970","v":7.3539232526283554E-2},{"$f":"'Vacancy & sales module'!R970","v":7.3539021532215421E-2},{"$f":"'Vacancy & sales module'!S970","v":7.3539022092683551E-2},{"$f":"'Vacancy & sales module'!T970","v":7.353902209119477E-2},{"$f":"'Vacancy & sales module'!U970","v":7.3539022091198725E-2},{"$f":"'Vacancy & sales module'!V970","v":7.3539022091198725E-2},{"$f":"'Vacancy & sales module'!W970","v":7.3539022091198725E-2},{"$f":"'Vacancy & sales module'!X970","v":7.3539022091198711E-2},{"$f":"'Vacancy & sales module'!Y970","v":7.3539022091198725E-2},{"$f":"'Vacancy & sales module'!Z970","v":7.3539022091198739E-2},{"$f":"'Vacancy & sales module'!AA970","v":7.3539022091198711E-2},null,null,98,{"$f":"VLOOKUP($C53,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},null,null,null,{"$f":"VLOOKUP($AX53,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F53","v":18},18,16.378920000000001,14.70115008,13.62120661152,12.619513531226879,11.691486853927902,10.831706343880578,10.035153251772609,9.2971778951019388,8.613472524488234,7.980046178227961,7.3932013860384691,6.8495125859859058,6.3458061286111445,5.879141751532746,null,null,98,{"$f":"VLOOKUP($C53,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},null,89.144444444444474,null,null,{"$f":"VLOOKUP($BU53,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F53","v":1604.6000000000006},1604.6000000000006,1460.0897240000006,1310.5258565760005,1214.2548960469444,1124.9595229003698,1042.2311003229288,965.58644441059892,894.57816154412967,828.79175836003196,767.84322293299022,711.37678319914392,659.06283022429625,610.59599419294375,565.69336188719149,524.09282525052481,null,98,{"$f":"VLOOKUP($C53,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},null,null,null,1604.6000000000006,1604.6000000000006,1138.8699847200005,1230.163432844327,1177.8272491655362,1091.2107372133589,1010.964167313241,936.61885107828107,867.74081669780583,803.92800560923104,744.80792624500054,690.0354797031697,639.29094531756743,592.27811436715547,548.72256103057578,508.37004049300913]
[null,null,114,{"$f":"VLOOKUP($C54,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,{"$f":"IF(VLOOKUP($C54,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C54,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F54","v":26.77798309909242},27.393876710371543,{"$f":"IF(I54>J1272,I54*(1+J$4),MIN(I54*(1+J$21),J1272))","v":28.003962770428021},28.73206580245915,29.450367447520627,30.186626633708642,30.941292299551353,31.714824607040136,32.507695222216135,33.320387602771532,34.153397292840815,35.007232225161829,35.882413030790872,36.779473356560644,37.698960190474658,38.641434195236521,null,null,114,{"$f":"VLOOKUP($Z54,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,{"$f":"VLOOKUP($Z54,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":2},null,null,{"$f":"'Vacancy & sales module'!L971","v":0},{"$f":"'Vacancy & sales module'!M971","v":0},{"$f":"'Vacancy & sales module'!N971","v":8.5180952380952385E-2},{"$f":"'Vacancy & sales module'!O971","v":9.7788873157324901E-2},{"$f":"'Vacancy & sales module'!P971","v":6.5738888449382069E-2},{"$f":"'Vacancy & sales module'!Q971","v":6.5816456261768033E-2},{"$f":"'Vacancy & sales module'!R971","v":6.5816274956164697E-2},{"$f":"'Vacancy & sales module'!S971","v":6.5816275379980235E-2},{"$f":"'Vacancy & sales module'!T971","v":6.5816275378989528E-2},{"$f":"'Vacancy & sales module'!U971","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!V971","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!W971","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!X971","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!Y971","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!Z971","v":6.5816275378991831E-2},{"$f":"'Vacancy & sales module'!AA971","v":6.5816275378991845E-2},null,null,114,{"$f":"VLOOKUP($C54,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,null,null,{"$f":"VLOOKUP($AX54,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F54","v":42},42,38.422400000000003,34.665116800000007,32.386270553600006,30.254720994227206,28.2634679585491,26.403271768195985,24.665506762594099,23.04211497714482,21.525568792494663,20.108836029158404,18.78534733951232,17.548965745924967,16.393958183774675,15.314968917399684,null,null,114,{"$f":"VLOOKUP($C54,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,49.99261904761903,null,null,{"$f":"VLOOKUP($BU54,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F54","v":2099.6899999999991},2099.6899999999991,1920.8364060952376,1732.9999784236188,1619.074486159247,1512.5127410564023,1412.9647866163318,1319.9687071181763,1233.0932831988378,1151.9356761038377,1076.1195604265024,1005.2933790967522,939.12871322144304,877.31875921574238,819.57690616404375,765.63540681368886,null,114,{"$f":"VLOOKUP($C54,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,null,null,1999.704761904761,1999.704761904761,1460.7503526352832,1621.4728348134151,1570.5022515744695,1467.1373588247102,1370.5758430178419,1280.3696459046309,1196.1004847028726,1117.3776058207227,1043.8359736137072,975.13457772384959,910.95485182479968,850.99919643927012,794.98959897912232,742.6663446092781]
[null,null,118,{"$f":"VLOOKUP($C55,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},null,{"$f":"IF(VLOOKUP($C55,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C55,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F55","v":14.389466005252407},14.72042372337321,{"$f":"IF(I55>J1273,I55*(1+J$4),MIN(I55*(1+J$21),J1273))","v":15.117875163904285},15.510939918165796,15.898713416119939,16.296181251522935,16.703585782811007,17.121175427381282,17.549204813065813,17.987934933392456,18.437633306727264,18.898574139395443,19.371038492880327,19.855314455202333,20.351697316582388,20.860489749496946,null,null,118,{"$f":"VLOOKUP($Z55,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},null,{"$f":"VLOOKUP($Z55,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":2},null,null,{"$f":"'Vacancy & sales module'!L972","v":0},{"$f":"'Vacancy & sales module'!M972","v":0},{"$f":"'Vacancy & sales module'!N972","v":9.2666086956521745E-2},{"$f":"'Vacancy & sales module'!O972","v":0.10789027767927825},{"$f":"'Vacancy & sales module'!P972","v":7.344426056240165E-2},{"$f":"'Vacancy & sales module'!Q972","v":7.353927378250992E-2},{"$f":"'Vacancy & sales module'!R972","v":7.3539021422625583E-2},{"$f":"'Vacancy & sales module'!S972","v":7.3539022092974665E-2},{"$f":"'Vacancy & sales module'!T972","v":7.3539022091193992E-2},{"$f":"'Vacancy & sales module'!U972","v":7.3539022091198739E-2},{"$f":"'Vacancy & sales module'!V972","v":7.3539022091198725E-2},{"$f":"'Vacancy & sales module'!W972","v":7.3539022091198711E-2},{"$f":"'Vacancy & sales module'!X972","v":7.3539022091198711E-2},{"$f":"'Vacancy & sales module'!Y972","v":7.3539022091198725E-2},{"$f":"'Vacancy & sales module'!Z972","v":7.3539022091198711E-2},{"$f":"'Vacancy & sales module'!AA972","v":7.3539022091198725E-2},null,null,118,{"$f":"VLOOKUP($C55,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},null,null,null,{"$f":"VLOOKUP($AX55,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F55","v":23},23,20.868679999999998,18.617152319999995,17.249829334079998,15.981289411979517,14.806041027550776,13.71721924931623,12.708468359911013,11.773900024446217,10.908058930448902,10.105890943790524,9.362713606423867,8.6741888036874961,8.0362974416298929,7.4453159865384286,null,null,118,{"$f":"VLOOKUP($C55,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},null,59.6,null,null,{"$f":"VLOOKUP($BU55,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F55","v":1370.8},1370.8,1243.773328,1109.5822782719997,1028.0898283111678,952.48484895397928,882.44004524202626,817.54626725924732,757.42471425069641,701.72444145699455,650.12031225475459,602.31110024991517,558.0177309428625,516.98165269977483,478.96332752114165,443.74083279769036,null,118,{"$f":"VLOOKUP($C55,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},null,null,null,1311.2,1311.2,926.34074385391307,1034.9819223709451,997.24713346183285,923.91030348536003,855.96684388476558,793.01987924146999,734.70197282317554,680.67270821328475,630.61670288711196,584.24176724241772,541.27719901457669,501.47220311878164,464.59442769550742,430.4286078137597]
[null,null,115,{"$f":"VLOOKUP($C56,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},null,{"$f":"IF(VLOOKUP($C56,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C56,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F56","v":22.617780020605988},23.137988961079923,{"$f":"IF(I56>J1274,I56*(1+J$4),MIN(I56*(1+J$21),J1274))","v":23.76271466302908},24.380545244267836,24.99005887537453,25.614810347258892,26.255180605940364,26.911560121088872,27.584349124116091,28.273957852218992,28.980806798524466,29.705326968487576,30.447960142699763,31.209159146267254,31.989388124923934,32.789122828047027,null,null,115,{"$f":"VLOOKUP($Z56,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},null,{"$f":"VLOOKUP($Z56,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":2},null,null,{"$f":"'Vacancy & sales module'!L973","v":0},{"$f":"'Vacancy & sales module'!M973","v":0},{"$f":"'Vacancy & sales module'!N973","v":8.8746000000000019E-2},{"$f":"'Vacancy & sales module'!O973","v":0.10457531270095934},{"$f":"'Vacancy & sales module'!P973","v":6.572175144494459E-2},{"$f":"'Vacancy & sales module'!Q973","v":6.5816496313432296E-2},{"$f":"'Vacancy & sales module'!R973","v":6.581627486254088E-2},{"$f":"'Vacancy & sales module'!S973","v":6.5816275380199088E-2},{"$f":"'Vacancy & sales module'!T973","v":6.5816275378989028E-2},{"$f":"'Vacancy & sales module'!U973","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!V973","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!W973","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!X973","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!Y973","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!Z973","v":6.5816275378991831E-2},{"$f":"'Vacancy & sales module'!AA973","v":6.5816275378991845E-2},null,null,115,{"$f":"VLOOKUP($C56,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},null,null,null,{"$f":"VLOOKUP($AX56,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F56","v":20},20,18.225079999999998,16.319186559999999,15.246661037119997,14.243179227178237,13.305746228245843,12.430011570348569,11.611914505870487,10.847661543074805,10.133708863737695,9.4667458905514046,8.8436799360759348,8.2616218620394957,7.7178726824904054,7.2099110486796185,null,null,115,{"$f":"VLOOKUP($C56,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},null,47.55899999999999,null,null,{"$f":"VLOOKUP($BU56,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F56","v":951.17999999999984},951.17999999999984,866.76657971999975,776.12419360703973,725.11595226438976,677.39136086536962,632.80798486914387,591.1589202742075,552.25104198469444,515.90393532709459,481.94905985050093,450.22896780873418,420.59657407983531,392.91447413673632,367.05430690656112,342.89615956415389,null,115,{"$f":"VLOOKUP($C56,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},null,null,null,856.0619999999999,856.0619999999999,621.47163765923983,720.51807124705795,703.3624736964581,657.06962003940851,613.82374532306949,573.4241526659813,535.68351072515361,500.42681726728176,467.49058805498589,436.72209877447216,407.97867685744023,381.12703991263419,356.04267769936428,332.60927477722925]
[null,null,112,{"$f":"VLOOKUP($C57,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},null,{"$f":"IF(VLOOKUP($C57,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C57,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F57","v":21.586695694609862},22.083189695585887,{"$f":"IF(I57>J1275,I57*(1+J$4),MIN(I57*(1+J$21),J1275))","v":22.679435817366702},23.269101148618237,23.850828677333691,24.447099394267031,25.058276879123706,25.684733801101796,26.32685214612934,26.98502344978257,27.659649036027133,28.35114026192781,29.059918768476003,29.786416737687901,30.531077156130095,31.294354085033344,null,null,112,{"$f":"VLOOKUP($Z57,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},null,{"$f":"VLOOKUP($Z57,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":2},null,null,{"$f":"'Vacancy & sales module'!L974","v":0},{"$f":"'Vacancy & sales module'!M974","v":0},{"$f":"'Vacancy & sales module'!N974","v":8.6064848484848494E-2},{"$f":"'Vacancy & sales module'!O974","v":9.9466525375117784E-2},{"$f":"'Vacancy & sales module'!P974","v":6.5734676103129025E-2},{"$f":"'Vacancy & sales module'!Q974","v":6.5816466106768209E-2},{"$f":"'Vacancy & sales module'!R974","v":6.5816274933151273E-2},{"$f":"'Vacancy & sales module'!S974","v":6.5816275380034039E-2},{"$f":"'Vacancy & sales module'!T974","v":6.5816275378989417E-2},{"$f":"'Vacancy & sales module'!U974","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!V974","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!W974","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!X974","v":6.5816275378991831E-2},{"$f":"'Vacancy & sales module'!Y974","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!Z974","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!AA974","v":6.5816275378991845E-2},null,null,112,{"$f":"VLOOKUP($C57,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},null,null,null,{"$f":"VLOOKUP($AX57,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F57","v":66},66,60.319719999999997,54.319927039999996,50.749224230079996,47.40908963359616,44.288799955940988,41.373876101789541,38.650801678777974,36.106949871868721,33.73052491600636,31.510507399456539,29.436603167122147,27.499195586852732,25.689300957407678,23.998526851301136,null,null,112,{"$f":"VLOOKUP($C57,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},null,59.921363636363616,null,null,{"$f":"VLOOKUP($BU57,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F57","v":3954.8099999999986},3954.8099999999986,3614.4398765636347,3254.9241008645804,3040.9627193539786,2840.8172996036724,2653.8452871781046,2479.1790749411853,2316.0087422310285,2163.5776730721982,2021.1790491374404,1888.1525722491617,1763.8814025964591,1647.7892984672881,1539.3379442328094,1438.0244541938516,null,112,{"$f":"VLOOKUP($C57,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},null,null,null,3715.1245454545442,3715.1245454545442,2709.7346226116465,3039.5870141614632,2949.733837773359,2755.5927806155623,2574.2299285627614,2404.8037026929496,2246.5284799640976,2098.670342880032,1960.5436776633171,1831.5079950816869,1710.9649605185652,1598.3556195132694,1493.1578059058249,1394.8837205680361]
[null,null,133,{"$f":"VLOOKUP($C58,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},null,{"$f":"IF(VLOOKUP($C58,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C58,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F58","v":14.85525358020746},15.19692441255223,{"$f":"IF(I58>J1276,I58*(1+J$4),MIN(I58*(1+J$21),J1276))","v":15.607241371691138},16.013029647355108,16.413355388538985,16.823689273252459,17.244281505083769,17.675388542710863,18.117273256278633,18.570205087685597,19.034460214877736,19.510321720249678,19.99807976325592,20.498031757337316,21.010482551270748,21.535744615052515,null,null,133,{"$f":"VLOOKUP($Z58,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},null,{"$f":"VLOOKUP($Z58,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":2},null,null,{"$f":"'Vacancy & sales module'!L975","v":0},{"$f":"'Vacancy & sales module'!M975","v":0},{"$f":"'Vacancy & sales module'!N975","v":7.9659375000000004E-2},{"$f":"'Vacancy & sales module'!O975","v":8.7381750642594971E-2},{"$f":"'Vacancy & sales module'!P975","v":6.576467323392185E-2},{"$f":"'Vacancy & sales module'!Q975","v":6.5816395996219065E-2},{"$f":"'Vacancy & sales module'!R975","v":6.5816275097039981E-2},{"$f":"'Vacancy & sales module'!S975","v":6.5816275379650943E-2},{"$f":"'Vacancy & sales module'!T975","v":6.5816275378990305E-2},{"$f":"'Vacancy & sales module'!U975","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!V975","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!W975","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!X975","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!Y975","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!Z975","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!AA975","v":6.5816275378991845E-2},null,null,133,{"$f":"VLOOKUP($C58,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},null,null,null,{"$f":"VLOOKUP($AX58,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F58","v":32},32,29.450900000000001,26.877428800000001,25.109843477599998,23.4572040758752,21.913338279409988,20.471083972724895,19.123753472669598,17.865099247832426,16.689284956064068,15.59085838151729,14.564726152884486,13.606130125586636,12.71062531839863,11.874059302203721,null,null,133,{"$f":"VLOOKUP($C58,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},null,64.540312499999999,null,null,{"$f":"VLOOKUP($BU58,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F58","v":2065.29},2065.29,1900.77028940625,1734.6776539484999,1620.5971448703906,1513.9352814332592,1414.2937004713328,1321.2101568134062,1234.2530252990562,1153.0190882986196,1077.1316664659237,1006.2388720863701,940.01197738408746,878.1438902210258,820.34773011985965,766.35549800776005,null,133,{"$f":"VLOOKUP($C58,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},null,null,null,1936.2093749999999,1936.2093749999999,1573.4814051991111,1642.4376190979519,1571.9792305242788,1468.5172229902614,1371.8648894571929,1281.5738521090041,1197.2254345400845,1118.428515649661,1044.8177164719459,976.05170592377897,911.81161806256489,851.79957351439509,795.73729821626398,743.36483306752734]
[null,null,105,{"$f":"VLOOKUP($C59,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,{"$f":"IF(VLOOKUP($C59,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C59,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F59","v":16.616586284355179},{"$f":"H59*(1+I$21)","v":16.998767768895348},{"$f":"IF(I59>J1277,I59*(1+J$4),MIN(I59*(1+J$21),J1277))","v":17.457734498655523},17.911635595620567,18.359426485511079,18.818412147648854,19.288872451340072,19.771094262623574,20.26537161918916,20.772005909668888,21.291306057410608,21.823588708845872,22.369178426567018,22.928407887231192,23.50161808441197,24.089158536522266,null,null,105,{"$f":"VLOOKUP($Z59,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,{"$f":"VLOOKUP($Z59,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":2},null,null,{"$f":"'Vacancy & sales module'!L976","v":0},{"$f":"'Vacancy & sales module'!M976","v":0},{"$f":"'Vacancy & sales module'!N976","v":7.4970000000000023E-2},{"$f":"'Vacancy & sales module'!O976","v":7.8640735976130513E-2},{"$f":"'Vacancy & sales module'!P976","v":6.57858799714124E-2},{"$f":"'Vacancy & sales module'!Q976","v":6.5816346428228284E-2},{"$f":"'Vacancy & sales module'!R976","v":6.5816275212908906E-2},{"$f":"'Vacancy & sales module'!S976","v":6.581627537938009E-2},{"$f":"'Vacancy & sales module'!T976","v":6.5816275378990943E-2},{"$f":"'Vacancy & sales module'!U976","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!V976","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!W976","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!X976","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!Y976","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!Z976","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!AA976","v":6.5816275378991859E-2},null,null,105,{"$f":"VLOOKUP($C59,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,null,null,{"$f":"VLOOKUP($AX59,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F59","v":50},50,46.2515,42.614247999999996,39.810832196,37.190628672591998,34.74288002053558,32.456233061631245,30.320084688682215,28.324529645297552,26.46031460218223,24.718795249710247,23.091896214518403,21.572073614240562,20.152280076749822,18.825932061703885,null,null,105,{"$f":"VLOOKUP($C59,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,60.544000000000004,null,null,{"$f":"VLOOKUP($BU59,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F59","v":3027.2000000000003},3027.2000000000003,2800.2508160000002,2580.0370309119999,2410.3070244746241,2251.66942235341,2103.4729279633061,1965.0301744834023,1835.6992073915762,1714.8803228448951,1602.013287274521,1496.5747395984572,1398.0757644118023,1306.0596249005807,1220.0996449667414,1139.7972307438001,null,105,{"$f":"VLOOKUP($C59,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,null,null,3027.2000000000003,3027.2000000000003,2478.2219721600004,2467.0744007429635,2337.9978137403855,2184.1193396828075,2040.3687401244069,1906.0792692489001,1780.628231169829,1663.4339131595482,1553.9528886562855,1451.6774974105035,1356.1334914794484,1266.8778361535635,1183.4966556177392,1105.6033138214862]
[null,null,104,{"$f":"VLOOKUP($C60,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},null,{"$f":"IF(VLOOKUP($C60,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C60,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F60","v":18.480547457772449},18.905600049301214,{"$f":"IF(I60>J1278,I60*(1+J$4),MIN(I60*(1+J$21),J1278))","v":19.416051250632346},19.920868583148788,20.418890297727508,20.929362555170695,21.45259661904996,21.988911534526206,22.538634322889358,23.102100180961589,23.679652685485628,24.271644002622768,24.878435102688336,25.500395980255544,26.137905879761931,26.791353526755977,null,null,104,{"$f":"VLOOKUP($Z60,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},null,{"$f":"VLOOKUP($Z60,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":2},null,null,{"$f":"'Vacancy & sales module'!L977","v":0},{"$f":"'Vacancy & sales module'!M977","v":0},{"$f":"'Vacancy & sales module'!N977","v":0.11123809523809523},{"$f":"'Vacancy & sales module'!O977","v":0.14769524217745392},{"$f":"'Vacancy & sales module'!P977","v":7.3324900536957116E-2},{"$f":"'Vacancy & sales module'!Q977","v":7.3539590735392457E-2},{"$f":"'Vacancy & sales module'!R977","v":7.3539020580696182E-2},{"$f":"'Vacancy & sales module'!S977","v":7.3539022095211098E-2},{"$f":"'Vacancy & sales module'!T977","v":7.3539022091188053E-2},{"$f":"'Vacancy & sales module'!U977","v":7.3539022091198739E-2},{"$f":"'Vacancy & sales module'!V977","v":7.3539022091198711E-2},{"$f":"'Vacancy & sales module'!W977","v":7.3539022091198725E-2},{"$f":"'Vacancy & sales module'!X977","v":7.3539022091198725E-2},{"$f":"'Vacancy & sales module'!Y977","v":7.3539022091198711E-2},{"$f":"'Vacancy & sales module'!Z977","v":7.3539022091198711E-2},{"$f":"'Vacancy & sales module'!AA977","v":7.3539022091198711E-2},null,null,104,{"$f":"VLOOKUP($C60,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},null,null,null,{"$f":"VLOOKUP($AX60,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F60","v":21},21,18.664000000000001,15.907416000000001,14.741006304000001,13.656958733376001,12.652639364012545,11.722176638259688,10.860139231501901,10.061495212642988,9.3215826939299458,8.636082618276097,8.0009935478292746,7.4126083065639197,6.8674923405541124,6.3624636696109658,null,null,104,{"$f":"VLOOKUP($C60,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},null,44.430476190476185,null,null,{"$f":"VLOOKUP($BU60,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F60","v":933.03999999999985},933.03999999999985,829.25040761904756,706.77406783999993,654.94992961353137,606.7851798375782,562.16279200944109,520.82189002675318,482.52115755050153,447.03702348592441,414.16235794020929,383.70526315030133,355.48795332698216,329.3457168741142,305.12595492526708,282.68729058541976,null,104,{"$f":"VLOOKUP($C60,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},null,null,null,488.73523809523806,488.73523809523806,409.49174890521539,628.76838643060364,635.30143172512544,588.58162444245079,545.2979082491579,505.19723332595055,468.04552282398646,433.62591278134664,401.73748720200302,372.19410525579235,344.82331472717271,319.46534536789079,295.97217627750911,274.20667186785721]
[null,null,106,{"$f":"VLOOKUP($C61,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},null,{"$f":"IF(VLOOKUP($C61,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C61,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F61","v":17.244815392947014},17.641446146984794,{"$f":"IF(I61>J1279,I61*(1+J$4),MIN(I61*(1+J$21),J1279))","v":18.117765192953382},18.58882708797017,19.053547765169423,19.529886459298655,20.018133620781121,20.518586961300649,21.031551635333162,21.557340426216488,22.096273936871899,22.648680785293696,23.214897804926036,23.795270250049185,24.390152006300411,24.999905806457921,null,null,106,{"$f":"VLOOKUP($Z61,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},null,{"$f":"VLOOKUP($Z61,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":2},null,null,{"$f":"'Vacancy & sales module'!L978","v":0},{"$f":"'Vacancy & sales module'!M978","v":0},{"$f":"'Vacancy & sales module'!N978","v":8.7740740740740744E-2},{"$f":"'Vacancy & sales module'!O978","v":0.10265632739231051},{"$f":"'Vacancy & sales module'!P978","v":6.5726623519758332E-2},{"$f":"'Vacancy & sales module'!Q978","v":6.5816484926836477E-2},{"$f":"'Vacancy & sales module'!R978","v":6.5816274889157894E-2},{"$f":"'Vacancy & sales module'!S978","v":6.5816275380136874E-2},{"$f":"'Vacancy & sales module'!T978","v":6.5816275378989167E-2},{"$f":"'Vacancy & sales module'!U978","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!V978","v":6.5816275378991831E-2},{"$f":"'Vacancy & sales module'!W978","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!X978","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!Y978","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!Z978","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!AA978","v":6.5816275378991845E-2},null,null,106,{"$f":"VLOOKUP($C61,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},null,null,null,{"$f":"VLOOKUP($AX61,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F61","v":54},54,49.262,44.204944000000005,41.299502288000006,38.581314218176004,36.042035836007557,33.669883280164122,31.453856970218418,29.383681258135102,27.449756800801161,25.643116048113278,23.955381660715211,22.378727664524728,20.905843161924906,19.529898431349643,null,null,106,{"$f":"VLOOKUP($C61,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},null,58.131481481481508,null,null,{"$f":"VLOOKUP($BU61,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F61","v":3139.1000000000013},3139.1000000000013,2863.6730407407422,2569.6988835259272,2400.8012524492756,2242.7889530051175,2095.1769387557661,1957.2801963845045,1828.4593039854201,1708.116922915036,1595.6950291369437,1490.6723256783782,1392.561825391688,1300.9085928094371,1215.2876346221944,1135.3019289972165,null,106,{"$f":"VLOOKUP($C61,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},null,null,null,2383.3907407407419,2383.3907407407419,2088.3600804513044,2390.8882787010484,2328.7772148757972,2175.5052844149641,2032.321630593093,1898.5617904929693,1773.6055248658574,1656.8734152275849,1547.8241782628354,1445.952155908027,1350.7849706299373,1261.8813350251539,1178.8290055835284,1101.2428711272998]
[null,null,136,{"$f":"VLOOKUP($C62,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},null,{"$f":"IF(VLOOKUP($C62,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C62,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F62","v":14.697104475359106},15.035137878292364,{"$f":"IF(I62>J1280,I62*(1+J$4),MIN(I62*(1+J$21),J1280))","v":15.441086601006257},15.84255485263242,16.238618723948228,16.644584192046931,17.060698796848104,17.487216266769305,17.924396673438537,18.372506590274497,18.831819255031359,19.30261473640714,19.785180104817318,20.279809607437748,20.786804847623689,21.306474968814278,null,null,136,{"$f":"VLOOKUP($Z62,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},null,{"$f":"VLOOKUP($Z62,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":2},null,null,{"$f":"'Vacancy & sales module'!L979","v":0},{"$f":"'Vacancy & sales module'!M979","v":0},{"$f":"'Vacancy & sales module'!N979","v":8.7611666666666671E-2},{"$f":"'Vacancy & sales module'!O979","v":0.10241023833053542},{"$f":"'Vacancy & sales module'!P979","v":6.5727246803477662E-2},{"$f":"'Vacancy & sales module'!Q979","v":6.5816483470142587E-2},{"$f":"'Vacancy & sales module'!R979","v":6.5816274892563045E-2},{"$f":"'Vacancy & sales module'!S979","v":6.5816275380128908E-2},{"$f":"'Vacancy & sales module'!T979","v":6.5816275378989195E-2},{"$f":"'Vacancy & sales module'!U979","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!V979","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!W979","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!X979","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!Y979","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!Z979","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!AA979","v":6.5816275378991845E-2},null,null,136,{"$f":"VLOOKUP($C62,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},null,null,null,{"$f":"VLOOKUP($AX62,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F62","v":36},36,32.845979999999997,29.482215359999998,27.544430514719998,25.731552959053438,24.037997996087835,22.455906500390331,20.977942374275809,19.597252342085852,18.307434185267539,17.102507055447202,15.976883741414738,14.925344761391649,13.943014160449504,13.025336900852178,null,null,136,{"$f":"VLOOKUP($C62,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},null,55.209722222222219,null,null,{"$f":"VLOOKUP($BU62,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F62","v":1987.55},1987.55,1813.4174319166664,1627.7049205213332,1520.7203574869925,1420.6318912157406,1327.1311921423437,1239.7843601347445,1158.1863712775523,1081.9588581253538,1010.7483559702359,944.22466383483561,882.07931334024613,824.0241383473325,769.78993873892807,719.12523214690952,null,136,{"$f":"VLOOKUP($C62,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},null,null,null,1821.9208333333331,1821.9208333333331,1325.3059064924303,1514.8726103630227,1475.0987467623827,1378.0129344792683,1287.3172563780734,1202.590829330702,1123.4407801392258,1049.500092381593,980.42590529112886,915.8979239197904,855.61693394003862,799.3034141969124,746.69624057676015,697.55147518250214]
[null,null,142,{"$f":"VLOOKUP($C63,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},null,{"$f":"IF(VLOOKUP($C63,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C63,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F63","v":15.569579117766088},15.927679437474707,{"$f":"IF(I63>J1281,I63*(1+J$4),MIN(I63*(1+J$21),J1281))","v":16.357726782286523},16.783027678625974,17.202603370591621,17.632668454856411,18.073485166227819,18.525322295383514,18.988455352768099,19.463166736587301,19.949745905001983,20.448489552627031,20.959701791442704,21.483694336228769,22.020786694634488,22.57130636200035,null,null,142,{"$f":"VLOOKUP($Z63,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},null,{"$f":"VLOOKUP($Z63,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":2},null,null,{"$f":"'Vacancy & sales module'!L980","v":0},{"$f":"'Vacancy & sales module'!M980","v":0},{"$f":"'Vacancy & sales module'!N980","v":7.6637333333333335E-2},{"$f":"'Vacancy & sales module'!O980","v":8.173848051036646E-2},{"$f":"'Vacancy & sales module'!P980","v":6.5778410663300119E-2},{"$f":"'Vacancy & sales module'!Q980","v":6.5816363887021279E-2},{"$f":"'Vacancy & sales module'!R980","v":6.5816275172097663E-2},{"$f":"'Vacancy & sales module'!S980","v":6.5816275379475486E-2},{"$f":"'Vacancy & sales module'!T980","v":6.5816275378990721E-2},{"$f":"'Vacancy & sales module'!U980","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!V980","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!W980","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!X980","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!Y980","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!Z980","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!AA980","v":6.5816275378991859E-2},null,null,142,{"$f":"VLOOKUP($C63,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},null,null,null,{"$f":"VLOOKUP($AX63,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F63","v":45},45,41.551319999999997,38.154978239999998,35.645204412479998,33.299166668040961,31.107539551615634,29.060157162108574,27.147525855770485,25.360776818188796,23.691624947297729,22.132330435590589,20.675662880862916,19.314867759052841,18.043635103714209,16.856070246890113,null,null,142,{"$f":"VLOOKUP($C63,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},null,54.911111111111111,null,null,{"$f":"VLOOKUP($BU63,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F63","v":2471},2471,2281.6291493333333,2095.1322495786667,1957.3177800719573,1828.4942408162049,1708.1495607120496,1595.7255188348952,1490.7008086579749,1392.5884337276559,1300.9334498838375,1215.310855696541,1135.3236217469391,1060.6008496137683,990.79605202839582,925.58554622367706,null,142,{"$f":"VLOOKUP($C63,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},null,null,null,2416.088888888889,2416.088888888889,1972.8486711235555,1996.4276994996962,1898.5982466697985,1773.6394135917187,1656.9050738906881,1547.8537532698483,1445.9797843982356,1350.8107807158262,1261.9054463873224,1178.8515300256447,1101.2639130945308,1028.7828241253553,961.07217046754397,897.81797983696674]
[null,null,140,{"$f":"VLOOKUP($C64,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},null,{"$f":"IF(VLOOKUP($C64,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C64,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F64","v":13.609405177189229},13.92242149626458,{"$f":"IF(I64>J1282,I64*(1+J$4),MIN(I64*(1+J$21),J1282))","v":14.298326876663722},14.670083375456979,15.036835459843402,15.412756346339487,15.798075254997972,16.193027136372919,16.59785281478224,17.012799135151795,17.43811911353059,17.874072091368852,18.32092389365307,18.778946990994395,19.248420665769252,19.729631182413481,null,null,140,{"$f":"VLOOKUP($Z64,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},null,{"$f":"VLOOKUP($Z64,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":2},null,null,{"$f":"'Vacancy & sales module'!L981","v":0},{"$f":"'Vacancy & sales module'!M981","v":0},{"$f":"'Vacancy & sales module'!N981","v":8.3029999999999993E-2},{"$f":"'Vacancy & sales module'!O981","v":8.7872798455783732E-2},{"$f":"'Vacancy & sales module'!P981","v":7.3500348639816915E-2},{"$f":"'Vacancy & sales module'!Q981","v":7.3539124816018292E-2},{"$f":"'Vacancy & sales module'!R981","v":7.3539021818328568E-2},{"$f":"'Vacancy & sales module'!S981","v":7.3539022091923548E-2},{"$f":"'Vacancy & sales module'!T981","v":7.3539022091196796E-2},{"$f":"'Vacancy & sales module'!U981","v":7.3539022091198725E-2},{"$f":"'Vacancy & sales module'!V981","v":7.3539022091198711E-2},{"$f":"'Vacancy & sales module'!W981","v":7.3539022091198725E-2},{"$f":"'Vacancy & sales module'!X981","v":7.3539022091198711E-2},{"$f":"'Vacancy & sales module'!Y981","v":7.3539022091198725E-2},{"$f":"'Vacancy & sales module'!Z981","v":7.3539022091198711E-2},{"$f":"'Vacancy & sales module'!AA981","v":7.3539022091198725E-2},null,null,140,{"$f":"VLOOKUP($C64,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},null,null,null,{"$f":"VLOOKUP($AX64,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F64","v":74},74,67.85578000000001,61.893102720000009,57.343938091680009,53.126915070913924,49.220013704373493,45.60042202920279,42.247011586229348,39.140207667902501,36.261875071558514,33.595212239602887,31.124653184556223,28.835776626436246,26.715221812087879,24.750610525077477,null,null,140,{"$f":"VLOOKUP($C64,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},null,45.130405405405398,null,null,{"$f":"VLOOKUP($BU64,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F64","v":3339.6499999999996},3339.6499999999996,3062.3588605,2793.2608175519999,2587.9551736199878,2397.6392150888873,2221.3191725379852,2057.9655328355011,1906.6247600533895,1766.4134397041969,1636.5131227395996,1516.1655480539157,1404.6682163216644,1301.3702893307809,1205.6687908748549,1117.0050870280402,null,140,{"$f":"VLOOKUP($C64,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},null,null,null,3339.6499999999996,3339.6499999999996,2679.5640029374999,2666.0548481023607,2510.3165184113882,2325.7100386362208,2154.6795973618455,1996.226566850436,1849.4260172517877,1713.4210365130709,1587.4177290574116,1470.6805816122983,1362.5281698320146,1262.3291806508576,1169.4987271486093,1083.4949344171991]
[null,null,134,{"$f":"VLOOKUP($C65,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,{"$f":"IF(VLOOKUP($C65,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C65,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F65","v":20.368531321526678},20.837007541921789,{"$f":"IF(I65>J1283,I65*(1+J$4),MIN(I65*(1+J$21),J1283))","v":21.251492555330177},21.804031361768761,22.349132145812977,22.907860449458298,23.480556960694752,24.067570884712119,24.669260156829921,25.285991660750668,25.918141452269431,26.566094988576165,27.230247363290566,27.911003547372829,28.608778636057146,29.323998101958573,null,null,134,{"$f":"VLOOKUP($Z65,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,{"$f":"VLOOKUP($Z65,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":2},null,null,{"$f":"'Vacancy & sales module'!L982","v":0},{"$f":"'Vacancy & sales module'!M982","v":0},{"$f":"'Vacancy & sales module'!N982","v":0.10538235294117647},{"$f":"'Vacancy & sales module'!O982","v":0.13695946345793469},{"$f":"'Vacancy & sales module'!P982","v":6.5636263983411908E-2},{"$f":"'Vacancy & sales module'!Q982","v":6.58166960880813E-2},{"$f":"'Vacancy & sales module'!R982","v":6.5816274395552321E-2},{"$f":"'Vacancy & sales module'!S982","v":6.5816275381290729E-2},{"$f":"'Vacancy & sales module'!T982","v":6.5816275378986475E-2},{"$f":"'Vacancy & sales module'!U982","v":6.5816275378991873E-2},{"$f":"'Vacancy & sales module'!V982","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!W982","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!X982","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!Y982","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!Z982","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!AA982","v":6.5816275378991859E-2},null,null,134,{"$f":"VLOOKUP($C65,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,null,null,{"$f":"VLOOKUP($AX65,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F65","v":68},68,60.833999999999996,52.502207999999996,49.056159215999998,45.827444893631998,42.811253205665658,39.993575975263397,37.361347765485043,34.902363012421596,32.605219477018515,30.459265373126598,28.454549975487108,26.581777478515164,24.832263891926129,23.197896773331323,null,null,134,{"$f":"VLOOKUP($C65,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,62.493823529411749,null,null,{"$f":"VLOOKUP($BU65,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F65","v":4249.579999999999},4249.579999999999,3801.7492605882339,3281.0637216564696,3065.7069570754297,2863.9322539864797,2675.4389029078325,2499.3514793082322,2334.8534740772043,2181.1821148577428,2037.624832134534,1903.5159550636956,1778.2336247769188,1661.1969108404182,1551.863117497815,1449.7252672060779,null,134,{"$f":"VLOOKUP($C65,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,null,null,2312.2714705882349,2312.2714705882349,1954.5463845612451,2931.8354411061182,2973.7357483631672,2778.0142863668857,2595.1757358205978,2424.3709349289857,2264.8078698548884,2115.7466514120106,1976.4960871704982,1846.4104764117849,1724.8866160336113,1611.3610035152058,1505.3072239728806,1406.2335091898956]
[null,null,135,{"$f":"VLOOKUP($C66,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,{"$f":"IF(VLOOKUP($C66,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C66,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F66","v":21.287325056906049},21.776933533214887,{"$f":"IF(I66>J1284,I66*(1+J$4),MIN(I66*(1+J$21),J1284))","v":22.364910738611687},22.94639841781559,23.520058378260977,24.108059837717498,24.710761333660432,25.328530367001942,25.96174362617699,26.610787216831412,27.276056897252193,27.957958319683495,28.656907277675579,29.373329959617465,30.107663208607899,30.860354788823095,null,null,135,{"$f":"VLOOKUP($Z66,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,{"$f":"VLOOKUP($Z66,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":2},null,null,{"$f":"'Vacancy & sales module'!L983","v":0},{"$f":"'Vacancy & sales module'!M983","v":0},{"$f":"'Vacancy & sales module'!N983","v":0.10314285714285715},{"$f":"'Vacancy & sales module'!O983","v":0.132530105129022},{"$f":"'Vacancy & sales module'!P983","v":6.5648333374954279E-2},{"$f":"'Vacancy & sales module'!Q983","v":6.5816667885477603E-2},{"$f":"'Vacancy & sales module'!R983","v":6.5816274461478072E-2},{"$f":"'Vacancy & sales module'!S983","v":6.5816275381136588E-2},{"$f":"'Vacancy & sales module'!T983","v":6.5816275378986835E-2},{"$f":"'Vacancy & sales module'!U983","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!V983","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!W983","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!X983","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!Y983","v":6.5816275378991845E-2},{"$f":"'Vacancy & sales module'!Z983","v":6.5816275378991859E-2},{"$f":"'Vacancy & sales module'!AA983","v":6.5816275378991845E-2},null,null,135,{"$f":"VLOOKUP($C66,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,null,null,{"$f":"VLOOKUP($AX66,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F66","v":49},{"$f":"IFERROR(BC66*(1-AG66),0)","v":49},{"$f":"IFERROR(BD66*(1-AH66),0)","v":43.945999999999998},{"$f":"IFERROR(BE66*(1-AI66),0)","v":38.121831999999998},{"$f":"IFERROR(BF66*(1-AJ66),0)","v":35.619197264},{"$f":"IFERROR(BG66*(1-AK66),0)","v":33.274860387327998},{"$f":"IFERROR(BH66*(1-AL66),0)","v":31.084833043408253},{"$f":"IFERROR(BI66*(1-AM66),0)","v":29.038945111646644},{"$f":"IFERROR(BJ66*(1-AN66),0)","v":27.127709903463224},{"$f":"IFERROR(BK66*(1-AO66),0)","v":25.342265078055483},{"$f":"IFERROR(BL66*(1-AP66),0)","v":23.674331580950778},{"$f":"IFERROR(BM66*(1-AQ66),0)","v":22.116175254205359},{"$f":"IFERROR(BN66*(1-AR66),0)","v":20.660570973344534},{"$f":"IFERROR(BO66*(1-AS66),0)","v":19.300769144675684},{"$f":"IFERROR(BP66*(1-AT66),0)","v":18.030464407623359},{"$f":"IFERROR(BQ66*(1-AU66),0)","v":16.84376639696011},null,null,135,{"$f":"VLOOKUP($C66,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,60.648163265306117,null,null,{"$f":"VLOOKUP($BU66,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F66","v":2971.7599999999998},2971.7599999999998,2665.2441828571423,2312.019091108571,2160.2388910462168,2018.0591654009356,1885.2380294914062,1761.1586841834087,1645.2457792390992,1536.9618299665747,1435.8047269184954,1341.3054076211697,1253.0256815458438,1170.5561982322736,1093.5145491428325,1021.5434944455137,null,135,{"$f":"VLOOKUP($C66,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,null,null,{"$f":"IFERROR(CA66*(1-AF137),0)","v":1698.1485714285711},{"$f":"IFERROR(CB66*(1-AG137),0)","v":1698.1485714285711},{"$f":"IFERROR(CC66*(1-AH137),0)","v":1443.0393504326526},{"$f":"IFERROR(CD66*(1-AI137),0)","v":2076.935582567914},{"$f":"IFERROR(CE66*(1-AJ137),0)","v":2095.4317243148303},{"$f":"IFERROR(CF66*(1-AK137),0)","v":1957.5173904389076},{"$f":"IFERROR(CG66*(1-AL137),0)","v":1828.680888606664},{"$f":"IFERROR(CH66*(1-AM137),0)","v":1708.3239236579063},{"$f":"IFERROR(CI66*(1-AN137),0)","v":1595.8884058619262},{"$f":"IFERROR(CJ66*(1-AO137),0)","v":1490.8529750675773},{"$f":"IFERROR(CK66*(1-AP137),0)","v":1392.7305851109404},{"$f":"IFERROR(CL66*(1-AQ137),0)","v":1301.0662453925345},{"$f":"IFERROR(CM66*(1-AR137),0)","v":1215.4349110994685},{"$f":"IFERROR(CN66*(1-AS137),0)","v":1135.4395122853052},{"$f":"IFERROR(CO66*(1-AT137),0)","v":1060.7091126685475},{"$f":"IFERROR(CP66*(1-AU137),0)","v":990.89718961214828}]
[null,null,147,{"$f":"VLOOKUP($C67,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},null,{"$f":"IF(VLOOKUP($C67,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C67,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F67","v":16.593593292877376},16.975245938613554,{"$f":"IF(I67>J1285,I67*(1+J$4),MIN(I67*(1+J$21),J1285))","v":17.433577578956118},17.886850596008976,18.3340218609092,18.792372407431927,19.262181717617722,19.743736260558162,20.237329667072114,20.743262908748914,21.261844481467634,21.793390593504324,22.33822535834193,22.896680992300475,23.469098017107985,24.055825467535684,null,null,147,{"$f":"VLOOKUP($Z67,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},null,{"$f":"VLOOKUP($Z67,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":2},null,null,{"$f":"'Vacancy & sales module'!L984","v":0},{"$f":"'Vacancy & sales module'!M984","v":0},{"$f":"'Vacancy & sales module'!N984","v":8.3029999999999993E-2},{"$f":"'Vacancy & sales module'!O984","v":8.7872798455783732E-2},{"$f":"'Vacancy & sales module'!P984","v":7.3500348639816915E-2},{"$f":"'Vacancy & sales module'!Q984","v":7.3539124816018292E-2},{"$f":"'Vacancy & sales module'!R984","v":7.3539021818328568E-2},{"$f":"'Vacancy & sales module'!S984","v":7.3539022091923548E-2},{"$f":"'Vacancy & sales module'!T984","v":7.3539022091196796E-2},{"$f":"'Vacancy & sales module'!U984","v":7.3539022091198725E-2},{"$f":"'Vacancy & sales module'!V984","v":7.3539022091198711E-2},{"$f":"'Vacancy & sales module'!W984","v":7.3539022091198725E-2},{"$f":"'Vacancy & sales module'!X984","v":7.3539022091198711E-2},{"$f":"'Vacancy & sales module'!Y984","v":7.3539022091198725E-2},{"$f":"'Vacancy & sales module'!Z984","v":7.3539022091198711E-2},{"$f":"'Vacancy & sales module'!AA984","v":7.3539022091198725E-2},null,null,147,{"$f":"VLOOKUP($C67,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},null,null,null,{"$f":"VLOOKUP($AX67,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F67","v":37},37,33.927890000000005,30.946551360000004,28.671969045840004,26.563457535456962,24.610006852186746,22.800211014601395,21.123505793114674,19.570103833951251,18.130937535779257,16.797606119801443,15.562326592278112,14.417888313218123,13.35761090604394,12.375305262538738,null,null,147,{"$f":"VLOOKUP($C67,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},null,58.477567567567583,null,null,{"$f":"VLOOKUP($BU67,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F67","v":2163.6700000000005},2163.6700000000005,1984.0204799000007,1809.6790481376008,1676.6670071733151,1553.3663828578967,1439.1333385370517,1333.3008801611518,1235.2512372807687,1144.4120692541976,1060.2531248118787,982.28314684407565,910.04700480849704,843.12303801785583,781.12059429946214,723.67774965938372,null,147,{"$f":"VLOOKUP($C67,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},null,null,null,2163.6700000000005,2163.6700000000005,1736.0179199125007,1727.2656994576191,1626.3669969581156,1506.7653913721597,1395.9593383809402,1293.3018537563171,1198.1937001623455,1110.0797071765717,1028.4455310675223,952.81465243875334,882.74559466424216,817.82934687732018,757.68697647047838,701.9674171696023]
[null,null,151,{"$f":"VLOOKUP($C68,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},null,{"$f":"IF(VLOOKUP($C68,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C68,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F68","v":22.808231634769012},23.332820962368697,{"$f":"IF(I68>J1286,I68*(1+J$4),MIN(I68*(1+J$21),J1286))","v":23.962807128352651},24.585840113689819,25.200486116532062,25.830498269445361,26.476260726181494,27.138167244336028,27.816621425444428,28.512036961080536,29.224837885107547,29.955458832235234,30.704345303041112,31.471953935617137,32.258752784007562,33.065221603607746,null,null,151,{"$f":"VLOOKUP($Z68,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},null,{"$f":"VLOOKUP($Z68,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":2},null,null,{"$f":"'Vacancy & sales module'!L985","v":0},{"$f":"'Vacancy & sales module'!M985","v":0},{"$f":"'Vacancy & sales module'!N985","v":0.15},{"$f":"'Vacancy & sales module'!O985","v":0.23905882352941177},{"$f":"'Vacancy & sales module'!P985","v":7.3003710575139144E-2},{"$f":"'Vacancy & sales module'!Q985","v":7.3540443229374114E-2},{"$f":"'Vacancy & sales module'!R985","v":7.35390183161935E-2},{"$f":"'Vacancy & sales module'!S985","v":7.3539022101226342E-2},{"$f":"'Vacancy & sales module'!T985","v":7.3539022091172079E-2},{"$f":"'Vacancy & sales module'!U985","v":7.353902209119878E-2},{"$f":"'Vacancy & sales module'!V985","v":7.3539022091198711E-2},{"$f":"'Vacancy & sales module'!W985","v":7.3539022091198711E-2},{"$f":"'Vacancy & sales module'!X985","v":7.3539022091198711E-2},{"$f":"'Vacancy & sales module'!Y985","v":7.3539022091198711E-2},{"$f":"'Vacancy & sales module'!Z985","v":7.3539022091198711E-2},{"$f":"'Vacancy & sales module'!AA985","v":7.3539022091198697E-2},null,null,151,{"$f":"VLOOKUP($C68,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},null,null,null,{"$f":"VLOOKUP($AX68,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F68","v":16},16,13.6,10.348799999999999,9.5932991999999988,8.8878037247999977,8.2342033638911989,7.6286681007280119,7.0676633087423557,6.5479142605475964,6.0663870490899123,5.6202708778731276,5.2069616536266947,4.8240467855526168,4.469291102420887,4.1406238053079596,null,null,151,{"$f":"VLOOKUP($C68,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},null,73.542500000000004,null,null,{"$f":"VLOOKUP($BU68,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F68","v":1176.68},1176.68,1000.178,761.07662399999992,705.51520641599996,653.6313054311039,605.56390088896853,561.03132379778981,519.77362888318476,481.54998450632161,446.13726955769488,413.32877103598452,382.93297741184119,354.77246072650331,328.68284089978812,304.51182620186063,null,151,{"$f":"VLOOKUP($C68,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},null,null,null,0,0,0,603.93668575058814,684.34975022351989,634.0223662681708,587.39698386229941,544.20038408385608,504.1804200166892,467.10348497113193,432.75315147096404,400.92890790490497,371.44498808948595,344.12928690470818,318.82235567279446,295.37647141580482]
[null,null,146,{"$f":"VLOOKUP($C69,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},null,{"$f":"IF(VLOOKUP($C69,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C69,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F69","v":28.077433628318584},28.723214601769907,{"$f":"IF(I69>J1287,I69*(1+J$4),MIN(I69*(1+J$21),J1287))","v":29.498741396017692},30.265708672314155,31.022351389122004,31.797910173850052,32.592857928196302,33.407679376401205,34.242871360811229,35.098943144831509,35.976416723452296,36.875827141538601,37.797722820077063,38.742665890578984,39.711232537843458,40.704013351289539,null,null,146,{"$f":"VLOOKUP($Z69,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},null,{"$f":"VLOOKUP($Z69,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":2},null,null,{"$f":"'Vacancy & sales module'!L986","v":0},{"$f":"'Vacancy & sales module'!M986","v":0},{"$f":"'Vacancy & sales module'!N986","v":0.15},{"$f":"'Vacancy & sales module'!O986","v":0.23905882352941174},{"$f":"'Vacancy & sales module'!P986","v":7.3003710575139144E-2},{"$f":"'Vacancy & sales module'!Q986","v":7.35404432293741E-2},{"$f":"'Vacancy & sales module'!R986","v":7.3539018316193486E-2},{"$f":"'Vacancy & sales module'!S986","v":7.3539022101226315E-2},{"$f":"'Vacancy & sales module'!T986","v":7.3539022091172065E-2},{"$f":"'Vacancy & sales module'!U986","v":7.353902209119878E-2},{"$f":"'Vacancy & sales module'!V986","v":7.3539022091198697E-2},{"$f":"'Vacancy & sales module'!W986","v":7.3539022091198711E-2},{"$f":"'Vacancy & sales module'!X986","v":7.3539022091198697E-2},{"$f":"'Vacancy & sales module'!Y986","v":7.3539022091198697E-2},{"$f":"'Vacancy & sales module'!Z986","v":7.3539022091198697E-2},{"$f":"'Vacancy & sales module'!AA986","v":7.3539022091198697E-2},null,null,146,{"$f":"VLOOKUP($C69,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},null,null,null,{"$f":"VLOOKUP($AX69,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F69","v":62},62,52.699999999999996,40.101599999999998,37.174034399999996,34.440239433599999,31.907538035078399,29.561088890321049,27.38719532137663,25.373167759621939,23.50724981522341,21.778549651758372,20.176976407803444,18.693181294016391,17.318503021880939,16.044917245568346,null,null,146,{"$f":"VLOOKUP($C69,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},null,65.612903225806448,null,null,{"$f":"VLOOKUP($BU69,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F69","v":4068},4068,3457.7999999999997,2631.1823999999997,2439.0963215999996,2259.7240970303997,2093.5462052693374,1939.5888646100971,1796.953396247744,1664.8072007442265,1542.3789072311101,1428.9538706992428,1323.8700004345872,1226.5138952267528,1136.3172627905105,1052.7536024995488,null,146,{"$f":"VLOOKUP($C69,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},null,null,null,0,0,0,2087.9206221176464,2365.9234319519992,2191.9323741194876,2030.739819111257,1881.401198671794,1743.0447943603115,1614.8629847218995,1496.1075400141765,1386.0852545782652,1284.1539004215492,1189.7184783699499,1102.2277449067949,1021.1709944245621]
[null,null,150,{"$f":"VLOOKUP($C70,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},null,{"$f":"IF(VLOOKUP($C70,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C70,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F70","v":17.82417297647488},18.234128954933801,{"$f":"IF(I70>J1288,I70*(1+J$4),MIN(I70*(1+J$21),J1288))","v":18.726450436717013},19.213338148071657,19.693671601773445,20.186013391817781,20.690663726613224,21.207930319778551,21.738128577773015,22.281581792217338,22.838621337022769,23.409586870448337,23.994826542209545,24.594697205764781,25.209564635908897,25.839803751806617,null,null,150,{"$f":"VLOOKUP($Z70,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},null,{"$f":"VLOOKUP($Z70,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":2},null,null,{"$f":"'Vacancy & sales module'!L987","v":0},{"$f":"'Vacancy & sales module'!M987","v":0},{"$f":"'Vacancy & sales module'!N987","v":8.3030000000000007E-2},{"$f":"'Vacancy & sales module'!O987","v":8.7872798455783732E-2},{"$f":"'Vacancy & sales module'!P987","v":7.3500348639816915E-2},{"$f":"'Vacancy & sales module'!Q987","v":7.3539124816018278E-2},{"$f":"'Vacancy & sales module'!R987","v":7.3539021818328568E-2},{"$f":"'Vacancy & sales module'!S987","v":7.3539022091923548E-2},{"$f":"'Vacancy & sales module'!T987","v":7.3539022091196796E-2},{"$f":"'Vacancy & sales module'!U987","v":7.3539022091198711E-2},{"$f":"'Vacancy & sales module'!V987","v":7.3539022091198725E-2},{"$f":"'Vacancy & sales module'!W987","v":7.3539022091198711E-2},{"$f":"'Vacancy & sales module'!X987","v":7.3539022091198711E-2},{"$f":"'Vacancy & sales module'!Y987","v":7.3539022091198711E-2},{"$f":"'Vacancy & sales module'!Z987","v":7.3539022091198725E-2},{"$f":"'Vacancy & sales module'!AA987","v":7.3539022091198711E-2},null,null,150,{"$f":"VLOOKUP($C70,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},null,null,null,{"$f":"VLOOKUP($AX70,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F70","v":24},24,22.007279999999998,20.073438719999999,18.59803397568,17.230350833809918,15.963247687904914,14.789326063525227,13.701733487425733,12.694121405806214,11.760608131316273,10.895744510141474,10.094482113910123,9.3521437707360775,8.6643962633798512,8.0272250351602619,null,null,150,{"$f":"VLOOKUP($C70,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},null,51.45208333333332,null,null,{"$f":"VLOOKUP($BU70,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F70","v":1234.8499999999997},1234.8499999999997,1132.3204044999995,1032.8202418079998,956.9075939528517,886.53744696375713,821.34235030872412,760.94163706433835,704.9827332061526,653.13899241499166,605.10778962316238,560.60875451450818,519.38213493174635,481.18728063722676,445.80123857644196,413.01745144448529,null,150,{"$f":"VLOOKUP($C70,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},null,null,null,1234.8499999999997,1234.8499999999997,990.78035393749963,985.78528563747682,928.20036613426612,859.94132355484442,796.70207979946235,738.11338795240817,683.83325120996801,633.54482264254193,586.95455593446752,543.79049187907287,503.80067088379394,466.75166221810997,432.42720141914867,400.62692790115074]
[null,null,3,{"$f":"VLOOKUP($C71,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},null,{"$f":"IF(VLOOKUP($C71,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C71,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F71","v":17.27221216552423},17.669473045331287,{"$f":"IF(I71>J1289,I71*(1+J$4),MIN(I71*(1+J$21),J1289))","v":18.146548817555232},18.618359086811669,19.083818063981958,19.560913515581504,20.04993635347104,20.551184762307813,21.064964381365506,21.591588490899642,22.131378203172133,22.684662658251433,23.251779224707718,23.833073705325408,24.428900547958541,25.039623061657501,null,null,3,{"$f":"VLOOKUP($Z71,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},null,{"$f":"VLOOKUP($Z71,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":2},null,null,{"$f":"'Vacancy & sales module'!L988","v":0},{"$f":"'Vacancy & sales module'!M988","v":0},{"$f":"'Vacancy & sales module'!N988","v":9.0060000000000001E-2},{"$f":"'Vacancy & sales module'!O988","v":0.10243470998087785},{"$f":"'Vacancy & sales module'!P988","v":7.3459794818991467E-2},{"$f":"'Vacancy & sales module'!Q988","v":7.3539232526283541E-2},{"$f":"'Vacancy & sales module'!R988","v":7.3539021532215407E-2},{"$f":"'Vacancy & sales module'!S988","v":7.3539022092683551E-2},{"$f":"'Vacancy & sales module'!T988","v":7.353902209119477E-2},{"$f":"'Vacancy & sales module'!U988","v":7.3539022091198725E-2},{"$f":"'Vacancy & sales module'!V988","v":7.3539022091198725E-2},{"$f":"'Vacancy & sales module'!W988","v":7.3539022091198711E-2},{"$f":"'Vacancy & sales module'!X988","v":7.3539022091198711E-2},{"$f":"'Vacancy & sales module'!Y988","v":7.3539022091198711E-2},{"$f":"'Vacancy & sales module'!Z988","v":7.3539022091198725E-2},{"$f":"'Vacancy & sales module'!AA988","v":7.3539022091198725E-2},null,null,3,{"$f":"VLOOKUP($C71,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},null,null,null,{"$f":"VLOOKUP($AX71,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F71","v":8},8,7.2795199999999998,6.53384448,6.0538696051200001,5.60867268054528,5.1962163795235128,4.814091708391369,4.4600681118989387,4.1320790644897523,3.828210010883661,3.5466871903235395,3.2858672826837654,3.0442278159937368,2.8203582793827318,2.6129518895701098,null,null,3,{"$f":"VLOOKUP($C71,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},null,115.7075,null,null,{"$f":"VLOOKUP($BU71,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F71","v":925.66},925.66,842.2950603999999,756.01481016959997,700.47811733442234,648.96549418419295,601.24120673371681,557.02651634869426,516.06333105754641,478.11253835444802,442.95260983432121,410.37830807436092,380.19948861113176,352.23999001909527,326.33660561167744,302.33813076243348,null,3,{"$f":"VLOOKUP($C71,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},null,null,null,925.66,925.66,656.99014711199993,709.65541770327764,679.4637738143897,629.49652935866709,583.20397053170529,540.31572085823336,500.58143112582002,463.76916220381457,429.66403153929156,398.06695883213007,368.79350395279783,341.67279031852246,316.54650744332713,293.26798683956048]
[null,null,37,{"$f":"VLOOKUP($C72,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C72,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C72,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F72","v":0},0,{"$f":"IF(I72>J1290,I72*(1+J$4),MIN(I72*(1+J$21),J1290))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,37,{"$f":"VLOOKUP($Z72,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z72,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L989","v":0},{"$f":"'Vacancy & sales module'!M989","v":0},{"$f":"'Vacancy & sales module'!N989","v":0},{"$f":"'Vacancy & sales module'!O989","v":0},{"$f":"'Vacancy & sales module'!P989","v":0},{"$f":"'Vacancy & sales module'!Q989","v":0},{"$f":"'Vacancy & sales module'!R989","v":0},{"$f":"'Vacancy & sales module'!S989","v":0},{"$f":"'Vacancy & sales module'!T989","v":0},{"$f":"'Vacancy & sales module'!U989","v":0},{"$f":"'Vacancy & sales module'!V989","v":0},{"$f":"'Vacancy & sales module'!W989","v":0},{"$f":"'Vacancy & sales module'!X989","v":0},{"$f":"'Vacancy & sales module'!Y989","v":0},{"$f":"'Vacancy & sales module'!Z989","v":0},{"$f":"'Vacancy & sales module'!AA989","v":0},null,null,37,{"$f":"VLOOKUP($C72,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,{"$f":"VLOOKUP($AX72,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,37,{"$f":"VLOOKUP($C72,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,null,{"$f":"VLOOKUP($BU72,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,37,{"$f":"VLOOKUP($C72,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,{"$f":"VLOOKUP($C73,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C73,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C73,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F73","v":0},0,{"$f":"IF(I73>J1291,I73*(1+J$4),MIN(I73*(1+J$21),J1291))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,23,{"$f":"VLOOKUP($Z73,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z73,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L990","v":0},{"$f":"'Vacancy & sales module'!M990","v":0},{"$f":"'Vacancy & sales module'!N990","v":0},{"$f":"'Vacancy & sales module'!O990","v":0},{"$f":"'Vacancy & sales module'!P990","v":0},{"$f":"'Vacancy & sales module'!Q990","v":0},{"$f":"'Vacancy & sales module'!R990","v":0},{"$f":"'Vacancy & sales module'!S990","v":0},{"$f":"'Vacancy & sales module'!T990","v":0},{"$f":"'Vacancy & sales module'!U990","v":0},{"$f":"'Vacancy & sales module'!V990","v":0},{"$f":"'Vacancy & sales module'!W990","v":0},{"$f":"'Vacancy & sales module'!X990","v":0},{"$f":"'Vacancy & sales module'!Y990","v":0},{"$f":"'Vacancy & sales module'!Z990","v":0},{"$f":"'Vacancy & sales module'!AA990","v":0},null,null,23,{"$f":"VLOOKUP($C73,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,{"$f":"VLOOKUP($AX73,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,23,{"$f":"VLOOKUP($C73,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,null,{"$f":"VLOOKUP($BU73,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,23,{"$f":"VLOOKUP($C73,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,{"$f":"VLOOKUP($C74,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C74,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C74,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F74","v":0},0,{"$f":"IF(I74>J1292,I74*(1+J$4),MIN(I74*(1+J$21),J1292))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,19,{"$f":"VLOOKUP($Z74,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z74,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L991","v":0},{"$f":"'Vacancy & sales module'!M991","v":0},{"$f":"'Vacancy & sales module'!N991","v":0},{"$f":"'Vacancy & sales module'!O991","v":0},{"$f":"'Vacancy & sales module'!P991","v":0},{"$f":"'Vacancy & sales module'!Q991","v":0},{"$f":"'Vacancy & sales module'!R991","v":0},{"$f":"'Vacancy & sales module'!S991","v":0},{"$f":"'Vacancy & sales module'!T991","v":0},{"$f":"'Vacancy & sales module'!U991","v":0},{"$f":"'Vacancy & sales module'!V991","v":0},{"$f":"'Vacancy & sales module'!W991","v":0},{"$f":"'Vacancy & sales module'!X991","v":0},{"$f":"'Vacancy & sales module'!Y991","v":0},{"$f":"'Vacancy & sales module'!Z991","v":0},{"$f":"'Vacancy & sales module'!AA991","v":0},null,null,19,{"$f":"VLOOKUP($C74,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,{"$f":"VLOOKUP($AX74,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,19,{"$f":"VLOOKUP($C74,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,null,{"$f":"VLOOKUP($BU74,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,19,{"$f":"VLOOKUP($C74,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,36,{"$f":"VLOOKUP($C75,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C75,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C75,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F75","v":0},0,{"$f":"IF(I75>J1293,I75*(1+J$4),MIN(I75*(1+J$21),J1293))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,36,{"$f":"VLOOKUP($Z75,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z75,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L992","v":0},{"$f":"'Vacancy & sales module'!M992","v":0},{"$f":"'Vacancy & sales module'!N992","v":0},{"$f":"'Vacancy & sales module'!O992","v":0},{"$f":"'Vacancy & sales module'!P992","v":0},{"$f":"'Vacancy & sales module'!Q992","v":0},{"$f":"'Vacancy & sales module'!R992","v":0},{"$f":"'Vacancy & sales module'!S992","v":0},{"$f":"'Vacancy & sales module'!T992","v":0},{"$f":"'Vacancy & sales module'!U992","v":0},{"$f":"'Vacancy & sales module'!V992","v":0},{"$f":"'Vacancy & sales module'!W992","v":0},{"$f":"'Vacancy & sales module'!X992","v":0},{"$f":"'Vacancy & sales module'!Y992","v":0},{"$f":"'Vacancy & sales module'!Z992","v":0},{"$f":"'Vacancy & sales module'!AA992","v":0},null,null,36,{"$f":"VLOOKUP($C75,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,{"$f":"VLOOKUP($AX75,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,36,{"$f":"VLOOKUP($C75,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,null,{"$f":"VLOOKUP($BU75,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,36,{"$f":"VLOOKUP($C75,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,{"$f":"VLOOKUP($C76,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C76,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C76,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F76","v":0},0,{"$f":"IF(I76>J1294,I76*(1+J$4),MIN(I76*(1+J$21),J1294))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,17,{"$f":"VLOOKUP($Z76,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z76,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L993","v":0},{"$f":"'Vacancy & sales module'!M993","v":0},{"$f":"'Vacancy & sales module'!N993","v":0},{"$f":"'Vacancy & sales module'!O993","v":0},{"$f":"'Vacancy & sales module'!P993","v":0},{"$f":"'Vacancy & sales module'!Q993","v":0},{"$f":"'Vacancy & sales module'!R993","v":0},{"$f":"'Vacancy & sales module'!S993","v":0},{"$f":"'Vacancy & sales module'!T993","v":0},{"$f":"'Vacancy & sales module'!U993","v":0},{"$f":"'Vacancy & sales module'!V993","v":0},{"$f":"'Vacancy & sales module'!W993","v":0},{"$f":"'Vacancy & sales module'!X993","v":0},{"$f":"'Vacancy & sales module'!Y993","v":0},{"$f":"'Vacancy & sales module'!Z993","v":0},{"$f":"'Vacancy & sales module'!AA993","v":0},null,null,17,{"$f":"VLOOKUP($C76,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,{"$f":"VLOOKUP($AX76,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,17,{"$f":"VLOOKUP($C76,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,null,{"$f":"VLOOKUP($BU76,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,17,{"$f":"VLOOKUP($C76,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,95,{"$f":"VLOOKUP($C77,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C77,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C77,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F77","v":0},0,{"$f":"IF(I77>J1295,I77*(1+J$4),MIN(I77*(1+J$21),J1295))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,95,{"$f":"VLOOKUP($Z77,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z77,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L994","v":0},{"$f":"'Vacancy & sales module'!M994","v":0},{"$f":"'Vacancy & sales module'!N994","v":0},{"$f":"'Vacancy & sales module'!O994","v":0},{"$f":"'Vacancy & sales module'!P994","v":0},{"$f":"'Vacancy & sales module'!Q994","v":0},{"$f":"'Vacancy & sales module'!R994","v":0},{"$f":"'Vacancy & sales module'!S994","v":0},{"$f":"'Vacancy & sales module'!T994","v":0},{"$f":"'Vacancy & sales module'!U994","v":0},{"$f":"'Vacancy & sales module'!V994","v":0},{"$f":"'Vacancy & sales module'!W994","v":0},{"$f":"'Vacancy & sales module'!X994","v":0},{"$f":"'Vacancy & sales module'!Y994","v":0},{"$f":"'Vacancy & sales module'!Z994","v":0},{"$f":"'Vacancy & sales module'!AA994","v":0},null,null,95,{"$f":"VLOOKUP($C77,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,{"$f":"VLOOKUP($AX77,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,95,{"$f":"VLOOKUP($C77,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,null,{"$f":"VLOOKUP($BU77,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,95,{"$f":"VLOOKUP($C77,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,128,{"$f":"VLOOKUP($C78,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C78,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C78,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F78","v":0},0,{"$f":"IF(I78>J1296,I78*(1+J$4),MIN(I78*(1+J$21),J1296))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,128,{"$f":"VLOOKUP($Z78,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z78,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L995","v":0},{"$f":"'Vacancy & sales module'!M995","v":0},{"$f":"'Vacancy & sales module'!N995","v":0},{"$f":"'Vacancy & sales module'!O995","v":0},{"$f":"'Vacancy & sales module'!P995","v":0},{"$f":"'Vacancy & sales module'!Q995","v":0},{"$f":"'Vacancy & sales module'!R995","v":0},{"$f":"'Vacancy & sales module'!S995","v":0},{"$f":"'Vacancy & sales module'!T995","v":0},{"$f":"'Vacancy & sales module'!U995","v":0},{"$f":"'Vacancy & sales module'!V995","v":0},{"$f":"'Vacancy & sales module'!W995","v":0},{"$f":"'Vacancy & sales module'!X995","v":0},{"$f":"'Vacancy & sales module'!Y995","v":0},{"$f":"'Vacancy & sales module'!Z995","v":0},{"$f":"'Vacancy & sales module'!AA995","v":0},null,null,128,{"$f":"VLOOKUP($C78,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,{"$f":"VLOOKUP($AX78,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,128,{"$f":"VLOOKUP($C78,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,null,{"$f":"VLOOKUP($BU78,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,128,{"$f":"VLOOKUP($C78,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,137,{"$f":"VLOOKUP($C79,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C79,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C79,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F79","v":0},0,{"$f":"IF(I79>J1297,I79*(1+J$4),MIN(I79*(1+J$21),J1297))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,137,{"$f":"VLOOKUP($Z79,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z79,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L996","v":0},{"$f":"'Vacancy & sales module'!M996","v":0},{"$f":"'Vacancy & sales module'!N996","v":0},{"$f":"'Vacancy & sales module'!O996","v":0},{"$f":"'Vacancy & sales module'!P996","v":0},{"$f":"'Vacancy & sales module'!Q996","v":0},{"$f":"'Vacancy & sales module'!R996","v":0},{"$f":"'Vacancy & sales module'!S996","v":0},{"$f":"'Vacancy & sales module'!T996","v":0},{"$f":"'Vacancy & sales module'!U996","v":0},{"$f":"'Vacancy & sales module'!V996","v":0},{"$f":"'Vacancy & sales module'!W996","v":0},{"$f":"'Vacancy & sales module'!X996","v":0},{"$f":"'Vacancy & sales module'!Y996","v":0},{"$f":"'Vacancy & sales module'!Z996","v":0},{"$f":"'Vacancy & sales module'!AA996","v":0},null,null,137,{"$f":"VLOOKUP($C79,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,{"$f":"VLOOKUP($AX79,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,137,{"$f":"VLOOKUP($C79,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,null,{"$f":"VLOOKUP($BU79,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,137,{"$f":"VLOOKUP($C79,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,92,{"$f":"VLOOKUP($C80,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C80,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C80,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F80","v":0},0,{"$f":"IF(I80>J1298,I80*(1+J$4),MIN(I80*(1+J$21),J1298))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,92,{"$f":"VLOOKUP($Z80,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z80,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L997","v":0},{"$f":"'Vacancy & sales module'!M997","v":0},{"$f":"'Vacancy & sales module'!N997","v":0},{"$f":"'Vacancy & sales module'!O997","v":0},{"$f":"'Vacancy & sales module'!P997","v":0},{"$f":"'Vacancy & sales module'!Q997","v":0},{"$f":"'Vacancy & sales module'!R997","v":0},{"$f":"'Vacancy & sales module'!S997","v":0},{"$f":"'Vacancy & sales module'!T997","v":0},{"$f":"'Vacancy & sales module'!U997","v":0},{"$f":"'Vacancy & sales module'!V997","v":0},{"$f":"'Vacancy & sales module'!W997","v":0},{"$f":"'Vacancy & sales module'!X997","v":0},{"$f":"'Vacancy & sales module'!Y997","v":0},{"$f":"'Vacancy & sales module'!Z997","v":0},{"$f":"'Vacancy & sales module'!AA997","v":0},null,null,92,{"$f":"VLOOKUP($C80,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,{"$f":"VLOOKUP($AX80,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,92,{"$f":"VLOOKUP($C80,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,null,{"$f":"VLOOKUP($BU80,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,92,{"$f":"VLOOKUP($C80,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,34,{"$f":"VLOOKUP($C81,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C81,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C81,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F81","v":0},0,{"$f":"IF(I81>J1299,I81*(1+J$4),MIN(I81*(1+J$21),J1299))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,34,{"$f":"VLOOKUP($Z81,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z81,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L998","v":0},{"$f":"'Vacancy & sales module'!M998","v":0},{"$f":"'Vacancy & sales module'!N998","v":0},{"$f":"'Vacancy & sales module'!O998","v":0},{"$f":"'Vacancy & sales module'!P998","v":0},{"$f":"'Vacancy & sales module'!Q998","v":0},{"$f":"'Vacancy & sales module'!R998","v":0},{"$f":"'Vacancy & sales module'!S998","v":0},{"$f":"'Vacancy & sales module'!T998","v":0},{"$f":"'Vacancy & sales module'!U998","v":0},{"$f":"'Vacancy & sales module'!V998","v":0},{"$f":"'Vacancy & sales module'!W998","v":0},{"$f":"'Vacancy & sales module'!X998","v":0},{"$f":"'Vacancy & sales module'!Y998","v":0},{"$f":"'Vacancy & sales module'!Z998","v":0},{"$f":"'Vacancy & sales module'!AA998","v":0},null,null,34,{"$f":"VLOOKUP($C81,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,{"$f":"VLOOKUP($AX81,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,34,{"$f":"VLOOKUP($C81,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,null,{"$f":"VLOOKUP($BU81,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,34,{"$f":"VLOOKUP($C81,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,33,{"$f":"VLOOKUP($C82,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C82,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C82,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F82","v":0},0,{"$f":"IF(I82>J1300,I82*(1+J$4),MIN(I82*(1+J$21),J1300))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,33,{"$f":"VLOOKUP($Z82,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z82,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L999","v":0},{"$f":"'Vacancy & sales module'!M999","v":0},{"$f":"'Vacancy & sales module'!N999","v":0},{"$f":"'Vacancy & sales module'!O999","v":0},{"$f":"'Vacancy & sales module'!P999","v":0},{"$f":"'Vacancy & sales module'!Q999","v":0},{"$f":"'Vacancy & sales module'!R999","v":0},{"$f":"'Vacancy & sales module'!S999","v":0},{"$f":"'Vacancy & sales module'!T999","v":0},{"$f":"'Vacancy & sales module'!U999","v":0},{"$f":"'Vacancy & sales module'!V999","v":0},{"$f":"'Vacancy & sales module'!W999","v":0},{"$f":"'Vacancy & sales module'!X999","v":0},{"$f":"'Vacancy & sales module'!Y999","v":0},{"$f":"'Vacancy & sales module'!Z999","v":0},{"$f":"'Vacancy & sales module'!AA999","v":0},null,null,33,{"$f":"VLOOKUP($C82,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,{"$f":"VLOOKUP($AX82,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,33,{"$f":"VLOOKUP($C82,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,null,{"$f":"VLOOKUP($BU82,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,33,{"$f":"VLOOKUP($C82,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,46,{"$f":"VLOOKUP($C83,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C83,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C83,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F83","v":0},0,{"$f":"IF(I83>J1301,I83*(1+J$4),MIN(I83*(1+J$21),J1301))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,46,{"$f":"VLOOKUP($Z83,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z83,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1000","v":0},{"$f":"'Vacancy & sales module'!M1000","v":0},{"$f":"'Vacancy & sales module'!N1000","v":0},{"$f":"'Vacancy & sales module'!O1000","v":0},{"$f":"'Vacancy & sales module'!P1000","v":0},{"$f":"'Vacancy & sales module'!Q1000","v":0},{"$f":"'Vacancy & sales module'!R1000","v":0},{"$f":"'Vacancy & sales module'!S1000","v":0},{"$f":"'Vacancy & sales module'!T1000","v":0},{"$f":"'Vacancy & sales module'!U1000","v":0},{"$f":"'Vacancy & sales module'!V1000","v":0},{"$f":"'Vacancy & sales module'!W1000","v":0},{"$f":"'Vacancy & sales module'!X1000","v":0},{"$f":"'Vacancy & sales module'!Y1000","v":0},{"$f":"'Vacancy & sales module'!Z1000","v":0},{"$f":"'Vacancy & sales module'!AA1000","v":0},null,null,46,{"$f":"VLOOKUP($C83,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,{"$f":"VLOOKUP($AX83,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,46,{"$f":"VLOOKUP($C83,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,null,{"$f":"VLOOKUP($BU83,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,46,{"$f":"VLOOKUP($C83,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,50,{"$f":"VLOOKUP($C84,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C84,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C84,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F84","v":0},0,{"$f":"IF(I84>J1302,I84*(1+J$4),MIN(I84*(1+J$21),J1302))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,50,{"$f":"VLOOKUP($Z84,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z84,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1001","v":0},{"$f":"'Vacancy & sales module'!M1001","v":0},{"$f":"'Vacancy & sales module'!N1001","v":0},{"$f":"'Vacancy & sales module'!O1001","v":0},{"$f":"'Vacancy & sales module'!P1001","v":0},{"$f":"'Vacancy & sales module'!Q1001","v":0},{"$f":"'Vacancy & sales module'!R1001","v":0},{"$f":"'Vacancy & sales module'!S1001","v":0},{"$f":"'Vacancy & sales module'!T1001","v":0},{"$f":"'Vacancy & sales module'!U1001","v":0},{"$f":"'Vacancy & sales module'!V1001","v":0},{"$f":"'Vacancy & sales module'!W1001","v":0},{"$f":"'Vacancy & sales module'!X1001","v":0},{"$f":"'Vacancy & sales module'!Y1001","v":0},{"$f":"'Vacancy & sales module'!Z1001","v":0},{"$f":"'Vacancy & sales module'!AA1001","v":0},null,null,50,{"$f":"VLOOKUP($C84,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,{"$f":"VLOOKUP($AX84,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,50,{"$f":"VLOOKUP($C84,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,null,{"$f":"VLOOKUP($BU84,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,50,{"$f":"VLOOKUP($C84,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,90,{"$f":"VLOOKUP($C85,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C85,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C85,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F85","v":0},0,{"$f":"IF(I85>J1303,I85*(1+J$4),MIN(I85*(1+J$21),J1303))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,90,{"$f":"VLOOKUP($Z85,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z85,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1002","v":0},{"$f":"'Vacancy & sales module'!M1002","v":0},{"$f":"'Vacancy & sales module'!N1002","v":0},{"$f":"'Vacancy & sales module'!O1002","v":0},{"$f":"'Vacancy & sales module'!P1002","v":0},{"$f":"'Vacancy & sales module'!Q1002","v":0},{"$f":"'Vacancy & sales module'!R1002","v":0},{"$f":"'Vacancy & sales module'!S1002","v":0},{"$f":"'Vacancy & sales module'!T1002","v":0},{"$f":"'Vacancy & sales module'!U1002","v":0},{"$f":"'Vacancy & sales module'!V1002","v":0},{"$f":"'Vacancy & sales module'!W1002","v":0},{"$f":"'Vacancy & sales module'!X1002","v":0},{"$f":"'Vacancy & sales module'!Y1002","v":0},{"$f":"'Vacancy & sales module'!Z1002","v":0},{"$f":"'Vacancy & sales module'!AA1002","v":0},null,null,90,{"$f":"VLOOKUP($C85,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,{"$f":"VLOOKUP($AX85,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,90,{"$f":"VLOOKUP($C85,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,null,{"$f":"VLOOKUP($BU85,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,90,{"$f":"VLOOKUP($C85,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,52,{"$f":"VLOOKUP($C86,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C86,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C86,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F86","v":0},0,{"$f":"IF(I86>J1304,I86*(1+J$4),MIN(I86*(1+J$21),J1304))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,52,{"$f":"VLOOKUP($Z86,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z86,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1003","v":0},{"$f":"'Vacancy & sales module'!M1003","v":0},{"$f":"'Vacancy & sales module'!N1003","v":0},{"$f":"'Vacancy & sales module'!O1003","v":0},{"$f":"'Vacancy & sales module'!P1003","v":0},{"$f":"'Vacancy & sales module'!Q1003","v":0},{"$f":"'Vacancy & sales module'!R1003","v":0},{"$f":"'Vacancy & sales module'!S1003","v":0},{"$f":"'Vacancy & sales module'!T1003","v":0},{"$f":"'Vacancy & sales module'!U1003","v":0},{"$f":"'Vacancy & sales module'!V1003","v":0},{"$f":"'Vacancy & sales module'!W1003","v":0},{"$f":"'Vacancy & sales module'!X1003","v":0},{"$f":"'Vacancy & sales module'!Y1003","v":0},{"$f":"'Vacancy & sales module'!Z1003","v":0},{"$f":"'Vacancy & sales module'!AA1003","v":0},null,null,52,{"$f":"VLOOKUP($C86,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,{"$f":"VLOOKUP($AX86,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,52,{"$f":"VLOOKUP($C86,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,null,{"$f":"VLOOKUP($BU86,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,52,{"$f":"VLOOKUP($C86,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,88,{"$f":"VLOOKUP($C87,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C87,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C87,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F87","v":0},0,{"$f":"IF(I87>J1305,I87*(1+J$4),MIN(I87*(1+J$21),J1305))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,88,{"$f":"VLOOKUP($Z87,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z87,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1004","v":0},{"$f":"'Vacancy & sales module'!M1004","v":0},{"$f":"'Vacancy & sales module'!N1004","v":0},{"$f":"'Vacancy & sales module'!O1004","v":0},{"$f":"'Vacancy & sales module'!P1004","v":0},{"$f":"'Vacancy & sales module'!Q1004","v":0},{"$f":"'Vacancy & sales module'!R1004","v":0},{"$f":"'Vacancy & sales module'!S1004","v":0},{"$f":"'Vacancy & sales module'!T1004","v":0},{"$f":"'Vacancy & sales module'!U1004","v":0},{"$f":"'Vacancy & sales module'!V1004","v":0},{"$f":"'Vacancy & sales module'!W1004","v":0},{"$f":"'Vacancy & sales module'!X1004","v":0},{"$f":"'Vacancy & sales module'!Y1004","v":0},{"$f":"'Vacancy & sales module'!Z1004","v":0},{"$f":"'Vacancy & sales module'!AA1004","v":0},null,null,88,{"$f":"VLOOKUP($C87,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,{"$f":"VLOOKUP($AX87,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,88,{"$f":"VLOOKUP($C87,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,null,{"$f":"VLOOKUP($BU87,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,88,{"$f":"VLOOKUP($C87,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,91,{"$f":"VLOOKUP($C88,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C88,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C88,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F88","v":0},0,{"$f":"IF(I88>J1306,I88*(1+J$4),MIN(I88*(1+J$21),J1306))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,91,{"$f":"VLOOKUP($Z88,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z88,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1005","v":0},{"$f":"'Vacancy & sales module'!M1005","v":0},{"$f":"'Vacancy & sales module'!N1005","v":0},{"$f":"'Vacancy & sales module'!O1005","v":0},{"$f":"'Vacancy & sales module'!P1005","v":0},{"$f":"'Vacancy & sales module'!Q1005","v":0},{"$f":"'Vacancy & sales module'!R1005","v":0},{"$f":"'Vacancy & sales module'!S1005","v":0},{"$f":"'Vacancy & sales module'!T1005","v":0},{"$f":"'Vacancy & sales module'!U1005","v":0},{"$f":"'Vacancy & sales module'!V1005","v":0},{"$f":"'Vacancy & sales module'!W1005","v":0},{"$f":"'Vacancy & sales module'!X1005","v":0},{"$f":"'Vacancy & sales module'!Y1005","v":0},{"$f":"'Vacancy & sales module'!Z1005","v":0},{"$f":"'Vacancy & sales module'!AA1005","v":0},null,null,91,{"$f":"VLOOKUP($C88,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,{"$f":"VLOOKUP($AX88,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,91,{"$f":"VLOOKUP($C88,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,null,{"$f":"VLOOKUP($BU88,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,91,{"$f":"VLOOKUP($C88,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,108,{"$f":"VLOOKUP($C89,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C89,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C89,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F89","v":0},0,{"$f":"IF(I89>J1307,I89*(1+J$4),MIN(I89*(1+J$21),J1307))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,108,{"$f":"VLOOKUP($Z89,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z89,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1006","v":0},{"$f":"'Vacancy & sales module'!M1006","v":0},{"$f":"'Vacancy & sales module'!N1006","v":0},{"$f":"'Vacancy & sales module'!O1006","v":0},{"$f":"'Vacancy & sales module'!P1006","v":0},{"$f":"'Vacancy & sales module'!Q1006","v":0},{"$f":"'Vacancy & sales module'!R1006","v":0},{"$f":"'Vacancy & sales module'!S1006","v":0},{"$f":"'Vacancy & sales module'!T1006","v":0},{"$f":"'Vacancy & sales module'!U1006","v":0},{"$f":"'Vacancy & sales module'!V1006","v":0},{"$f":"'Vacancy & sales module'!W1006","v":0},{"$f":"'Vacancy & sales module'!X1006","v":0},{"$f":"'Vacancy & sales module'!Y1006","v":0},{"$f":"'Vacancy & sales module'!Z1006","v":0},{"$f":"'Vacancy & sales module'!AA1006","v":0},null,null,108,{"$f":"VLOOKUP($C89,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,{"$f":"VLOOKUP($AX89,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,108,{"$f":"VLOOKUP($C89,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,null,{"$f":"VLOOKUP($BU89,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,108,{"$f":"VLOOKUP($C89,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,145,{"$f":"VLOOKUP($C90,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C90,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C90,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F90","v":0},0,{"$f":"IF(I90>J1308,I90*(1+J$4),MIN(I90*(1+J$21),J1308))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,145,{"$f":"VLOOKUP($Z90,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z90,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1007","v":0},{"$f":"'Vacancy & sales module'!M1007","v":0},{"$f":"'Vacancy & sales module'!N1007","v":0},{"$f":"'Vacancy & sales module'!O1007","v":0},{"$f":"'Vacancy & sales module'!P1007","v":0},{"$f":"'Vacancy & sales module'!Q1007","v":0},{"$f":"'Vacancy & sales module'!R1007","v":0},{"$f":"'Vacancy & sales module'!S1007","v":0},{"$f":"'Vacancy & sales module'!T1007","v":0},{"$f":"'Vacancy & sales module'!U1007","v":0},{"$f":"'Vacancy & sales module'!V1007","v":0},{"$f":"'Vacancy & sales module'!W1007","v":0},{"$f":"'Vacancy & sales module'!X1007","v":0},{"$f":"'Vacancy & sales module'!Y1007","v":0},{"$f":"'Vacancy & sales module'!Z1007","v":0},{"$f":"'Vacancy & sales module'!AA1007","v":0},null,null,145,{"$f":"VLOOKUP($C90,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,{"$f":"VLOOKUP($AX90,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,145,{"$f":"VLOOKUP($C90,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,null,{"$f":"VLOOKUP($BU90,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,145,{"$f":"VLOOKUP($C90,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,144,{"$f":"VLOOKUP($C91,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C91,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C91,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F91","v":0},0,{"$f":"IF(I91>J1309,I91*(1+J$4),MIN(I91*(1+J$21),J1309))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,144,{"$f":"VLOOKUP($Z91,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z91,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1008","v":0},{"$f":"'Vacancy & sales module'!M1008","v":0},{"$f":"'Vacancy & sales module'!N1008","v":0},{"$f":"'Vacancy & sales module'!O1008","v":0},{"$f":"'Vacancy & sales module'!P1008","v":0},{"$f":"'Vacancy & sales module'!Q1008","v":0},{"$f":"'Vacancy & sales module'!R1008","v":0},{"$f":"'Vacancy & sales module'!S1008","v":0},{"$f":"'Vacancy & sales module'!T1008","v":0},{"$f":"'Vacancy & sales module'!U1008","v":0},{"$f":"'Vacancy & sales module'!V1008","v":0},{"$f":"'Vacancy & sales module'!W1008","v":0},{"$f":"'Vacancy & sales module'!X1008","v":0},{"$f":"'Vacancy & sales module'!Y1008","v":0},{"$f":"'Vacancy & sales module'!Z1008","v":0},{"$f":"'Vacancy & sales module'!AA1008","v":0},null,null,144,{"$f":"VLOOKUP($C91,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,{"$f":"VLOOKUP($AX91,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,144,{"$f":"VLOOKUP($C91,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IFERROR(CA91/BC91,0)","v":0},null,null,{"$f":"VLOOKUP($BU91,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,144,{"$f":"VLOOKUP($C91,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,{"$f":"VLOOKUP($C92,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C92,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C92,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F92","v":0},0,{"$f":"IF(I92>J1310,I92*(1+J$4),MIN(I92*(1+J$21),J1310))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,15,{"$f":"VLOOKUP($Z92,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z92,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1009","v":0},{"$f":"'Vacancy & sales module'!M1009","v":0},{"$f":"'Vacancy & sales module'!N1009","v":0},{"$f":"'Vacancy & sales module'!O1009","v":0},{"$f":"'Vacancy & sales module'!P1009","v":0},{"$f":"'Vacancy & sales module'!Q1009","v":0},{"$f":"'Vacancy & sales module'!R1009","v":0},{"$f":"'Vacancy & sales module'!S1009","v":0},{"$f":"'Vacancy & sales module'!T1009","v":0},{"$f":"'Vacancy & sales module'!U1009","v":0},{"$f":"'Vacancy & sales module'!V1009","v":0},{"$f":"'Vacancy & sales module'!W1009","v":0},{"$f":"'Vacancy & sales module'!X1009","v":0},{"$f":"'Vacancy & sales module'!Y1009","v":0},{"$f":"'Vacancy & sales module'!Z1009","v":0},{"$f":"'Vacancy & sales module'!AA1009","v":0},null,null,15,{"$f":"VLOOKUP($C92,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,{"$f":"VLOOKUP($AX92,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,15,{"$f":"VLOOKUP($C92,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,null,{"$f":"VLOOKUP($BU92,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,15,{"$f":"VLOOKUP($C92,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,{"$f":"VLOOKUP($C93,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C93,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C93,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F93","v":0},0,{"$f":"IF(I93>J1311,I93*(1+J$4),MIN(I93*(1+J$21),J1311))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,6,{"$f":"VLOOKUP($Z93,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z93,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1010","v":0},{"$f":"'Vacancy & sales module'!M1010","v":0},{"$f":"'Vacancy & sales module'!N1010","v":0},{"$f":"'Vacancy & sales module'!O1010","v":0},{"$f":"'Vacancy & sales module'!P1010","v":0},{"$f":"'Vacancy & sales module'!Q1010","v":0},{"$f":"'Vacancy & sales module'!R1010","v":0},{"$f":"'Vacancy & sales module'!S1010","v":0},{"$f":"'Vacancy & sales module'!T1010","v":0},{"$f":"'Vacancy & sales module'!U1010","v":0},{"$f":"'Vacancy & sales module'!V1010","v":0},{"$f":"'Vacancy & sales module'!W1010","v":0},{"$f":"'Vacancy & sales module'!X1010","v":0},{"$f":"'Vacancy & sales module'!Y1010","v":0},{"$f":"'Vacancy & sales module'!Z1010","v":0},{"$f":"'Vacancy & sales module'!AA1010","v":0},null,null,6,{"$f":"VLOOKUP($C93,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,{"$f":"VLOOKUP($AX93,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,6,{"$f":"VLOOKUP($C93,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,null,{"$f":"VLOOKUP($BU93,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,6,{"$f":"VLOOKUP($C93,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,{"$f":"VLOOKUP($C94,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C94,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C94,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F94","v":0},0,{"$f":"IF(I94>J1312,I94*(1+J$4),MIN(I94*(1+J$21),J1312))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,11,{"$f":"VLOOKUP($Z94,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z94,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1011","v":0},{"$f":"'Vacancy & sales module'!M1011","v":0},{"$f":"'Vacancy & sales module'!N1011","v":0},{"$f":"'Vacancy & sales module'!O1011","v":0},{"$f":"'Vacancy & sales module'!P1011","v":0},{"$f":"'Vacancy & sales module'!Q1011","v":0},{"$f":"'Vacancy & sales module'!R1011","v":0},{"$f":"'Vacancy & sales module'!S1011","v":0},{"$f":"'Vacancy & sales module'!T1011","v":0},{"$f":"'Vacancy & sales module'!U1011","v":0},{"$f":"'Vacancy & sales module'!V1011","v":0},{"$f":"'Vacancy & sales module'!W1011","v":0},{"$f":"'Vacancy & sales module'!X1011","v":0},{"$f":"'Vacancy & sales module'!Y1011","v":0},{"$f":"'Vacancy & sales module'!Z1011","v":0},{"$f":"'Vacancy & sales module'!AA1011","v":0},null,null,11,{"$f":"VLOOKUP($C94,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,{"$f":"VLOOKUP($AX94,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,11,{"$f":"VLOOKUP($C94,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IFERROR(CA94/BC94,0)","v":0},null,null,{"$f":"VLOOKUP($BU94,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,11,{"$f":"VLOOKUP($C94,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,{"$f":"VLOOKUP($C95,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C95,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C95,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F95","v":0},0,{"$f":"IF(I95>J1313,I95*(1+J$4),MIN(I95*(1+J$21),J1313))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,4,{"$f":"VLOOKUP($Z95,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z95,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1012","v":0},{"$f":"'Vacancy & sales module'!M1012","v":0},{"$f":"'Vacancy & sales module'!N1012","v":0},{"$f":"'Vacancy & sales module'!O1012","v":0},{"$f":"'Vacancy & sales module'!P1012","v":0},{"$f":"'Vacancy & sales module'!Q1012","v":0},{"$f":"'Vacancy & sales module'!R1012","v":0},{"$f":"'Vacancy & sales module'!S1012","v":0},{"$f":"'Vacancy & sales module'!T1012","v":0},{"$f":"'Vacancy & sales module'!U1012","v":0},{"$f":"'Vacancy & sales module'!V1012","v":0},{"$f":"'Vacancy & sales module'!W1012","v":0},{"$f":"'Vacancy & sales module'!X1012","v":0},{"$f":"'Vacancy & sales module'!Y1012","v":0},{"$f":"'Vacancy & sales module'!Z1012","v":0},{"$f":"'Vacancy & sales module'!AA1012","v":0},null,null,4,{"$f":"VLOOKUP($C95,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,{"$f":"VLOOKUP($AX95,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,4,{"$f":"VLOOKUP($C95,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,null,{"$f":"VLOOKUP($BU95,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,4,{"$f":"VLOOKUP($C95,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,{"$f":"VLOOKUP($C96,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C96,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C96,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F96","v":0},0,{"$f":"IF(I96>J1314,I96*(1+J$4),MIN(I96*(1+J$21),J1314))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,12,{"$f":"VLOOKUP($Z96,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z96,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1013","v":0},{"$f":"'Vacancy & sales module'!M1013","v":0},{"$f":"'Vacancy & sales module'!N1013","v":0},{"$f":"'Vacancy & sales module'!O1013","v":0},{"$f":"'Vacancy & sales module'!P1013","v":0},{"$f":"'Vacancy & sales module'!Q1013","v":0},{"$f":"'Vacancy & sales module'!R1013","v":0},{"$f":"'Vacancy & sales module'!S1013","v":0},{"$f":"'Vacancy & sales module'!T1013","v":0},{"$f":"'Vacancy & sales module'!U1013","v":0},{"$f":"'Vacancy & sales module'!V1013","v":0},{"$f":"'Vacancy & sales module'!W1013","v":0},{"$f":"'Vacancy & sales module'!X1013","v":0},{"$f":"'Vacancy & sales module'!Y1013","v":0},{"$f":"'Vacancy & sales module'!Z1013","v":0},{"$f":"'Vacancy & sales module'!AA1013","v":0},null,null,12,{"$f":"VLOOKUP($C96,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,{"$f":"VLOOKUP($AX96,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,12,{"$f":"VLOOKUP($C96,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,null,{"$f":"VLOOKUP($BU96,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F96","v":0},0,{"$f":"$BX96*BE96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,12,{"$f":"VLOOKUP($C96,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,{"$f":"VLOOKUP($C97,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C97,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C97,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F97","v":0},{"$f":"H97*(1+I$21)","v":0},{"$f":"IF(I97>J1315,I97*(1+J$4),MIN(I97*(1+J$21),J1315))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,9,{"$f":"VLOOKUP($Z97,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z97,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1014","v":0},{"$f":"'Vacancy & sales module'!M1014","v":0},{"$f":"'Vacancy & sales module'!N1014","v":0},{"$f":"'Vacancy & sales module'!O1014","v":0},{"$f":"'Vacancy & sales module'!P1014","v":0},{"$f":"'Vacancy & sales module'!Q1014","v":0},{"$f":"'Vacancy & sales module'!R1014","v":0},{"$f":"'Vacancy & sales module'!S1014","v":0},{"$f":"'Vacancy & sales module'!T1014","v":0},{"$f":"'Vacancy & sales module'!U1014","v":0},{"$f":"'Vacancy & sales module'!V1014","v":0},{"$f":"'Vacancy & sales module'!W1014","v":0},{"$f":"'Vacancy & sales module'!X1014","v":0},{"$f":"'Vacancy & sales module'!Y1014","v":0},{"$f":"'Vacancy & sales module'!Z1014","v":0},{"$f":"'Vacancy & sales module'!AA1014","v":0},null,null,9,{"$f":"VLOOKUP($C97,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,{"$f":"VLOOKUP($AX97,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,9,{"$f":"VLOOKUP($C97,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,null,{"$f":"VLOOKUP($BU97,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F97","v":0},{"$f":"$BX97*BD97","v":0},{"$f":"$BX97*BE97","v":0},{"$f":"$BX97*BF97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,9,{"$f":"VLOOKUP($C97,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,{"$f":"VLOOKUP($C98,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C98,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C98,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F98","v":0},{"$f":"H98*(1+I$21)","v":0},{"$f":"IF(I98>J1316,I98*(1+J$4),MIN(I98*(1+J$21),J1316))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,7,{"$f":"VLOOKUP($Z98,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z98,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1015","v":0},{"$f":"'Vacancy & sales module'!M1015","v":0},{"$f":"'Vacancy & sales module'!N1015","v":0},{"$f":"'Vacancy & sales module'!O1015","v":0},{"$f":"'Vacancy & sales module'!P1015","v":0},{"$f":"'Vacancy & sales module'!Q1015","v":0},{"$f":"'Vacancy & sales module'!R1015","v":0},{"$f":"'Vacancy & sales module'!S1015","v":0},{"$f":"'Vacancy & sales module'!T1015","v":0},{"$f":"'Vacancy & sales module'!U1015","v":0},{"$f":"'Vacancy & sales module'!V1015","v":0},{"$f":"'Vacancy & sales module'!W1015","v":0},{"$f":"'Vacancy & sales module'!X1015","v":0},{"$f":"'Vacancy & sales module'!Y1015","v":0},{"$f":"'Vacancy & sales module'!Z1015","v":0},{"$f":"'Vacancy & sales module'!AA1015","v":0},null,null,7,{"$f":"VLOOKUP($C98,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,{"$f":"VLOOKUP($AX98,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F98","v":0},{"$f":"IFERROR(BC98*(1-AG98),0)","v":0},{"$f":"IFERROR(BD98*(1-AH98),0)","v":0},{"$f":"IFERROR(BE98*(1-AI98),0)","v":0},{"$f":"IFERROR(BF98*(1-AJ98),0)","v":0},{"$f":"IFERROR(BG98*(1-AK98),0)","v":0},{"$f":"IFERROR(BH98*(1-AL98),0)","v":0},{"$f":"IFERROR(BI98*(1-AM98),0)","v":0},{"$f":"IFERROR(BJ98*(1-AN98),0)","v":0},{"$f":"IFERROR(BK98*(1-AO98),0)","v":0},{"$f":"IFERROR(BL98*(1-AP98),0)","v":0},{"$f":"IFERROR(BM98*(1-AQ98),0)","v":0},{"$f":"IFERROR(BN98*(1-AR98),0)","v":0},{"$f":"IFERROR(BO98*(1-AS98),0)","v":0},{"$f":"IFERROR(BP98*(1-AT98),0)","v":0},{"$f":"IFERROR(BQ98*(1-AU98),0)","v":0},null,null,7,{"$f":"VLOOKUP($C98,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,null,{"$f":"VLOOKUP($BU98,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F98","v":0},{"$f":"$BX98*BD98","v":0},{"$f":"$BX98*BE98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,7,{"$f":"VLOOKUP($C98,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,{"$f":"IFERROR(CA98*(1-AF169),0)","v":0},{"$f":"IFERROR(CB98*(1-AG169),0)","v":0},{"$f":"IFERROR(CC98*(1-AH169),0)","v":0},{"$f":"IFERROR(CD98*(1-AI169),0)","v":0},{"$f":"IFERROR(CE98*(1-AJ169),0)","v":0},{"$f":"IFERROR(CF98*(1-AK169),0)","v":0},{"$f":"IFERROR(CG98*(1-AL169),0)","v":0},{"$f":"IFERROR(CH98*(1-AM169),0)","v":0},{"$f":"IFERROR(CI98*(1-AN169),0)","v":0},{"$f":"IFERROR(CJ98*(1-AO169),0)","v":0},{"$f":"IFERROR(CK98*(1-AP169),0)","v":0},{"$f":"IFERROR(CL98*(1-AQ169),0)","v":0},{"$f":"IFERROR(CM98*(1-AR169),0)","v":0},{"$f":"IFERROR(CN98*(1-AS169),0)","v":0},{"$f":"IFERROR(CO98*(1-AT169),0)","v":0},{"$f":"IFERROR(CP98*(1-AU169),0)","v":0}]
[null,null,10,{"$f":"VLOOKUP($C99,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C99,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C99,'Assumptions_Asset level'!$A$15:$AE$81,$C$33,0)*$F99","v":0},{"$f":"H99*(1+I$21)","v":0},{"$f":"IF(I99>J1317,I99*(1+J$4),MIN(I99*(1+J$21),J1317))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,10,{"$f":"VLOOKUP($Z99,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z99,'Assumptions_Asset level'!$A$15:$AO$80,$Z$33,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1016","v":0},{"$f":"'Vacancy & sales module'!M1016","v":0},{"$f":"'Vacancy & sales module'!N1016","v":0},{"$f":"'Vacancy & sales module'!O1016","v":0},{"$f":"'Vacancy & sales module'!P1016","v":0},{"$f":"'Vacancy & sales module'!Q1016","v":0},{"$f":"'Vacancy & sales module'!R1016","v":0},{"$f":"'Vacancy & sales module'!S1016","v":0},{"$f":"'Vacancy & sales module'!T1016","v":0},{"$f":"'Vacancy & sales module'!U1016","v":0},{"$f":"'Vacancy & sales module'!V1016","v":0},{"$f":"'Vacancy & sales module'!W1016","v":0},{"$f":"'Vacancy & sales module'!X1016","v":0},{"$f":"'Vacancy & sales module'!Y1016","v":0},{"$f":"'Vacancy & sales module'!Z1016","v":0},{"$f":"'Vacancy & sales module'!AA1016","v":0},null,null,10,{"$f":"VLOOKUP($C99,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,{"$f":"VLOOKUP($AX99,'Assumptions_Asset level'!$A$15:$AE$81,$AX$33,0)*F99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,10,{"$f":"VLOOKUP($C99,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,null,{"$f":"VLOOKUP($BU99,'Assumptions_Asset level'!$A$15:$AE$81,$BU$33,0)*F99","v":0},{"$f":"$BX99*BD99","v":0},{"$f":"$BX99*BE99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,10,{"$f":"VLOOKUP($C99,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,2024,{"$f":"H103+1","v":2025},{"$f":"I103+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,null,null,null,null,null,null,null,null,2024,{"$f":"AF103+1","v":2025},{"$f":"AG103+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,null,null,null,null,null,null,null,2024,{"$f":"BC103+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,"Total Gross potential rental income (k€)",null,null,null,{"$f":"SUM(H105:H170)","v":16393.511990957672},{"$f":"SUM(I105:I170)","v":16770.562766749692},{"$f":"SUM(J105:J170)","v":17200.292856800235},15973.151300911744,14483.309281857975,13828.134950707177,13201.064044997804,12602.634104425275,12031.523327125105,11486.475543844877,10966.292758228181,10469.83244324495,9996.0049540904001,9543.7710626374137,9112.1396076672172,8700.1652554037591,null,null,null,"Occupancy (%)",null,null,null,null,{"$f":"BC104/H104","v":0.80631419205404475},0.80631419205404498,0.67082465864321672,0.91991409010940461,0.97,0.97,0.96999999999999975,0.97,0.9700000000000002,0.97000000000000042,0.97000000000000008,0.97000000000000008,0.97000000000000031,0.97000000000000008,0.97000000000000008,0.9700000000000002,null,null,null,"Total passing rent",null,null,null,{"$f":"SUM(BC105:BC170)","v":13218.32137591733},13522.342767563427,11538.380584226377,14693.92694515808,14048.810003402235,13413.290902185961,12805.032123647867,12224.555081292516,11670.577627311355,11141.881277529536,10637.303975481336,10155.737469947602,9696.1248054676907,9257.4579307582917,8838.775419437201,8439.1602977416478]
[null,null,117,{"$f":"VLOOKUP($C105,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},null,{"$f":"IF(VLOOKUP($C105,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"H34*CA34/1000*12*$F105","v":504.14808000000005},{"$f":"I34*CA34/1000*12*$F105","v":515.74348584000006},{"$f":"J34*CB34/1000*12*$F105","v":529.66855995767992},{"$f":"K34*CC34/1000*12*$F105","v":494.01156532108206},{"$f":"L34*CD34/1000*12*$F105","v":453.54629221094171},{"$f":"M34*CE34/1000*12*$F105","v":430.73706100684217},{"$f":"N34*CF34/1000*12*$F105","v":409.03750660659944},{"$f":"O34*CG34/1000*12*$F105","v":388.43122083147267},{"$f":"P34*CH34/1000*12*$F105","v":368.86302791875079},{"$f":"Q34*CI34/1000*12*$F105","v":350.28063159900915},{"$f":"R34*CJ34/1000*12*$F105","v":332.63436990607386},{"$f":"S34*CK34/1000*12*$F105","v":315.8770827199906},{"$f":"T34*CL34/1000*12*$F105","v":299.96398572963528},{"$f":"U34*CM34/1000*12*$F105","v":284.85255074541209},{"$f":"V34*CN34/1000*12*$F105","v":270.50239204149625},{"$f":"W34*CO34/1000*12*$F105","v":256.8751584238704},null,null,117,{"$f":"VLOOKUP($C105,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},null,{"$f":"IF(VLOOKUP($C105,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"'Vacancy & sales module'!L1020","v":1.4925373134328358E-2},{"$f":"'Vacancy & sales module'!M1020","v":1.4925373134328358E-2},{"$f":"'Vacancy & sales module'!N1020","v":0.23208955223880598},{"$f":"'Vacancy & sales module'!O1020","v":6.3346446427973296E-2},{"$f":"'Vacancy & sales module'!P1020","v":3.0000000000000002E-2},{"$f":"'Vacancy & sales module'!Q1020","v":3.0000000000000006E-2},{"$f":"'Vacancy & sales module'!R1020","v":3.0000000000000006E-2},{"$f":"'Vacancy & sales module'!S1020","v":3.0000000000000002E-2},{"$f":"'Vacancy & sales module'!T1020","v":3.0000000000000002E-2},{"$f":"'Vacancy & sales module'!U1020","v":3.0000000000000002E-2},{"$f":"'Vacancy & sales module'!V1020","v":3.0000000000000002E-2},{"$f":"'Vacancy & sales module'!W1020","v":3.0000000000000006E-2},{"$f":"'Vacancy & sales module'!X1020","v":3.0000000000000006E-2},{"$f":"'Vacancy & sales module'!Y1020","v":3.0000000000000009E-2},{"$f":"'Vacancy & sales module'!Z1020","v":3.0000000000000006E-2},{"$f":"'Vacancy & sales module'!AA1020","v":3.0000000000000009E-2},null,null,117,{"$f":"VLOOKUP($C105,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},null,null,null,{"$f":"IFERROR(H105*(1-AF105),0)","v":496.62348179104481},{"$f":"IFERROR(I105*(1-AG105),0)","v":508.04582187223883},{"$f":"IFERROR(J105*(1-AH105),0)","v":406.73802104212882},{"$f":"IFERROR(K105*(1-AI105),0)","v":462.71768816367091},{"$f":"IFERROR(L105*(1-AJ105),0)","v":439.93990344461344},{"$f":"IFERROR(M105*(1-AK105),0)","v":417.8149491766369},{"$f":"IFERROR(N105*(1-AL105),0)","v":396.76638140840146},{"$f":"IFERROR(O105*(1-AM105),0)","v":376.7782842065285},{"$f":"IFERROR(P105*(1-AN105),0)","v":357.79713708118828},{"$f":"IFERROR(Q105*(1-AO105),0)","v":339.7722126510389},{"$f":"IFERROR(R105*(1-AP105),0)","v":322.65533880889166},{"$f":"IFERROR(S105*(1-AQ105),0)","v":306.40077023839086},{"$f":"IFERROR(T105*(1-AR105),0)","v":290.96506615774621},{"$f":"IFERROR(U105*(1-AS105),0)","v":276.30697422304974},{"$f":"IFERROR(V105*(1-AT105),0)","v":262.38732028025134},{"$f":"IFERROR(W105*(1-AU105),0)","v":249.16890367115428}]
[null,null,24,{"$f":"VLOOKUP($C106,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,{"$f":"IF(VLOOKUP($C106,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,169.92671999999999,173.83503456,174.47503182624001,163.12483848873501,149.71765768184409,143.37489977167758,137.28692786465163,131.45749402740989,125.87558768470375,120.53069847570909,115.41276225403982,110.51214221405975,105.81961074511131,101.32633205640866,97.023845539706912,92.904049838420192,null,null,24,{"$f":"VLOOKUP($C106,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,{"$f":"IF(VLOOKUP($C106,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"'Vacancy & sales module'!L1021","v":0.1},{"$f":"'Vacancy & sales module'!M1021","v":0.1},{"$f":"'Vacancy & sales module'!N1021","v":0.28300000000000003},{"$f":"'Vacancy & sales module'!O1021","v":7.1645907727154026E-2},{"$f":"'Vacancy & sales module'!P1021","v":3.0000000000000034E-2},{"$f":"'Vacancy & sales module'!Q1021","v":3.0000000000000034E-2},{"$f":"'Vacancy & sales module'!R1021","v":3.0000000000000037E-2},{"$f":"'Vacancy & sales module'!S1021","v":3.0000000000000041E-2},{"$f":"'Vacancy & sales module'!T1021","v":3.0000000000000044E-2},{"$f":"'Vacancy & sales module'!U1021","v":3.0000000000000047E-2},{"$f":"'Vacancy & sales module'!V1021","v":3.0000000000000051E-2},{"$f":"'Vacancy & sales module'!W1021","v":3.0000000000000054E-2},{"$f":"'Vacancy & sales module'!X1021","v":3.0000000000000054E-2},{"$f":"'Vacancy & sales module'!Y1021","v":3.0000000000000061E-2},{"$f":"'Vacancy & sales module'!Z1021","v":3.0000000000000068E-2},{"$f":"'Vacancy & sales module'!AA1021","v":3.0000000000000072E-2},null,null,24,{"$f":"VLOOKUP($C106,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,null,null,152.93404799999999,156.451531104,125.09859781941408,151.43761136236418,145.22612795138875,139.07365277852725,133.16832002871209,127.5137692065876,122.09932005416263,116.91477752143781,111.95037938641862,107.19677794763795,102.64502242275796,98.286542094716395,94.1131301735157,90.116928343267588]
[null,null,48,{"$f":"VLOOKUP($C107,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},null,{"$f":"IF(VLOOKUP($C107,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,219.36060000000003,224.4058938,230.46485293260002,215.16162717270481,197.94964850161142,187.99351563664635,178.5228321962297,169.52929874024306,160.98883689219781,152.87862214103541,145.17697971438707,137.86332676093821,130.91811734191688,124.32279019403579,118.05971912400506,112.11216590204575,null,null,48,{"$f":"VLOOKUP($C107,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},null,{"$f":"IF(VLOOKUP($C107,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"'Vacancy & sales module'!L1022","v":0},{"$f":"'Vacancy & sales module'!M1022","v":0},{"$f":"'Vacancy & sales module'!N1022","v":0.21999999999999997},{"$f":"'Vacancy & sales module'!O1022","v":6.132074642284107E-2},{"$f":"'Vacancy & sales module'!P1022","v":3.0000000000000006E-2},{"$f":"'Vacancy & sales module'!Q1022","v":3.0000000000000006E-2},{"$f":"'Vacancy & sales module'!R1022","v":3.0000000000000009E-2},{"$f":"'Vacancy & sales module'!S1022","v":3.0000000000000009E-2},{"$f":"'Vacancy & sales module'!T1022","v":3.0000000000000006E-2},{"$f":"'Vacancy & sales module'!U1022","v":3.0000000000000009E-2},{"$f":"'Vacancy & sales module'!V1022","v":3.0000000000000006E-2},{"$f":"'Vacancy & sales module'!W1022","v":3.0000000000000009E-2},{"$f":"'Vacancy & sales module'!X1022","v":3.0000000000000013E-2},{"$f":"'Vacancy & sales module'!Y1022","v":3.0000000000000013E-2},{"$f":"'Vacancy & sales module'!Z1022","v":3.0000000000000016E-2},{"$f":"'Vacancy & sales module'!AA1022","v":3.0000000000000016E-2},null,null,48,{"$f":"VLOOKUP($C107,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},null,null,null,219.36060000000003,224.4058938,179.76258528742804,201.96775559292152,192.01115904656308,182.35371016754695,173.16714723034281,164.44341977803577,156.15917178543188,148.29226347680435,140.82167032295547,133.72742695811004,126.99057382165937,120.59310648821472,114.5179275502849,108.74880092498437]
[null,null,27,{"$f":"VLOOKUP($C108,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,{"$f":"IF(VLOOKUP($C108,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,316.67831999999993,323.96192135999991,332.70889323671992,310.7076203811497,284.53264774392642,272.47997026484529,260.90994730460005,249.83127216835382,239.22301606973764,229.06520437127688,219.33871044564768,210.0252198146261,201.10719566354265,192.56784582038054,184.39109113699527,176.56153521292228,null,null,27,{"$f":"VLOOKUP($C108,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,{"$f":"IF(VLOOKUP($C108,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"'Vacancy & sales module'!L1023","v":0.11538461538461539},{"$f":"'Vacancy & sales module'!M1023","v":0.11538461538461539},{"$f":"'Vacancy & sales module'!N1023","v":0.29576923076923078},{"$f":"'Vacancy & sales module'!O1023","v":7.3798155787061115E-2},{"$f":"'Vacancy & sales module'!P1023","v":3.0000000000000002E-2},{"$f":"'Vacancy & sales module'!Q1023","v":3.0000000000000002E-2},{"$f":"'Vacancy & sales module'!R1023","v":3.0000000000000006E-2},{"$f":"'Vacancy & sales module'!S1023","v":3.0000000000000009E-2},{"$f":"'Vacancy & sales module'!T1023","v":3.0000000000000006E-2},{"$f":"'Vacancy & sales module'!U1023","v":3.0000000000000009E-2},{"$f":"'Vacancy & sales module'!V1023","v":3.0000000000000009E-2},{"$f":"'Vacancy & sales module'!W1023","v":3.0000000000000009E-2},{"$f":"'Vacancy & sales module'!X1023","v":3.0000000000000006E-2},{"$f":"'Vacancy & sales module'!Y1023","v":3.0000000000000009E-2},{"$f":"'Vacancy & sales module'!Z1023","v":3.0000000000000009E-2},{"$f":"'Vacancy & sales module'!AA1023","v":3.0000000000000013E-2},null,null,27,{"$f":"VLOOKUP($C108,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,null,null,280.13851384615378,286.58169966461531,234.30383981401314,287.77797100803457,275.99666831160863,264.30557115689993,253.08264888546205,242.33633400330319,232.0463255876455,222.19324824013856,212.75854913227823,203.72446322018732,195.07397979363637,186.79081044576913,178.85935840288542,171.26468915653462]
[null,null,43,{"$f":"VLOOKUP($C109,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},null,{"$f":"IF(VLOOKUP($C109,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,829.45920000000001,848.53676159999986,871.44725416319989,813.58179702904681,748.49885114477138,710.85213609536117,675.04103095641995,641.03415339693152,608.74045684381258,578.07363591367562,548.95173268267729,521.29691806307221,495.03528380179705,470.09664495863331,446.41435233502239,423.92511435224975,null,null,43,{"$f":"VLOOKUP($C109,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},null,{"$f":"IF(VLOOKUP($C109,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"'Vacancy & sales module'!L1024","v":0},{"$f":"'Vacancy & sales module'!M1024","v":0},{"$f":"'Vacancy & sales module'!N1024","v":0.22},{"$f":"'Vacancy & sales module'!O1024","v":6.1320746422841098E-2},{"$f":"'Vacancy & sales module'!P1024","v":3.0000000000000006E-2},{"$f":"'Vacancy & sales module'!Q1024","v":3.0000000000000006E-2},{"$f":"'Vacancy & sales module'!R1024","v":3.0000000000000006E-2},{"$f":"'Vacancy & sales module'!S1024","v":3.0000000000000006E-2},{"$f":"'Vacancy & sales module'!T1024","v":3.0000000000000006E-2},{"$f":"'Vacancy & sales module'!U1024","v":3.0000000000000009E-2},{"$f":"'Vacancy & sales module'!V1024","v":3.0000000000000009E-2},{"$f":"'Vacancy & sales module'!W1024","v":3.0000000000000009E-2},{"$f":"'Vacancy & sales module'!X1024","v":3.0000000000000009E-2},{"$f":"'Vacancy & sales module'!Y1024","v":2.9999999999999988E-2},{"$f":"'Vacancy & sales module'!Z1024","v":2.9999999999999985E-2},{"$f":"'Vacancy & sales module'!AA1024","v":2.9999999999999985E-2},null,null,43,{"$f":"VLOOKUP($C109,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},null,null,null,829.45920000000001,848.53676159999986,679.72885824729599,763.69235395918918,726.04388561042822,689.52657201250031,654.78980002772732,621.80312879502355,590.47824313849821,560.73142683626531,532.48318070219693,505.65801052118002,480.18422528774312,455.99374560987428,433.02192176497169,411.20736092168227]
[null,null,86,{"$f":"VLOOKUP($C110,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},null,{"$f":"IF(VLOOKUP($C110,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,139.37795999999997,142.58365307999998,146.43341171315996,136.71000473928387,125.77380892863914,119.44785299941671,113.43034330200044,107.7160065145957,102.28954365007779,97.136452405893891,92.242961003720083,87.595991453127681,83.183124600119555,78.992566936599829,75.013119081898935,71.234145852120577,null,null,86,{"$f":"VLOOKUP($C110,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},null,{"$f":"IF(VLOOKUP($C110,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"'Vacancy & sales module'!L1025","v":0},{"$f":"'Vacancy & sales module'!M1025","v":0},{"$f":"'Vacancy & sales module'!N1025","v":0.22},{"$f":"'Vacancy & sales module'!O1025","v":6.1320746422841056E-2},{"$f":"'Vacancy & sales module'!P1025","v":2.9999999999999968E-2},{"$f":"'Vacancy & sales module'!Q1025","v":2.9999999999999968E-2},{"$f":"'Vacancy & sales module'!R1025","v":2.9999999999999964E-2},{"$f":"'Vacancy & sales module'!S1025","v":2.9999999999999961E-2},{"$f":"'Vacancy & sales module'!T1025","v":2.9999999999999961E-2},{"$f":"'Vacancy & sales module'!U1025","v":2.9999999999999954E-2},{"$f":"'Vacancy & sales module'!V1025","v":2.999999999999995E-2},{"$f":"'Vacancy & sales module'!W1025","v":2.9999999999999923E-2},{"$f":"'Vacancy & sales module'!X1025","v":2.9999999999999916E-2},{"$f":"'Vacancy & sales module'!Y1025","v":2.9999999999999909E-2},{"$f":"'Vacancy & sales module'!Z1025","v":2.9999999999999902E-2},{"$f":"'Vacancy & sales module'!AA1025","v":2.9999999999999891E-2},null,null,86,{"$f":"VLOOKUP($C110,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},null,null,null,139.37795999999997,142.58365307999998,114.21806113626477,128.32684520520084,122.00059466077998,115.86441740943422,110.02743300294044,104.48452631915784,99.220857340575463,94.222358833717081,89.475672173608487,84.968111709533858,80.687630862115981,76.622789928501845,72.762725509441978,69.097121476556964]
[null,null,29,{"$f":"VLOOKUP($C111,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},null,{"$f":"IF(VLOOKUP($C111,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,319.40675999999996,326.75311548000002,335.57544959795996,316.08843558660857,294.29200501186403,281.81461682961555,269.84825215437348,258.39004150595849,247.41836566327822,236.91256563433831,226.85285954815043,217.22030550545804,207.99676591191209,199.16487332593181,190.70799775672253,182.61021535087463,null,null,29,{"$f":"VLOOKUP($C111,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},null,{"$f":"IF(VLOOKUP($C111,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"'Vacancy & sales module'!L1026","v":0},{"$f":"'Vacancy & sales module'!M1026","v":0},{"$f":"'Vacancy & sales module'!N1026","v":0.2},{"$f":"'Vacancy & sales module'!O1026","v":5.7775962355401625E-2},{"$f":"'Vacancy & sales module'!P1026","v":3.0000000000000027E-2},{"$f":"'Vacancy & sales module'!Q1026","v":3.0000000000000027E-2},{"$f":"'Vacancy & sales module'!R1026","v":3.0000000000000027E-2},{"$f":"'Vacancy & sales module'!S1026","v":3.000000000000003E-2},{"$f":"'Vacancy & sales module'!T1026","v":3.0000000000000037E-2},{"$f":"'Vacancy & sales module'!U1026","v":3.0000000000000034E-2},{"$f":"'Vacancy & sales module'!V1026","v":3.0000000000000037E-2},{"$f":"'Vacancy & sales module'!W1026","v":3.0000000000000041E-2},{"$f":"'Vacancy & sales module'!X1026","v":3.0000000000000044E-2},{"$f":"'Vacancy & sales module'!Y1026","v":3.0000000000000044E-2},{"$f":"'Vacancy & sales module'!Z1026","v":3.0000000000000051E-2},{"$f":"'Vacancy & sales module'!AA1026","v":3.0000000000000054E-2},null,null,29,{"$f":"VLOOKUP($C111,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},null,null,null,319.40675999999996,326.75311548000002,268.46035967836798,297.8261220311789,285.46324486150809,273.36017832472709,261.75280458974225,250.63834026077973,239.99581469337986,229.80518866530815,220.04727376170592,210.7036963402943,201.75686293455473,193.18992712615386,184.98675782402086,177.13190889034837]
[null,null,54,{"$f":"VLOOKUP($C112,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},null,{"$f":"IF(VLOOKUP($C112,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,426.04032000000007,435.83924736000006,447.60690703872001,421.6141769999424,392.54103447496266,375.89808535914142,359.93676432925201,344.65324393263256,330.01868739741161,316.00553875213694,302.58741197214812,289.73904142806202,277.43623431162229,265.65582508190943,254.37563184584229,243.5744145908356,null,null,54,{"$f":"VLOOKUP($C112,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},null,{"$f":"IF(VLOOKUP($C112,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"'Vacancy & sales module'!L1027","v":0},{"$f":"'Vacancy & sales module'!M1027","v":0},{"$f":"'Vacancy & sales module'!N1027","v":0.2},{"$f":"'Vacancy & sales module'!O1027","v":5.7775962355401632E-2},{"$f":"'Vacancy & sales module'!P1027","v":3.0000000000000013E-2},{"$f":"'Vacancy & sales module'!Q1027","v":2.9999999999999988E-2},{"$f":"'Vacancy & sales module'!R1027","v":2.9999999999999985E-2},{"$f":"'Vacancy & sales module'!S1027","v":2.9999999999999985E-2},{"$f":"'Vacancy & sales module'!T1027","v":2.9999999999999985E-2},{"$f":"'Vacancy & sales module'!U1027","v":2.9999999999999985E-2},{"$f":"'Vacancy & sales module'!V1027","v":2.9999999999999985E-2},{"$f":"'Vacancy & sales module'!W1027","v":2.9999999999999982E-2},{"$f":"'Vacancy & sales module'!X1027","v":2.9999999999999982E-2},{"$f":"'Vacancy & sales module'!Y1027","v":2.9999999999999982E-2},{"$f":"'Vacancy & sales module'!Z1027","v":2.9999999999999978E-2},{"$f":"'Vacancy & sales module'!AA1027","v":2.9999999999999982E-2},null,null,54,{"$f":"VLOOKUP($C112,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},null,null,null,426.04032000000007,435.83924736000006,358.08552563097601,397.25501218109008,380.76480344071376,364.62114279836715,349.13866139937443,334.31364661465358,320.11812677548926,306.52537258957284,293.50978961298364,281.04687018522014,269.11314728227359,257.68615032945212,246.74436289046702,236.26718215311053]
[null,null,39,{"$f":"VLOOKUP($C113,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},null,{"$f":"IF(VLOOKUP($C113,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,572.52575999999999,585.69385247999992,601.50758649695979,565.60096209733081,524.86828199807428,502.61890819479947,481.27678006559137,460.84095853712051,441.27287618130629,422.53568752141047,404.59411141290093,387.41436480841674,370.96409914561889,355.21233943654454,340.12942594332731,325.68695833046644,null,null,39,{"$f":"VLOOKUP($C113,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},null,{"$f":"IF(VLOOKUP($C113,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"'Vacancy & sales module'!L1028","v":2.3255813953488372E-2},{"$f":"'Vacancy & sales module'!M1028","v":2.3255813953488372E-2},{"$f":"'Vacancy & sales module'!N1028","v":0.21930232558139534},{"$f":"'Vacancy & sales module'!O1028","v":6.0983147806616414E-2},{"$f":"'Vacancy & sales module'!P1028","v":2.9999999999999975E-2},{"$f":"'Vacancy & sales module'!Q1028","v":2.9999999999999971E-2},{"$f":"'Vacancy & sales module'!R1028","v":2.9999999999999971E-2},{"$f":"'Vacancy & sales module'!S1028","v":2.9999999999999968E-2},{"$f":"'Vacancy & sales module'!T1028","v":2.9999999999999968E-2},{"$f":"'Vacancy & sales module'!U1028","v":2.9999999999999964E-2},{"$f":"'Vacancy & sales module'!V1028","v":2.9999999999999961E-2},{"$f":"'Vacancy & sales module'!W1028","v":2.9999999999999961E-2},{"$f":"'Vacancy & sales module'!X1028","v":2.9999999999999954E-2},{"$f":"'Vacancy & sales module'!Y1028","v":2.9999999999999954E-2},{"$f":"'Vacancy & sales module'!Z1028","v":2.9999999999999954E-2},{"$f":"'Vacancy & sales module'!AA1028","v":2.9999999999999947E-2},null,null,39,{"$f":"VLOOKUP($C113,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},null,null,null,559.21120744186044,572.07306521302314,469.59557392332425,531.10883502618481,509.12223353813204,487.54034094895547,466.83847666362362,447.01572978100694,428.03468989586713,409.85961689576817,392.45628807051395,375.79193386416426,359.83517617125034,344.55596925344821,329.92554316502753,315.91634958055249]
[null,null,124,{"$f":"VLOOKUP($C114,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,{"$f":"IF(VLOOKUP($C114,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,248.90183999999999,254.6265823199999,261.50150004263992,245.30151872520838,226.58892231325177,216.98614609839515,207.7725077402678,198.95013762655685,190.50238009617675,182.41332856209917,174.66775176407396,167.25106518699374,160.14930359879727,153.34909475466966,146.83763421780662,140.60266124933094,null,null,124,{"$f":"VLOOKUP($C114,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,{"$f":"IF(VLOOKUP($C114,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"'Vacancy & sales module'!L1029","v":5.5555555555555552E-2},{"$f":"'Vacancy & sales module'!M1029","v":5.5555555555555552E-2},{"$f":"'Vacancy & sales module'!N1029","v":0.24611111111111109},{"$f":"'Vacancy & sales module'!O1029","v":6.5455993855509736E-2},{"$f":"'Vacancy & sales module'!P1029","v":3.0000000000000061E-2},{"$f":"'Vacancy & sales module'!Q1029","v":3.0000000000000065E-2},{"$f":"'Vacancy & sales module'!R1029","v":3.0000000000000065E-2},{"$f":"'Vacancy & sales module'!S1029","v":3.0000000000000075E-2},{"$f":"'Vacancy & sales module'!T1029","v":3.0000000000000079E-2},{"$f":"'Vacancy & sales module'!U1029","v":3.0000000000000082E-2},{"$f":"'Vacancy & sales module'!V1029","v":3.0000000000000068E-2},{"$f":"'Vacancy & sales module'!W1029","v":3.0000000000000068E-2},{"$f":"'Vacancy & sales module'!X1029","v":3.0000000000000075E-2},{"$f":"'Vacancy & sales module'!Y1029","v":3.0000000000000082E-2},{"$f":"'Vacancy & sales module'!Z1029","v":3.0000000000000089E-2},{"$f":"'Vacancy & sales module'!AA1029","v":3.0000000000000093E-2},null,null,124,{"$f":"VLOOKUP($C114,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,null,null,235.07396,240.48066107999989,197.14307530992355,229.24506402278394,219.79125464385422,210.4765617154433,201.53933250805977,192.98163349776013,184.78730869329144,176.94092870523619,169.42771921115173,162.23353323138392,155.34482449083336,148.74862191202956,142.43250519127241,136.384581411851]
[null,null,77,{"$f":"VLOOKUP($C115,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},null,{"$f":"IF(VLOOKUP($C115,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,157.25447999999997,160.87133303999997,165.21485903207994,154.24433465716976,141.90546999462831,134.76815136725861,127.97884007039252,121.53158642965766,115.40912922050434,109.59510608516293,104.07397888662084,98.830992260512659,93.852134180806004,89.124098512277001,84.634249449497602,80.370587747297947,null,null,77,{"$f":"VLOOKUP($C115,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},null,{"$f":"IF(VLOOKUP($C115,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"'Vacancy & sales module'!L1030","v":0},{"$f":"'Vacancy & sales module'!M1030","v":0},{"$f":"'Vacancy & sales module'!N1030","v":0.22},{"$f":"'Vacancy & sales module'!O1030","v":6.1320746422841056E-2},{"$f":"'Vacancy & sales module'!P1030","v":2.9999999999999968E-2},{"$f":"'Vacancy & sales module'!Q1030","v":2.9999999999999968E-2},{"$f":"'Vacancy & sales module'!R1030","v":2.9999999999999964E-2},{"$f":"'Vacancy & sales module'!S1030","v":2.9999999999999961E-2},{"$f":"'Vacancy & sales module'!T1030","v":2.9999999999999961E-2},{"$f":"'Vacancy & sales module'!U1030","v":2.9999999999999954E-2},{"$f":"'Vacancy & sales module'!V1030","v":2.999999999999995E-2},{"$f":"'Vacancy & sales module'!W1030","v":2.9999999999999923E-2},{"$f":"'Vacancy & sales module'!X1030","v":2.9999999999999916E-2},{"$f":"'Vacancy & sales module'!Y1030","v":2.9999999999999909E-2},{"$f":"'Vacancy & sales module'!Z1030","v":2.9999999999999902E-2},{"$f":"'Vacancy & sales module'!AA1030","v":2.9999999999999891E-2},null,null,77,{"$f":"VLOOKUP($C115,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},null,null,null,157.25447999999997,160.87133303999997,128.86759004502235,144.78595692449761,137.64830589478947,130.72510682624088,124.13947486828076,117.88563883676794,111.94685534388923,106.30725290260804,100.95175952002222,95.866062492697282,91.036570155381838,86.450375556908696,82.095221966012687,77.959470114879011]
[null,null,129,{"$f":"VLOOKUP($C116,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},null,{"$f":"IF(VLOOKUP($C116,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,348.27,356.28020999999995,360.29921054400018,336.37478089711004,309.46628596530905,293.90127999727463,279.09520556347718,265.03508766280675,251.68328315823106,239.00410915402534,226.96368020833671,215.52981794348591,204.67196504793861,194.36110361104988,184.56967757190029,175.27151907496426,null,null,129,{"$f":"VLOOKUP($C116,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},null,{"$f":"IF(VLOOKUP($C116,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"'Vacancy & sales module'!L1031","v":0},{"$f":"'Vacancy & sales module'!M1031","v":0},{"$f":"'Vacancy & sales module'!N1031","v":0.21999999999999997},{"$f":"'Vacancy & sales module'!O1031","v":6.1320746422841042E-2},{"$f":"'Vacancy & sales module'!P1031","v":2.9999999999999988E-2},{"$f":"'Vacancy & sales module'!Q1031","v":2.9999999999999988E-2},{"$f":"'Vacancy & sales module'!R1031","v":2.9999999999999992E-2},{"$f":"'Vacancy & sales module'!S1031","v":2.9999999999999988E-2},{"$f":"'Vacancy & sales module'!T1031","v":3.0000000000000009E-2},{"$f":"'Vacancy & sales module'!U1031","v":3.0000000000000009E-2},{"$f":"'Vacancy & sales module'!V1031","v":3.0000000000000013E-2},{"$f":"'Vacancy & sales module'!W1031","v":3.0000000000000013E-2},{"$f":"'Vacancy & sales module'!X1031","v":3.0000000000000016E-2},{"$f":"'Vacancy & sales module'!Y1031","v":3.0000000000000016E-2},{"$f":"'Vacancy & sales module'!Z1031","v":3.000000000000002E-2},{"$f":"'Vacancy & sales module'!AA1031","v":3.000000000000002E-2},null,null,129,{"$f":"VLOOKUP($C116,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},null,null,null,348.27,356.28020999999995,281.03338422432017,315.74802825467964,300.18229738634977,285.08424159735637,270.72234939657284,257.08403503292254,244.13278466348413,231.83398587940457,220.15476980208661,209.06392340518133,198.53180609650045,188.53027050271839,179.03258724474327,170.01337350271533]
[null,null,89,{"$f":"VLOOKUP($C117,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},null,{"$f":"IF(VLOOKUP($C117,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,230.88683999999998,236.19723731999997,241.45059275337604,225.4178967316272,207.38546185180905,196.95474258512672,187.03261302232983,177.61037810770554,168.66281170285697,160.16600130375446,152.09723895050917,144.43496065370024,137.15868876373258,130.24897724375498,123.68735969959221,117.45630002779789,null,null,89,{"$f":"VLOOKUP($C117,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},null,{"$f":"IF(VLOOKUP($C117,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"'Vacancy & sales module'!L1032","v":0},{"$f":"'Vacancy & sales module'!M1032","v":0},{"$f":"'Vacancy & sales module'!N1032","v":0.22},{"$f":"'Vacancy & sales module'!O1032","v":6.1320746422841077E-2},{"$f":"'Vacancy & sales module'!P1032","v":3.000000000000002E-2},{"$f":"'Vacancy & sales module'!Q1032","v":3.000000000000002E-2},{"$f":"'Vacancy & sales module'!R1032","v":3.0000000000000023E-2},{"$f":"'Vacancy & sales module'!S1032","v":3.0000000000000023E-2},{"$f":"'Vacancy & sales module'!T1032","v":3.0000000000000027E-2},{"$f":"'Vacancy & sales module'!U1032","v":3.0000000000000027E-2},{"$f":"'Vacancy & sales module'!V1032","v":3.000000000000003E-2},{"$f":"'Vacancy & sales module'!W1032","v":3.000000000000003E-2},{"$f":"'Vacancy & sales module'!X1032","v":3.0000000000000058E-2},{"$f":"'Vacancy & sales module'!Y1032","v":3.0000000000000065E-2},{"$f":"'Vacancy & sales module'!Z1032","v":3.0000000000000068E-2},{"$f":"'Vacancy & sales module'!AA1032","v":3.0000000000000075E-2},null,null,89,{"$f":"VLOOKUP($C117,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},null,null,null,230.88683999999998,236.19723731999997,188.33146234763333,211.5951030469769,201.16389799625478,191.04610030757291,181.42163463165991,172.28206676447437,163.60292735177126,155.36102126464181,147.5343217819939,140.10191183408924,133.04392810082061,126.34150792644233,119.97673890860443,113.93261102696395]
[null,null,70,{"$f":"VLOOKUP($C118,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},null,{"$f":"IF(VLOOKUP($C118,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,238.53623999999999,244.02257351999995,250.61118300503995,236.05808133901684,219.78028372846961,210.46204243008887,201.52543872107202,192.96832964422941,184.77456974380732,176.92873067297731,169.41603912786286,162.22234910408054,155.33411526038986,148.7383674135265,142.42268611602657,136.37517927105839,null,null,70,{"$f":"VLOOKUP($C118,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},null,{"$f":"IF(VLOOKUP($C118,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"'Vacancy & sales module'!L1033","v":0},{"$f":"'Vacancy & sales module'!M1033","v":0},{"$f":"'Vacancy & sales module'!N1033","v":0.2},{"$f":"'Vacancy & sales module'!O1033","v":5.7775962355401569E-2},{"$f":"'Vacancy & sales module'!P1033","v":2.999999999999994E-2},{"$f":"'Vacancy & sales module'!Q1033","v":2.9999999999999933E-2},{"$f":"'Vacancy & sales module'!R1033","v":2.999999999999993E-2},{"$f":"'Vacancy & sales module'!S1033","v":2.9999999999999923E-2},{"$f":"'Vacancy & sales module'!T1033","v":2.9999999999999919E-2},{"$f":"'Vacancy & sales module'!U1033","v":2.9999999999999916E-2},{"$f":"'Vacancy & sales module'!V1033","v":2.9999999999999909E-2},{"$f":"'Vacancy & sales module'!W1033","v":2.9999999999999902E-2},{"$f":"'Vacancy & sales module'!X1033","v":2.9999999999999891E-2},{"$f":"'Vacancy & sales module'!Y1033","v":2.9999999999999884E-2},{"$f":"'Vacancy & sales module'!Z1033","v":2.9999999999999881E-2},{"$f":"'Vacancy & sales module'!AA1033","v":2.9999999999999871E-2},null,null,70,{"$f":"VLOOKUP($C118,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},null,null,null,238.53623999999999,244.02257351999995,200.48894640403196,222.41959851788548,213.18687521661553,204.14818115718623,195.47967555943987,187.17927975490255,179.23133265149312,171.620868752788,164.33355795402699,157.35567863095812,150.67409180257818,144.27621639112073,138.15000553254578,132.28392389292665]
[null,null,59,{"$f":"VLOOKUP($C119,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},null,{"$f":"IF(VLOOKUP($C119,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,262.57871999999998,268.61803055999997,274.52762723232001,254.152467390711,236.62693976233996,226.59443418451019,216.97281958078167,207.75978873144751,198.93795859503885,190.49071820703395,182.40216185638732,174.65705921547195,167.24082666199308,160.13949981879202,153.33970725965602,146.82864533162351,null,null,59,{"$f":"VLOOKUP($C119,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},null,{"$f":"IF(VLOOKUP($C119,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"'Vacancy & sales module'!L1034","v":0},{"$f":"'Vacancy & sales module'!M1034","v":0},{"$f":"'Vacancy & sales module'!N1034","v":0.2},{"$f":"'Vacancy & sales module'!O1034","v":5.7775962355401674E-2},{"$f":"'Vacancy & sales module'!P1034","v":3.0000000000000058E-2},{"$f":"'Vacancy & sales module'!Q1034","v":3.0000000000000065E-2},{"$f":"'Vacancy & sales module'!R1034","v":3.0000000000000068E-2},{"$f":"'Vacancy & sales module'!S1034","v":3.0000000000000072E-2},{"$f":"'Vacancy & sales module'!T1034","v":3.0000000000000079E-2},{"$f":"'Vacancy & sales module'!U1034","v":3.0000000000000082E-2},{"$f":"'Vacancy & sales module'!V1034","v":3.0000000000000089E-2},{"$f":"'Vacancy & sales module'!W1034","v":3.0000000000000096E-2},{"$f":"'Vacancy & sales module'!X1034","v":3.0000000000000103E-2},{"$f":"'Vacancy & sales module'!Y1034","v":3.000000000000011E-2},{"$f":"'Vacancy & sales module'!Z1034","v":3.000000000000012E-2},{"$f":"'Vacancy & sales module'!AA1034","v":3.0000000000000124E-2},null,null,59,{"$f":"VLOOKUP($C119,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},null,null,null,262.57871999999998,268.61803055999997,219.62210178585602,239.46856400221282,229.52813156946976,219.79660115897488,210.46363499335823,201.5269950695041,192.96981983718769,184.77599666082293,176.93009700069567,169.41734743900776,162.22360186213328,155.33531482422825,148.73951604186632,142.42378597167479]
[null,null,130,{"$f":"VLOOKUP($C120,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,{"$f":"IF(VLOOKUP($C120,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,443.35972000000004,453.55699355999997,465.80303238611987,432.94528448530423,392.7997830952927,376.16955359553833,360.19665250493131,344.90209693794333,330.25697368521469,316.23370700330025,302.80589181552784,289.94824424975127,277.63655402956823,265.84763888764093,254.55930091470111,243.75028476205085,null,null,130,{"$f":"VLOOKUP($C120,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,{"$f":"IF(VLOOKUP($C120,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"'Vacancy & sales module'!L1035","v":0.17857142857142858},{"$f":"'Vacancy & sales module'!M1035","v":0.17857142857142858},{"$f":"'Vacancy & sales module'!N1035","v":0.3482142857142857},{"$f":"'Vacancy & sales module'!O1035","v":8.2689926190737159E-2},{"$f":"'Vacancy & sales module'!P1035","v":3.0000000000000006E-2},{"$f":"'Vacancy & sales module'!Q1035","v":3.0000000000000009E-2},{"$f":"'Vacancy & sales module'!R1035","v":3.0000000000000009E-2},{"$f":"'Vacancy & sales module'!S1035","v":3.0000000000000009E-2},{"$f":"'Vacancy & sales module'!T1035","v":3.0000000000000009E-2},{"$f":"'Vacancy & sales module'!U1035","v":3.0000000000000013E-2},{"$f":"'Vacancy & sales module'!V1035","v":3.0000000000000016E-2},{"$f":"'Vacancy & sales module'!W1035","v":3.0000000000000013E-2},{"$f":"'Vacancy & sales module'!X1035","v":3.0000000000000016E-2},{"$f":"'Vacancy & sales module'!Y1035","v":3.0000000000000016E-2},{"$f":"'Vacancy & sales module'!Z1035","v":3.0000000000000016E-2},{"$f":"'Vacancy & sales module'!AA1035","v":3.0000000000000023E-2},null,null,130,{"$f":"VLOOKUP($C120,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,null,null,364.18834142857145,372.56467328142855,303.60376218023885,397.14507086658676,381.01578960243393,364.88446698767217,349.39075292978333,334.55503402980503,320.34926447465824,306.74669579320124,293.72171506106201,281.24979692225872,269.30745740868116,257.8722097210117,246.92252188726007,236.43777621918932]
[null,null,127,{"$f":"VLOOKUP($C121,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,{"$f":"IF(VLOOKUP($C121,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,428.44158666666664,438.29574315999992,450.12972822531981,418.96131911181209,381.16062944501084,365.02069863003811,349.52120544934922,334.67994730361954,320.46887372075724,306.86122622949654,293.83138234236185,281.35480754630527,269.40800910497524,257.96849182312667,247.0147156893473,236.52605531734565,null,null,127,{"$f":"VLOOKUP($C121,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,{"$f":"IF(VLOOKUP($C121,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"'Vacancy & sales module'!L1036","v":0.16},{"$f":"'Vacancy & sales module'!M1036","v":0.16},{"$f":"'Vacancy & sales module'!N1036","v":0.33279999999999998},{"$f":"'Vacancy & sales module'!O1036","v":8.0067771170664326E-2},{"$f":"'Vacancy & sales module'!P1036","v":3.0000000000000006E-2},{"$f":"'Vacancy & sales module'!Q1036","v":3.0000000000000006E-2},{"$f":"'Vacancy & sales module'!R1036","v":3.0000000000000006E-2},{"$f":"'Vacancy & sales module'!S1036","v":3.0000000000000002E-2},{"$f":"'Vacancy & sales module'!T1036","v":3.0000000000000006E-2},{"$f":"'Vacancy & sales module'!U1036","v":3.0000000000000006E-2},{"$f":"'Vacancy & sales module'!V1036","v":3.0000000000000009E-2},{"$f":"'Vacancy & sales module'!W1036","v":3.0000000000000006E-2},{"$f":"'Vacancy & sales module'!X1036","v":3.0000000000000006E-2},{"$f":"'Vacancy & sales module'!Y1036","v":3.0000000000000009E-2},{"$f":"'Vacancy & sales module'!Z1036","v":3.0000000000000013E-2},{"$f":"'Vacancy & sales module'!AA1036","v":3.0000000000000009E-2},null,null,127,{"$f":"VLOOKUP($C121,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,null,null,359.89093279999997,368.16842425439989,300.32655467193337,385.41602008380784,369.72581056166052,354.07007767113697,339.03556928586875,324.63954888451093,310.8548075091345,297.65538944261164,285.01644087209098,272.9141633199161,261.325768831826,250.22943706843287,239.60427421866686,229.43027365782527]
[null,null,71,{"$f":"VLOOKUP($C122,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},null,{"$f":"IF(VLOOKUP($C122,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,523.24104,535.27558391999992,549.72802468583984,521.73630245669619,492.72424003718754,471.81769088117312,451.78348364435033,432.59999698687113,414.23107336746574,396.6421251464821,379.80003325620595,363.67308492042685,348.23091394076096,333.4444435186918,319.28583150548258,305.72841797687005,null,null,71,{"$f":"VLOOKUP($C122,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},null,{"$f":"IF(VLOOKUP($C122,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"'Vacancy & sales module'!L1037","v":0},{"$f":"'Vacancy & sales module'!M1037","v":0},{"$f":"'Vacancy & sales module'!N1037","v":0.115},{"$f":"'Vacancy & sales module'!O1037","v":4.3783336756645724E-2},{"$f":"'Vacancy & sales module'!P1037","v":0.03},{"$f":"'Vacancy & sales module'!Q1037","v":3.0000000000000002E-2},{"$f":"'Vacancy & sales module'!R1037","v":0.03},{"$f":"'Vacancy & sales module'!S1037","v":0.03},{"$f":"'Vacancy & sales module'!T1037","v":0.03},{"$f":"'Vacancy & sales module'!U1037","v":0.03},{"$f":"'Vacancy & sales module'!V1037","v":2.9999999999999995E-2},{"$f":"'Vacancy & sales module'!W1037","v":3.0000000000000002E-2},{"$f":"'Vacancy & sales module'!X1037","v":0.03},{"$f":"'Vacancy & sales module'!Y1037","v":0.03},{"$f":"'Vacancy & sales module'!Z1037","v":2.9999999999999978E-2},{"$f":"'Vacancy & sales module'!AA1037","v":2.9999999999999975E-2},null,null,71,{"$f":"VLOOKUP($C122,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},null,null,null,523.24104,535.27558391999992,486.50930184696824,498.8929462280675,477.9425128360719,457.66316015473791,438.22997913501979,419.62199707726501,401.80414116644175,384.7428613920876,368.40603225851976,352.76289237281401,337.7839865225381,323.44111021313103,309.70725656031811,296.55656543756396]
[null,null,74,{"$f":"VLOOKUP($C123,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,{"$f":"IF(VLOOKUP($C123,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,26.727359999999997,27.342089279999993,27.943615244159986,25.877235139057827,24.092825158578581,23.071337905132776,22.091686650615092,21.153636479081214,20.255417488172384,19.395338386675778,18.571779690708336,17.783190682414368,17.028086490027054,16.305045291932693,15.612705639455216,14.949763893319634,null,null,74,{"$f":"VLOOKUP($C123,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,{"$f":"IF(VLOOKUP($C123,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"'Vacancy & sales module'!L1038","v":0},{"$f":"'Vacancy & sales module'!M1038","v":0},{"$f":"'Vacancy & sales module'!N1038","v":0.2},{"$f":"'Vacancy & sales module'!O1038","v":5.7775962355401604E-2},{"$f":"'Vacancy & sales module'!P1038","v":2.9999999999999968E-2},{"$f":"'Vacancy & sales module'!Q1038","v":2.9999999999999961E-2},{"$f":"'Vacancy & sales module'!R1038","v":2.9999999999999964E-2},{"$f":"'Vacancy & sales module'!S1038","v":2.9999999999999957E-2},{"$f":"'Vacancy & sales module'!T1038","v":2.9999999999999954E-2},{"$f":"'Vacancy & sales module'!U1038","v":2.999999999999995E-2},{"$f":"'Vacancy & sales module'!V1038","v":2.999999999999995E-2},{"$f":"'Vacancy & sales module'!W1038","v":2.9999999999999947E-2},{"$f":"'Vacancy & sales module'!X1038","v":2.999999999999994E-2},{"$f":"'Vacancy & sales module'!Y1038","v":2.9999999999999936E-2},{"$f":"'Vacancy & sales module'!Z1038","v":2.9999999999999933E-2},{"$f":"'Vacancy & sales module'!AA1038","v":2.9999999999999926E-2},null,null,74,{"$f":"VLOOKUP($C123,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,null,null,26.727359999999997,27.342089279999993,22.354892195327992,24.382152975801745,23.370040403821225,22.379197767978795,21.428936051096642,20.519027384708778,19.647754963527213,18.813478235075507,18.014626299987089,17.249694961941938,16.517243895326242,15.815893933174713,15.144324470271561,14.501270976520047]
[null,null,98,{"$f":"VLOOKUP($C124,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},null,{"$f":"IF(VLOOKUP($C124,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,231.12936000000005,236.44533527999999,242.82935933255999,226.70511105907747,208.56970472547209,198.07942243615324,188.10063407422274,178.62459493218549,169.62593482165008,161.08060468990021,152.96576690672461,145.25973434484817,137.94191242019826,130.99274405231279,124.39365739750457,118.12701621509808,null,null,98,{"$f":"VLOOKUP($C124,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},null,{"$f":"IF(VLOOKUP($C124,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"'Vacancy & sales module'!L1039","v":0},{"$f":"'Vacancy & sales module'!M1039","v":0},{"$f":"'Vacancy & sales module'!N1039","v":0.22},{"$f":"'Vacancy & sales module'!O1039","v":6.1320746422841056E-2},{"$f":"'Vacancy & sales module'!P1039","v":2.9999999999999968E-2},{"$f":"'Vacancy & sales module'!Q1039","v":2.9999999999999968E-2},{"$f":"'Vacancy & sales module'!R1039","v":2.9999999999999964E-2},{"$f":"'Vacancy & sales module'!S1039","v":2.9999999999999961E-2},{"$f":"'Vacancy & sales module'!T1039","v":2.9999999999999961E-2},{"$f":"'Vacancy & sales module'!U1039","v":2.9999999999999954E-2},{"$f":"'Vacancy & sales module'!V1039","v":2.999999999999995E-2},{"$f":"'Vacancy & sales module'!W1039","v":2.9999999999999923E-2},{"$f":"'Vacancy & sales module'!X1039","v":2.9999999999999916E-2},{"$f":"'Vacancy & sales module'!Y1039","v":2.9999999999999909E-2},{"$f":"'Vacancy & sales module'!Z1039","v":2.9999999999999902E-2},{"$f":"'Vacancy & sales module'!AA1039","v":2.9999999999999891E-2},null,null,98,{"$f":"VLOOKUP($C124,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},null,null,null,231.12936000000005,236.44533527999999,189.40690027939681,212.80338443106177,202.31261358370796,192.13703976306866,182.45761505199607,173.26585708421993,164.53715677700058,156.24818654920321,148.37679389952288,140.90194231450275,133.80365504759231,127.06296173074341,120.66184767557944,114.58320572864515]
[null,null,114,{"$f":"VLOOKUP($C125,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,{"$f":"IF(VLOOKUP($C125,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,674.7055600000001,690.22378788000003,705.59568707327981,662.27517618825016,612.44983381345071,586.49276407023422,561.58918593386124,537.74316460153034,514.90968520632418,493.04575375871275,472.11020162125874,452.0636082466757,432.86822695042906,414.48791383570972,396.88805973637068,380.03552504968121,null,null,114,{"$f":"VLOOKUP($C125,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,{"$f":"IF(VLOOKUP($C125,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"'Vacancy & sales module'!L1040","v":4.7619047619047616E-2},{"$f":"'Vacancy & sales module'!M1040","v":4.7619047619047616E-2},{"$f":"'Vacancy & sales module'!N1040","v":0.23952380952380953},{"$f":"'Vacancy & sales module'!O1040","v":6.4354959606896009E-2},{"$f":"'Vacancy & sales module'!P1040","v":3.0000000000000041E-2},{"$f":"'Vacancy & sales module'!Q1040","v":3.0000000000000047E-2},{"$f":"'Vacancy & sales module'!R1040","v":3.0000000000000051E-2},{"$f":"'Vacancy & sales module'!S1040","v":3.0000000000000054E-2},{"$f":"'Vacancy & sales module'!T1040","v":3.0000000000000054E-2},{"$f":"'Vacancy & sales module'!U1040","v":3.0000000000000061E-2},{"$f":"'Vacancy & sales module'!V1040","v":3.0000000000000065E-2},{"$f":"'Vacancy & sales module'!W1040","v":3.0000000000000072E-2},{"$f":"'Vacancy & sales module'!X1040","v":3.0000000000000075E-2},{"$f":"'Vacancy & sales module'!Y1040","v":3.0000000000000079E-2},{"$f":"'Vacancy & sales module'!Z1040","v":3.0000000000000089E-2},{"$f":"'Vacancy & sales module'!AA1040","v":3.0000000000000093E-2},null,null,114,{"$f":"VLOOKUP($C125,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,null,null,642.57672380952386,657.35598845714287,536.58872012191807,619.65448397600539,594.07633879904722,568.8979811481272,544.74151035584543,521.61086966348444,499.46239465013446,478.25438114595136,457.94689557262097,438.50169999927539,419.88218014191619,402.05327642063844,384.98141794427949,368.63445929819073]
[null,null,118,{"$f":"VLOOKUP($C126,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},null,{"$f":"IF(VLOOKUP($C126,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,236.70095999999998,242.14508207999995,248.68299929615989,231.50512034910145,211.69116784622366,201.04725822007063,190.91894857596694,181.30092982482006,172.16744265947969,163.49407772261878,155.25765520742482,147.43616304808074,140.00869809156251,132.95541023338831,126.25744936766803,119.89691500967666,null,null,118,{"$f":"VLOOKUP($C126,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},null,{"$f":"IF(VLOOKUP($C126,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"'Vacancy & sales module'!L1041","v":4.3478260869565216E-2},{"$f":"'Vacancy & sales module'!M1041","v":4.3478260869565216E-2},{"$f":"'Vacancy & sales module'!N1041","v":0.25521739130434778},{"$f":"'Vacancy & sales module'!O1041","v":6.7232829292509122E-2},{"$f":"'Vacancy & sales module'!P1041","v":2.999999999999995E-2},{"$f":"'Vacancy & sales module'!Q1041","v":2.9999999999999943E-2},{"$f":"'Vacancy & sales module'!R1041","v":2.9999999999999943E-2},{"$f":"'Vacancy & sales module'!S1041","v":2.999999999999994E-2},{"$f":"'Vacancy & sales module'!T1041","v":2.9999999999999936E-2},{"$f":"'Vacancy & sales module'!U1041","v":2.999999999999993E-2},{"$f":"'Vacancy & sales module'!V1041","v":2.9999999999999923E-2},{"$f":"'Vacancy & sales module'!W1041","v":2.9999999999999916E-2},{"$f":"'Vacancy & sales module'!X1041","v":2.9999999999999909E-2},{"$f":"'Vacancy & sales module'!Y1041","v":2.9999999999999905E-2},{"$f":"'Vacancy & sales module'!Z1041","v":2.9999999999999895E-2},{"$f":"'Vacancy & sales module'!AA1041","v":2.9999999999999888E-2},null,null,118,{"$f":"VLOOKUP($C126,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},null,null,null,226.40961391304347,231.61703503304344,185.21477295405299,215.94037611232855,205.34043281083697,195.01584047346853,185.19138011868793,175.86190193007548,167.00241937969531,158.58925539094022,150.59992555120209,143.01307815663833,135.80843714881564,128.96674792638666,122.469725886638,116.30000755938637]
[null,null,115,{"$f":"VLOOKUP($C127,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},null,{"$f":"IF(VLOOKUP($C127,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,258.16296,264.10070807999995,271.23142719815991,253.58690175699286,232.74467151411002,222.88449116429248,213.42039024508804,204.35820155893273,195.68080853615101,187.37187221903125,179.41574731575585,171.7974528601718,164.50264400315032,157.51758500198838,150.82912335672532,144.42466504467484,null,null,115,{"$f":"VLOOKUP($C127,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},null,{"$f":"IF(VLOOKUP($C127,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"'Vacancy & sales module'!L1042","v":0.1},{"$f":"'Vacancy & sales module'!M1042","v":0.1},{"$f":"'Vacancy & sales module'!N1042","v":0.28300000000000003},{"$f":"'Vacancy & sales module'!O1042","v":7.1645907727154026E-2},{"$f":"'Vacancy & sales module'!P1042","v":3.0000000000000034E-2},{"$f":"'Vacancy & sales module'!Q1042","v":3.0000000000000034E-2},{"$f":"'Vacancy & sales module'!R1042","v":3.0000000000000037E-2},{"$f":"'Vacancy & sales module'!S1042","v":3.0000000000000041E-2},{"$f":"'Vacancy & sales module'!T1042","v":3.0000000000000044E-2},{"$f":"'Vacancy & sales module'!U1042","v":3.0000000000000047E-2},{"$f":"'Vacancy & sales module'!V1042","v":3.0000000000000051E-2},{"$f":"'Vacancy & sales module'!W1042","v":3.0000000000000054E-2},{"$f":"'Vacancy & sales module'!X1042","v":3.0000000000000054E-2},{"$f":"'Vacancy & sales module'!Y1042","v":3.0000000000000061E-2},{"$f":"'Vacancy & sales module'!Z1042","v":3.0000000000000068E-2},{"$f":"'Vacancy & sales module'!AA1042","v":3.0000000000000072E-2},null,null,115,{"$f":"VLOOKUP($C127,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},null,null,null,232.346664,237.69063727199995,194.47293330108064,235.41843799289646,225.76233136868672,216.1979564293637,207.01777853773541,198.22745551216474,189.81038428006647,181.75071605246029,174.03327489628316,166.64352927436664,159.56756468305582,152.79205745192871,146.30424965602356,140.09192509333459]
[null,null,112,{"$f":"VLOOKUP($C128,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},null,{"$f":"IF(VLOOKUP($C128,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,1024.4553599999999,1048.0178332799999,1076.3143147785597,1009.2572050003012,931.5916450493462,892.11261425168732,854.23183747768007,817.95971700573796,783.22777139705158,749.97060262806883,718.12558919233504,687.63276859878545,658.43472446459589,630.47647840314698,603.70538650260301,578.07104020018619,null,null,112,{"$f":"VLOOKUP($C128,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},null,{"$f":"IF(VLOOKUP($C128,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"'Vacancy & sales module'!L1043","v":6.0606060606060608E-2},{"$f":"'Vacancy & sales module'!M1043","v":6.0606060606060608E-2},{"$f":"'Vacancy & sales module'!N1043","v":0.2503030303030303},{"$f":"'Vacancy & sales module'!O1043","v":6.6157329642776846E-2},{"$f":"'Vacancy & sales module'!P1043","v":3.0000000000000002E-2},{"$f":"'Vacancy & sales module'!Q1043","v":3.0000000000000002E-2},{"$f":"'Vacancy & sales module'!R1043","v":3.0000000000000002E-2},{"$f":"'Vacancy & sales module'!S1043","v":3.0000000000000002E-2},{"$f":"'Vacancy & sales module'!T1043","v":3.0000000000000023E-2},{"$f":"'Vacancy & sales module'!U1043","v":3.0000000000000051E-2},{"$f":"'Vacancy & sales module'!V1043","v":3.0000000000000051E-2},{"$f":"'Vacancy & sales module'!W1043","v":3.0000000000000058E-2},{"$f":"'Vacancy & sales module'!X1043","v":3.0000000000000065E-2},{"$f":"'Vacancy & sales module'!Y1043","v":3.0000000000000068E-2},{"$f":"'Vacancy & sales module'!Z1043","v":3.0000000000000072E-2},{"$f":"'Vacancy & sales module'!AA1043","v":3.0000000000000079E-2},null,null,112,{"$f":"VLOOKUP($C128,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},null,null,null,962.36715636363635,984.50160095999991,806.90958023095664,942.48744339474854,903.64389569786579,865.34923582413671,828.60488235334969,793.42092549556583,759.73093825514002,727.47148454922672,696.58182151656501,667.00378554082181,638.68168273065794,611.56218405105255,585.5942249075249,560.72890899418064]
[null,null,133,{"$f":"VLOOKUP($C129,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},null,{"$f":"IF(VLOOKUP($C129,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,368.16487999999998,376.63267223999992,386.80175439047986,365.24509196488839,341.66256982576533,327.1730736290346,313.2807140821601,299.97828803206971,287.24070527951073,275.04398171879848,263.36515155857603,252.18222417382611,241.4741426984628,231.22074437635769,221.40272259592655,212.00159053679187,null,null,133,{"$f":"VLOOKUP($C129,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},null,{"$f":"IF(VLOOKUP($C129,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"'Vacancy & sales module'!L1044","v":6.25E-2},{"$f":"'Vacancy & sales module'!M1044","v":6.25E-2},{"$f":"'Vacancy & sales module'!N1044","v":0.17218750000000002},{"$f":"'Vacancy & sales module'!O1044","v":5.3174164456773816E-2},{"$f":"'Vacancy & sales module'!P1044","v":0.03},{"$f":"'Vacancy & sales module'!Q1044","v":0.03},{"$f":"'Vacancy & sales module'!R1044","v":0.03},{"$f":"'Vacancy & sales module'!S1044","v":3.0000000000000002E-2},{"$f":"'Vacancy & sales module'!T1044","v":0.03},{"$f":"'Vacancy & sales module'!U1044","v":2.9999999999999978E-2},{"$f":"'Vacancy & sales module'!V1044","v":2.9999999999999975E-2},{"$f":"'Vacancy & sales module'!W1044","v":2.9999999999999971E-2},{"$f":"'Vacancy & sales module'!X1044","v":2.9999999999999968E-2},{"$f":"'Vacancy & sales module'!Y1044","v":2.9999999999999968E-2},{"$f":"'Vacancy & sales module'!Z1044","v":2.9999999999999964E-2},{"$f":"'Vacancy & sales module'!AA1044","v":2.9999999999999961E-2},null,null,133,{"$f":"VLOOKUP($C129,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},null,null,null,345.15457499999997,353.09313022499992,320.19932730636907,345.82348937771792,331.41269273099238,317.35788142016355,303.88229265969528,290.97893939110759,278.62348412112539,266.7926622672345,255.46419701181875,244.61675744861134,234.22991841750894,224.28412204506697,214.76064091804878,205.64154282068813]
[null,null,105,{"$f":"VLOOKUP($C130,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,{"$f":"IF(VLOOKUP($C130,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,603.62076000000002,617.50403748000008,634.17664649196013,601.88486631037381,568.41600238710168,544.29781186723949,521.18597148429012,499.05553845167208,477.8648007459152,457.57385741174778,438.14450166626131,419.54014905102355,401.72576854525158,384.66781660423612,368.33417399860559,352.6940853355004,null,null,105,{"$f":"VLOOKUP($C130,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,{"$f":"IF(VLOOKUP($C130,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"'Vacancy & sales module'!L1045","v":0},{"$f":"'Vacancy & sales module'!M1045","v":0},{"$f":"'Vacancy & sales module'!N1045","v":0.115},{"$f":"'Vacancy & sales module'!O1045","v":4.3783336756645738E-2},{"$f":"'Vacancy & sales module'!P1045","v":2.9999999999999975E-2},{"$f":"'Vacancy & sales module'!Q1045","v":2.9999999999999975E-2},{"$f":"'Vacancy & sales module'!R1045","v":2.9999999999999975E-2},{"$f":"'Vacancy & sales module'!S1045","v":2.9999999999999971E-2},{"$f":"'Vacancy & sales module'!T1045","v":2.9999999999999975E-2},{"$f":"'Vacancy & sales module'!U1045","v":2.9999999999999971E-2},{"$f":"'Vacancy & sales module'!V1045","v":2.9999999999999968E-2},{"$f":"'Vacancy & sales module'!W1045","v":2.9999999999999968E-2},{"$f":"'Vacancy & sales module'!X1045","v":2.9999999999999961E-2},{"$f":"'Vacancy & sales module'!Y1045","v":2.9999999999999961E-2},{"$f":"'Vacancy & sales module'!Z1045","v":2.9999999999999957E-2},{"$f":"'Vacancy & sales module'!AA1045","v":2.9999999999999978E-2},null,null,105,{"$f":"VLOOKUP($C130,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,null,null,603.62076000000002,617.50403748000008,561.24633214538471,575.532338519978,551.36352231548858,527.96887751122233,505.5503923397614,484.08387229812189,463.52885672353773,443.84664168939531,425.00016661627353,406.95394457949288,389.67399548889409,373.12778210610907,357.28414877864748,342.11326277543537]
[null,null,104,{"$f":"VLOOKUP($C131,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},null,{"$f":"IF(VLOOKUP($C131,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,206.91708000000003,211.67617284000002,217.39142950668003,198.23266071241932,173.17850587804293,164.49221438838151,156.20541236967901,148.33617481797427,140.86336952002904,133.76702545398282,127.02817744439966,120.62881573453902,114.55183785413666,108.78100291258376,103.30088819469981,98.096847943102063,null,null,104,{"$f":"VLOOKUP($C131,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},null,{"$f":"IF(VLOOKUP($C131,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"'Vacancy & sales module'!L1046","v":0.47619047619047616},{"$f":"'Vacancy & sales module'!M1046","v":0.47619047619047616},{"$f":"'Vacancy & sales module'!N1046","v":0.50619047619047619},{"$f":"'Vacancy & sales module'!O1046","v":0.11036862408915558},{"$f":"'Vacancy & sales module'!P1046","v":0.03},{"$f":"'Vacancy & sales module'!Q1046","v":0.03},{"$f":"'Vacancy & sales module'!R1046","v":0.03},{"$f":"'Vacancy & sales module'!S1046","v":0.03},{"$f":"'Vacancy & sales module'!T1046","v":2.9999999999999995E-2},{"$f":"'Vacancy & sales module'!U1046","v":2.9999999999999995E-2},{"$f":"'Vacancy & sales module'!V1046","v":2.9999999999999978E-2},{"$f":"'Vacancy & sales module'!W1046","v":2.999999999999995E-2},{"$f":"'Vacancy & sales module'!X1046","v":2.999999999999995E-2},{"$f":"'Vacancy & sales module'!Y1046","v":2.9999999999999943E-2},{"$f":"'Vacancy & sales module'!Z1046","v":2.999999999999994E-2},{"$f":"'Vacancy & sales module'!AA1046","v":2.9999999999999933E-2},null,null,104,{"$f":"VLOOKUP($C131,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},null,null,null,108.38513714285716,110.87799529714287,107.34995828496533,176.3539947000572,167.98315070170165,159.55744795673007,151.51924999858863,143.88608957343504,136.63746843442817,129.75401469036333,123.21733212106767,117.00995126250285,111.11528271851257,105.51757282520626,100.20186154885883,95.15394250480901]
[null,null,106,{"$f":"VLOOKUP($C132,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},null,{"$f":"IF(VLOOKUP($C132,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,649.59839999999997,664.53916319999985,682.48172060639979,638.78787588973705,587.54256503236547,562.64851046011631,538.75738733361879,515.88084260606252,493.97567418090887,473.00063605795867,452.91623333924804,433.68464814723075,415.26966841505958,397.63661970116419,380.75229989909451,364.58491671969495,null,null,106,{"$f":"VLOOKUP($C132,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},null,{"$f":"IF(VLOOKUP($C132,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"'Vacancy & sales module'!L1047","v":0.24074074074074073},{"$f":"'Vacancy & sales module'!M1047","v":0.24074074074074073},{"$f":"'Vacancy & sales module'!N1047","v":0.27074074074074073},{"$f":"'Vacancy & sales module'!O1047","v":6.9584263732694579E-2},{"$f":"'Vacancy & sales module'!P1047","v":3.0000000000000044E-2},{"$f":"'Vacancy & sales module'!Q1047","v":3.0000000000000047E-2},{"$f":"'Vacancy & sales module'!R1047","v":3.0000000000000051E-2},{"$f":"'Vacancy & sales module'!S1047","v":3.0000000000000054E-2},{"$f":"'Vacancy & sales module'!T1047","v":3.0000000000000058E-2},{"$f":"'Vacancy & sales module'!U1047","v":3.0000000000000061E-2},{"$f":"'Vacancy & sales module'!V1047","v":3.0000000000000065E-2},{"$f":"'Vacancy & sales module'!W1047","v":3.0000000000000072E-2},{"$f":"'Vacancy & sales module'!X1047","v":3.0000000000000075E-2},{"$f":"'Vacancy & sales module'!Y1047","v":3.0000000000000082E-2},{"$f":"'Vacancy & sales module'!Z1047","v":3.0000000000000086E-2},{"$f":"'Vacancy & sales module'!AA1047","v":3.0000000000000113E-2},null,null,106,{"$f":"VLOOKUP($C132,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},null,null,null,493.21359999999999,504.55751279999993,497.70611402740786,594.33829186457785,569.91628808139444,545.76905514631278,522.5946657136102,500.40441732788065,479.15640395548161,458.81061697621988,439.32874633907056,420.67410870281384,402.8115783626078,385.70752111012928,369.32973090212164,353.64736921810407]
[null,null,136,{"$f":"VLOOKUP($C133,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},null,{"$f":"IF(VLOOKUP($C133,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,350.53475999999989,358.59705947999987,368.27918008595981,344.74998163031523,317.18015519328458,303.74109627302346,290.84367356674119,278.49396205642239,266.66863992696403,255.34544086875525,244.50304389116135,234.12103332900438,224.17986040059372,214.66080639839538,205.54594744268721,196.81812073183258,null,null,136,{"$f":"VLOOKUP($C133,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},null,{"$f":"IF(VLOOKUP($C133,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"'Vacancy & sales module'!L1048","v":8.3333333333333329E-2},{"$f":"'Vacancy & sales module'!M1048","v":8.3333333333333329E-2},{"$f":"'Vacancy & sales module'!N1048","v":0.26916666666666667},{"$f":"'Vacancy & sales module'!O1048","v":6.9319880241052387E-2},{"$f":"'Vacancy & sales module'!P1048","v":3.0000000000000054E-2},{"$f":"'Vacancy & sales module'!Q1048","v":3.0000000000000058E-2},{"$f":"'Vacancy & sales module'!R1048","v":3.0000000000000065E-2},{"$f":"'Vacancy & sales module'!S1048","v":3.0000000000000068E-2},{"$f":"'Vacancy & sales module'!T1048","v":3.0000000000000072E-2},{"$f":"'Vacancy & sales module'!U1048","v":3.0000000000000079E-2},{"$f":"'Vacancy & sales module'!V1048","v":3.0000000000000082E-2},{"$f":"'Vacancy & sales module'!W1048","v":3.0000000000000089E-2},{"$f":"'Vacancy & sales module'!X1048","v":3.00000000000001E-2},{"$f":"'Vacancy & sales module'!Y1048","v":3.0000000000000103E-2},{"$f":"'Vacancy & sales module'!Z1048","v":3.000000000000011E-2},{"$f":"'Vacancy & sales module'!AA1048","v":3.0000000000000117E-2},null,null,136,{"$f":"VLOOKUP($C133,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},null,null,null,321.32352999999989,328.71397118999988,269.15070077948894,320.85195419059676,307.66475053748604,294.62886338483275,282.11836335973896,270.13914319472968,258.66858072915511,247.68507764269259,237.16795257442649,227.09740232913421,217.45446458857589,208.22098220644349,199.37956901940657,190.91357710987756]
[null,null,142,{"$f":"VLOOKUP($C134,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},null,{"$f":"IF(VLOOKUP($C134,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,461.66916000000003,472.28755068000004,485.03931454836004,459.511741987454,432.50074918124619,414.15282572165256,396.56716245509614,379.72825369090185,363.6043532360294,348.16510071930827,333.38142483733714,319.22548870335231,305.67063743163067,292.69134794773737,280.26318092991482,268.36273479112037,null,null,142,{"$f":"VLOOKUP($C134,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},null,{"$f":"IF(VLOOKUP($C134,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"'Vacancy & sales module'!L1049","v":2.2222222222222223E-2},{"$f":"'Vacancy & sales module'!M1049","v":2.2222222222222223E-2},{"$f":"'Vacancy & sales module'!N1049","v":0.13533333333333333},{"$f":"'Vacancy & sales module'!O1049","v":4.7111369747098314E-2},{"$f":"'Vacancy & sales module'!P1049","v":3.0000000000000016E-2},{"$f":"'Vacancy & sales module'!Q1049","v":3.0000000000000016E-2},{"$f":"'Vacancy & sales module'!R1049","v":3.0000000000000016E-2},{"$f":"'Vacancy & sales module'!S1049","v":3.000000000000002E-2},{"$f":"'Vacancy & sales module'!T1049","v":3.000000000000002E-2},{"$f":"'Vacancy & sales module'!U1049","v":3.0000000000000027E-2},{"$f":"'Vacancy & sales module'!V1049","v":3.0000000000000023E-2},{"$f":"'Vacancy & sales module'!W1049","v":3.0000000000000027E-2},{"$f":"'Vacancy & sales module'!X1049","v":3.0000000000000051E-2},{"$f":"'Vacancy & sales module'!Y1049","v":3.0000000000000051E-2},{"$f":"'Vacancy & sales module'!Z1049","v":3.0000000000000058E-2},{"$f":"'Vacancy & sales module'!AA1049","v":3.0000000000000061E-2},null,null,142,{"$f":"VLOOKUP($C134,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},null,null,null,451.40984533333335,461.79227177600001,419.39732731281532,437.86351440754981,419.52572670580878,401.728240950003,384.67014758144325,368.33640608017481,352.69622263894848,337.72014769772903,323.37998209221701,309.64872404225173,296.50051830868176,283.91060750930524,271.85528550201735,260.31185274738675]
[null,null,140,{"$f":"VLOOKUP($C135,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},null,{"$f":"IF(VLOOKUP($C135,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,545.40780000000007,557.95217939999998,573.01688824379994,539.10071770925322,504.02163971948499,478.65027031504292,454.53701705170215,431.63857967343631,409.89370814278266,389.24428882674363,369.63513558363678,351.01384241182518,333.33064339289507,316.53827969087024,300.59187325167261,285.44880686528757,null,null,140,{"$f":"VLOOKUP($C135,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},null,{"$f":"IF(VLOOKUP($C135,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"'Vacancy & sales module'!L1050","v":0},{"$f":"'Vacancy & sales module'!M1050","v":0},{"$f":"'Vacancy & sales module'!N1050","v":0.125},{"$f":"'Vacancy & sales module'!O1050","v":4.5540312114900158E-2},{"$f":"'Vacancy & sales module'!P1050","v":2.9999999999999985E-2},{"$f":"'Vacancy & sales module'!Q1050","v":2.9999999999999982E-2},{"$f":"'Vacancy & sales module'!R1050","v":2.9999999999999982E-2},{"$f":"'Vacancy & sales module'!S1050","v":2.9999999999999982E-2},{"$f":"'Vacancy & sales module'!T1050","v":2.9999999999999978E-2},{"$f":"'Vacancy & sales module'!U1050","v":2.9999999999999975E-2},{"$f":"'Vacancy & sales module'!V1050","v":2.9999999999999978E-2},{"$f":"'Vacancy & sales module'!W1050","v":2.9999999999999975E-2},{"$f":"'Vacancy & sales module'!X1050","v":2.9999999999999968E-2},{"$f":"'Vacancy & sales module'!Y1050","v":2.9999999999999968E-2},{"$f":"'Vacancy & sales module'!Z1050","v":2.9999999999999968E-2},{"$f":"'Vacancy & sales module'!AA1050","v":2.9999999999999964E-2},null,null,140,{"$f":"VLOOKUP($C135,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},null,null,null,545.40780000000007,557.95217939999998,501.38977721332492,514.54990276340709,488.90099052790043,464.29076220559159,440.90090654015108,418.68942228323323,397.59689689849915,377.56696016194132,358.54608151612769,340.48342713947039,323.33072409110827,307.04213130014415,291.57411705412244,276.88534265932896]
[null,null,134,{"$f":"VLOOKUP($C136,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,{"$f":"IF(VLOOKUP($C136,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,1038.6924399999998,1062.5823661199997,1083.7190127993599,994.72152128936466,879.94712032960024,842.74544581940859,806.96069305560536,772.69578532140815,739.88582239694995,708.46902569509098,678.38623903251801,649.58081809881105,621.99852379625668,595.58742011047468,570.29777631762579,546.08197334406532,null,null,134,{"$f":"VLOOKUP($C136,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,{"$f":"IF(VLOOKUP($C136,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"'Vacancy & sales module'!L1051","v":0.45588235294117646},{"$f":"'Vacancy & sales module'!M1051","v":0.45588235294117646},{"$f":"'Vacancy & sales module'!N1051","v":0.48588235294117643},{"$f":"'Vacancy & sales module'!O1051","v":0.10643751849294798},{"$f":"'Vacancy & sales module'!P1051","v":2.999999999999995E-2},{"$f":"'Vacancy & sales module'!Q1051","v":2.999999999999995E-2},{"$f":"'Vacancy & sales module'!R1051","v":2.9999999999999947E-2},{"$f":"'Vacancy & sales module'!S1051","v":2.9999999999999943E-2},{"$f":"'Vacancy & sales module'!T1051","v":2.9999999999999936E-2},{"$f":"'Vacancy & sales module'!U1051","v":2.9999999999999933E-2},{"$f":"'Vacancy & sales module'!V1051","v":2.999999999999993E-2},{"$f":"'Vacancy & sales module'!W1051","v":2.9999999999999923E-2},{"$f":"'Vacancy & sales module'!X1051","v":2.9999999999999919E-2},{"$f":"'Vacancy & sales module'!Y1051","v":2.9999999999999912E-2},{"$f":"'Vacancy & sales module'!Z1051","v":2.9999999999999909E-2},{"$f":"'Vacancy & sales module'!AA1051","v":2.9999999999999902E-2},null,null,134,{"$f":"VLOOKUP($C136,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,null,null,565.17088647058824,578.16981685941164,557.15906893331805,888.8458309717945,853.5487067197123,817.46308244482645,782.75187226393723,749.51491176176603,717.68924772504147,687.21495492423833,658.03465186154256,630.09339355584677,603.33856808236908,577.71979750716048,553.18884302809704,529.69951414374339]
[null,null,135,{"$f":"VLOOKUP($C137,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,{"$f":"IF(VLOOKUP($C137,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"H66*CA66/1000*12*$F137","v":759.12985333333336},{"$f":"I66*CA66/1000*12*$F137","v":776.58983996000006},{"$f":"J66*CB66/1000*12*$F137","v":797.55776563892005},{"$f":"K66*CC66/1000*12*$F137","v":733.89305880726408},{"$f":"L66*CD66/1000*12*$F137","v":652.54588793432981},{"$f":"M66*CE66/1000*12*$F137","v":624.95002138928021},{"$f":"N66*CF66/1000*12*$F137","v":598.41334072114182},{"$f":"O66*CG66/1000*12*$F137","v":573.00370414799977},{"$f":"P66*CH66/1000*12*$F137","v":548.67300292541836},{"$f":"Q66*CI66/1000*12*$F137","v":525.37542420865998},{"$f":"R66*CJ66/1000*12*$F137","v":503.06709987687765},{"$f":"S66*CK66/1000*12*$F137","v":481.706024524702},{"$f":"T66*CL66/1000*12*$F137","v":461.25197636693645},{"$f":"U66*CM66/1000*12*$F137","v":441.66644150304751},{"$f":"V66*CN66/1000*12*$F137","v":422.91254139750907},{"$f":"W66*CO66/1000*12*$F137","v":404.95496343945285},null,null,135,{"$f":"VLOOKUP($C137,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,{"$f":"IF(VLOOKUP($C137,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"'Vacancy & sales module'!L1052","v":0.42857142857142855},{"$f":"'Vacancy & sales module'!M1052","v":0.42857142857142855},{"$f":"'Vacancy & sales module'!N1052","v":0.45857142857142857},{"$f":"'Vacancy & sales module'!O1052","v":0.10167887862376555},{"$f":"'Vacancy & sales module'!P1052","v":3.0000000000000034E-2},{"$f":"'Vacancy & sales module'!Q1052","v":3.0000000000000041E-2},{"$f":"'Vacancy & sales module'!R1052","v":3.0000000000000041E-2},{"$f":"'Vacancy & sales module'!S1052","v":3.0000000000000041E-2},{"$f":"'Vacancy & sales module'!T1052","v":3.0000000000000044E-2},{"$f":"'Vacancy & sales module'!U1052","v":3.0000000000000047E-2},{"$f":"'Vacancy & sales module'!V1052","v":3.0000000000000051E-2},{"$f":"'Vacancy & sales module'!W1052","v":3.0000000000000054E-2},{"$f":"'Vacancy & sales module'!X1052","v":3.0000000000000058E-2},{"$f":"'Vacancy & sales module'!Y1052","v":3.0000000000000065E-2},{"$f":"'Vacancy & sales module'!Z1052","v":3.0000000000000044E-2},{"$f":"'Vacancy & sales module'!AA1052","v":3.0000000000000047E-2},null,null,135,{"$f":"VLOOKUP($C137,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,null,null,{"$f":"IFERROR(H137*(1-AF137),0)","v":433.7884876190476},{"$f":"IFERROR(I137*(1-AG137),0)","v":443.76562283428575},431.82056168164382,659.2716355579762,632.96951129629986,606.20152074760176,580.4609404995075,555.81359302355975,532.21281283765575,509.61416148240016,487.97508688057133,467.25484378896095,447.41441707592833,428.41644825795606,410.2251651555838,392.80631453626927]
[null,null,147,{"$f":"VLOOKUP($C138,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},null,{"$f":"IF(VLOOKUP($C138,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,430.83671999999996,440.74596455999995,452.64610560311991,425.85453484072013,398.1443427574095,378.10260962466333,359.05470648776816,340.96642895822538,323.78939348662368,307.47769407926847,291.9877372703678,277.27812572410517,263.30954759885088,250.0446714851843,237.44804663667506,225.48600822678733,null,null,147,{"$f":"VLOOKUP($C138,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},null,{"$f":"IF(VLOOKUP($C138,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"'Vacancy & sales module'!L1053","v":0},{"$f":"'Vacancy & sales module'!M1053","v":0},{"$f":"'Vacancy & sales module'!N1053","v":0.125},{"$f":"'Vacancy & sales module'!O1053","v":4.5540312114900158E-2},{"$f":"'Vacancy & sales module'!P1053","v":2.9999999999999985E-2},{"$f":"'Vacancy & sales module'!Q1053","v":2.9999999999999982E-2},{"$f":"'Vacancy & sales module'!R1053","v":2.9999999999999982E-2},{"$f":"'Vacancy & sales module'!S1053","v":2.9999999999999982E-2},{"$f":"'Vacancy & sales module'!T1053","v":2.9999999999999978E-2},{"$f":"'Vacancy & sales module'!U1053","v":2.9999999999999975E-2},{"$f":"'Vacancy & sales module'!V1053","v":2.9999999999999978E-2},{"$f":"'Vacancy & sales module'!W1053","v":2.9999999999999975E-2},{"$f":"'Vacancy & sales module'!X1053","v":2.9999999999999968E-2},{"$f":"'Vacancy & sales module'!Y1053","v":2.9999999999999968E-2},{"$f":"'Vacancy & sales module'!Z1053","v":2.9999999999999968E-2},{"$f":"'Vacancy & sales module'!AA1053","v":2.9999999999999964E-2},null,null,147,{"$f":"VLOOKUP($C138,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},null,null,null,430.83671999999996,440.74596455999995,396.06534240272993,406.46098640852813,386.20001247468718,366.75953133592344,348.28306529313511,330.73743608947859,314.07571168202497,298.2533632568904,283.22810515225677,268.959781952382,255.41026117088538,242.54333134062878,230.32460523757481,218.72142797998373]
[null,null,151,{"$f":"VLOOKUP($C139,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},null,{"$f":"IF(VLOOKUP($C139,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,322.05588,329.46316523999997,338.35867070147998,295.08259671876067,230.15401076074906,218.68571182075047,207.66855433665935,197.20673303348826,187.27195130278861,177.83765901734785,168.87864276927959,160.37095934113637,152.29187171484585,144.61978830641021,137.33420526180362,130.4156516598581,null,null,151,{"$f":"VLOOKUP($C139,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},null,{"$f":"IF(VLOOKUP($C139,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"'Vacancy & sales module'!L1054","v":1},{"$f":"'Vacancy & sales module'!M1054","v":1},{"$f":"'Vacancy & sales module'!N1054","v":1},{"$f":"'Vacancy & sales module'!O1054","v":0.20647058823529416},{"$f":"'Vacancy & sales module'!P1054","v":3.0000000000000037E-2},{"$f":"'Vacancy & sales module'!Q1054","v":3.0000000000000037E-2},{"$f":"'Vacancy & sales module'!R1054","v":3.0000000000000044E-2},{"$f":"'Vacancy & sales module'!S1054","v":3.0000000000000047E-2},{"$f":"'Vacancy & sales module'!T1054","v":3.0000000000000051E-2},{"$f":"'Vacancy & sales module'!U1054","v":3.0000000000000054E-2},{"$f":"'Vacancy & sales module'!V1054","v":3.0000000000000061E-2},{"$f":"'Vacancy & sales module'!W1054","v":3.0000000000000061E-2},{"$f":"'Vacancy & sales module'!X1054","v":3.0000000000000068E-2},{"$f":"'Vacancy & sales module'!Y1054","v":3.0000000000000072E-2},{"$f":"'Vacancy & sales module'!Z1054","v":3.0000000000000058E-2},{"$f":"'Vacancy & sales module'!AA1054","v":3.0000000000000061E-2},null,null,151,{"$f":"VLOOKUP($C139,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},null,null,null,0,0,0,234.15671939624008,223.24939043792659,212.12514046612796,201.43849770655956,191.29053104248362,181.65379276370496,172.50252924682741,163.81228348620121,155.55983056090227,147.72311556340048,140.2811946572179,133.2141791039495,126.50318211006235]
[null,null,146,{"$f":"VLOOKUP($C140,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},null,{"$f":"IF(VLOOKUP($C140,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,1370.6279999999999,1402.1524439999998,1440.0105599879996,1255.8332093655345,979.50557978008032,930.69798887525849,883.81039741720201,839.28624462383345,797.00510380446553,756.85398106573746,718.72557141814082,682.51797563771538,648.13442792839464,615.48303731277429,584.47654205094898,555.03207643110864,null,null,146,{"$f":"VLOOKUP($C140,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},null,{"$f":"IF(VLOOKUP($C140,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"'Vacancy & sales module'!L1055","v":1},{"$f":"'Vacancy & sales module'!M1055","v":1},{"$f":"'Vacancy & sales module'!N1055","v":1},{"$f":"'Vacancy & sales module'!O1055","v":0.20647058823529418},{"$f":"'Vacancy & sales module'!P1055","v":3.000000000000012E-2},{"$f":"'Vacancy & sales module'!Q1055","v":3.0000000000000127E-2},{"$f":"'Vacancy & sales module'!R1055","v":3.0000000000000138E-2},{"$f":"'Vacancy & sales module'!S1055","v":3.0000000000000152E-2},{"$f":"'Vacancy & sales module'!T1055","v":3.0000000000000165E-2},{"$f":"'Vacancy & sales module'!U1055","v":3.0000000000000179E-2},{"$f":"'Vacancy & sales module'!V1055","v":3.0000000000000193E-2},{"$f":"'Vacancy & sales module'!W1055","v":3.0000000000000204E-2},{"$f":"'Vacancy & sales module'!X1055","v":3.0000000000000224E-2},{"$f":"'Vacancy & sales module'!Y1055","v":3.0000000000000242E-2},{"$f":"'Vacancy & sales module'!Z1055","v":3.0000000000000259E-2},{"$f":"'Vacancy & sales module'!AA1055","v":3.000000000000028E-2},null,null,146,{"$f":"VLOOKUP($C140,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},null,null,null,0,0,0,996.54058790241515,950.1204123866778,902.77704920900055,857.29608549468583,814.10765728511831,773.09495069033142,734.14836163376526,697.16380427559636,662.04243636858371,628.69039509054267,597.01854619339088,566.94224578942033,538.38111413817523]
[null,null,150,{"$f":"VLOOKUP($C141,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},null,{"$f":"IF(VLOOKUP($C141,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,264.12216000000001,270.19696968000005,277.49228786135996,261.06785788343723,244.08027198997183,231.79379407517274,220.11657835412763,209.02765600836682,198.49736576022809,188.49756518440589,179.00152953852697,169.98388040602075,161.42051787143708,153.28855611275964,145.56626223841684,138.23299820553098,null,null,150,{"$f":"VLOOKUP($C141,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},null,{"$f":"IF(VLOOKUP($C141,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"'Vacancy & sales module'!L1056","v":0},{"$f":"'Vacancy & sales module'!M1056","v":0},{"$f":"'Vacancy & sales module'!N1056","v":0.125},{"$f":"'Vacancy & sales module'!O1056","v":4.5540312114900179E-2},{"$f":"'Vacancy & sales module'!P1056","v":3.0000000000000023E-2},{"$f":"'Vacancy & sales module'!Q1056","v":3.0000000000000023E-2},{"$f":"'Vacancy & sales module'!R1056","v":3.0000000000000002E-2},{"$f":"'Vacancy & sales module'!S1056","v":0.03},{"$f":"'Vacancy & sales module'!T1056","v":0.03},{"$f":"'Vacancy & sales module'!U1056","v":0.03},{"$f":"'Vacancy & sales module'!V1056","v":0.03},{"$f":"'Vacancy & sales module'!W1056","v":0.03},{"$f":"'Vacancy & sales module'!X1056","v":2.9999999999999995E-2},{"$f":"'Vacancy & sales module'!Y1056","v":0.03},{"$f":"'Vacancy & sales module'!Z1056","v":0.03},{"$f":"'Vacancy & sales module'!AA1056","v":3.0000000000000002E-2},null,null,150,{"$f":"VLOOKUP($C141,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},null,null,null,264.12216000000001,270.19696968000005,242.80575187868996,249.1787461522571,236.75786383027267,224.83998025291754,213.5130810035038,202.75682632811581,192.54244478742123,182.84263822887371,173.63148365237114,164.88436399384011,156.57790233529397,148.68989942937685,141.19927437126432,134.08600825936503]
[null,null,3,{"$f":"VLOOKUP($C142,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},null,{"$f":"IF(VLOOKUP($C142,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,191.8583509576699,196.27109302969632,201.57041254149809,188.18582269889907,173.13178909143005,164.42390247283188,156.14060224790339,148.27462951557027,140.80492471633627,133.71152495324941,126.97547292001117,120.57876633220371,114.50430981544955,108.73586921755359,103.25802822228465,98.056147148846236,null,null,3,{"$f":"VLOOKUP($C142,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},null,{"$f":"IF(VLOOKUP($C142,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"'Vacancy & sales module'!L1057","v":0},{"$f":"'Vacancy & sales module'!M1057","v":0},{"$f":"'Vacancy & sales module'!N1057","v":0.22},{"$f":"'Vacancy & sales module'!O1057","v":6.1320746422841063E-2},{"$f":"'Vacancy & sales module'!P1057","v":0.03},{"$f":"'Vacancy & sales module'!Q1057","v":0.03},{"$f":"'Vacancy & sales module'!R1057","v":0.03},{"$f":"'Vacancy & sales module'!S1057","v":0.03},{"$f":"'Vacancy & sales module'!T1057","v":0.03},{"$f":"'Vacancy & sales module'!U1057","v":2.9999999999999975E-2},{"$f":"'Vacancy & sales module'!V1057","v":2.9999999999999971E-2},{"$f":"'Vacancy & sales module'!W1057","v":2.9999999999999971E-2},{"$f":"'Vacancy & sales module'!X1057","v":2.9999999999999968E-2},{"$f":"'Vacancy & sales module'!Y1057","v":2.9999999999999968E-2},{"$f":"'Vacancy & sales module'!Z1057","v":2.9999999999999961E-2},{"$f":"'Vacancy & sales module'!AA1057","v":2.9999999999999961E-2},null,null,3,{"$f":"VLOOKUP($C142,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},null,null,null,191.8583509576699,196.27109302969632,157.22492178236851,176.64612758480615,167.93783541868714,159.49118539864693,151.45638418046627,143.82639063010316,136.58077697484617,129.70017920465193,123.16620873241084,116.9614033422376,111.06918052098607,105.47379314102699,100.16028737561612,95.114462734380851]
[null,null,37,{"$f":"VLOOKUP($C143,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C143,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,37,{"$f":"VLOOKUP($C143,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C143,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1058","v":0},{"$f":"'Vacancy & sales module'!M1058","v":0},{"$f":"'Vacancy & sales module'!N1058","v":0},{"$f":"'Vacancy & sales module'!O1058","v":0},{"$f":"'Vacancy & sales module'!P1058","v":0},{"$f":"'Vacancy & sales module'!Q1058","v":0},{"$f":"'Vacancy & sales module'!R1058","v":0},{"$f":"'Vacancy & sales module'!S1058","v":0},{"$f":"'Vacancy & sales module'!T1058","v":0},{"$f":"'Vacancy & sales module'!U1058","v":0},{"$f":"'Vacancy & sales module'!V1058","v":0},{"$f":"'Vacancy & sales module'!W1058","v":0},{"$f":"'Vacancy & sales module'!X1058","v":0},{"$f":"'Vacancy & sales module'!Y1058","v":0},{"$f":"'Vacancy & sales module'!Z1058","v":0},{"$f":"'Vacancy & sales module'!AA1058","v":0},null,null,37,{"$f":"VLOOKUP($C143,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,{"$f":"VLOOKUP($C144,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C144,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,23,{"$f":"VLOOKUP($C144,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C144,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1059","v":0},{"$f":"'Vacancy & sales module'!M1059","v":0},{"$f":"'Vacancy & sales module'!N1059","v":0},{"$f":"'Vacancy & sales module'!O1059","v":0},{"$f":"'Vacancy & sales module'!P1059","v":0},{"$f":"'Vacancy & sales module'!Q1059","v":0},{"$f":"'Vacancy & sales module'!R1059","v":0},{"$f":"'Vacancy & sales module'!S1059","v":0},{"$f":"'Vacancy & sales module'!T1059","v":0},{"$f":"'Vacancy & sales module'!U1059","v":0},{"$f":"'Vacancy & sales module'!V1059","v":0},{"$f":"'Vacancy & sales module'!W1059","v":0},{"$f":"'Vacancy & sales module'!X1059","v":0},{"$f":"'Vacancy & sales module'!Y1059","v":0},{"$f":"'Vacancy & sales module'!Z1059","v":0},{"$f":"'Vacancy & sales module'!AA1059","v":0},null,null,23,{"$f":"VLOOKUP($C144,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,{"$f":"VLOOKUP($C145,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C145,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,19,{"$f":"VLOOKUP($C145,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C145,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1060","v":0},{"$f":"'Vacancy & sales module'!M1060","v":0},{"$f":"'Vacancy & sales module'!N1060","v":0},{"$f":"'Vacancy & sales module'!O1060","v":0},{"$f":"'Vacancy & sales module'!P1060","v":0},{"$f":"'Vacancy & sales module'!Q1060","v":0},{"$f":"'Vacancy & sales module'!R1060","v":0},{"$f":"'Vacancy & sales module'!S1060","v":0},{"$f":"'Vacancy & sales module'!T1060","v":0},{"$f":"'Vacancy & sales module'!U1060","v":0},{"$f":"'Vacancy & sales module'!V1060","v":0},{"$f":"'Vacancy & sales module'!W1060","v":0},{"$f":"'Vacancy & sales module'!X1060","v":0},{"$f":"'Vacancy & sales module'!Y1060","v":0},{"$f":"'Vacancy & sales module'!Z1060","v":0},{"$f":"'Vacancy & sales module'!AA1060","v":0},null,null,19,{"$f":"VLOOKUP($C145,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,36,{"$f":"VLOOKUP($C146,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C146,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,36,{"$f":"VLOOKUP($C146,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C146,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1061","v":0},{"$f":"'Vacancy & sales module'!M1061","v":0},{"$f":"'Vacancy & sales module'!N1061","v":0},{"$f":"'Vacancy & sales module'!O1061","v":0},{"$f":"'Vacancy & sales module'!P1061","v":0},{"$f":"'Vacancy & sales module'!Q1061","v":0},{"$f":"'Vacancy & sales module'!R1061","v":0},{"$f":"'Vacancy & sales module'!S1061","v":0},{"$f":"'Vacancy & sales module'!T1061","v":0},{"$f":"'Vacancy & sales module'!U1061","v":0},{"$f":"'Vacancy & sales module'!V1061","v":0},{"$f":"'Vacancy & sales module'!W1061","v":0},{"$f":"'Vacancy & sales module'!X1061","v":0},{"$f":"'Vacancy & sales module'!Y1061","v":0},{"$f":"'Vacancy & sales module'!Z1061","v":0},{"$f":"'Vacancy & sales module'!AA1061","v":0},null,null,36,{"$f":"VLOOKUP($C146,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,{"$f":"VLOOKUP($C147,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C147,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,17,{"$f":"VLOOKUP($C147,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C147,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1062","v":0},{"$f":"'Vacancy & sales module'!M1062","v":0},{"$f":"'Vacancy & sales module'!N1062","v":0},{"$f":"'Vacancy & sales module'!O1062","v":0},{"$f":"'Vacancy & sales module'!P1062","v":0},{"$f":"'Vacancy & sales module'!Q1062","v":0},{"$f":"'Vacancy & sales module'!R1062","v":0},{"$f":"'Vacancy & sales module'!S1062","v":0},{"$f":"'Vacancy & sales module'!T1062","v":0},{"$f":"'Vacancy & sales module'!U1062","v":0},{"$f":"'Vacancy & sales module'!V1062","v":0},{"$f":"'Vacancy & sales module'!W1062","v":0},{"$f":"'Vacancy & sales module'!X1062","v":0},{"$f":"'Vacancy & sales module'!Y1062","v":0},{"$f":"'Vacancy & sales module'!Z1062","v":0},{"$f":"'Vacancy & sales module'!AA1062","v":0},null,null,17,{"$f":"VLOOKUP($C147,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,95,{"$f":"VLOOKUP($C148,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C148,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,95,{"$f":"VLOOKUP($C148,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C148,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1063","v":0},{"$f":"'Vacancy & sales module'!M1063","v":0},{"$f":"'Vacancy & sales module'!N1063","v":0},{"$f":"'Vacancy & sales module'!O1063","v":0},{"$f":"'Vacancy & sales module'!P1063","v":0},{"$f":"'Vacancy & sales module'!Q1063","v":0},{"$f":"'Vacancy & sales module'!R1063","v":0},{"$f":"'Vacancy & sales module'!S1063","v":0},{"$f":"'Vacancy & sales module'!T1063","v":0},{"$f":"'Vacancy & sales module'!U1063","v":0},{"$f":"'Vacancy & sales module'!V1063","v":0},{"$f":"'Vacancy & sales module'!W1063","v":0},{"$f":"'Vacancy & sales module'!X1063","v":0},{"$f":"'Vacancy & sales module'!Y1063","v":0},{"$f":"'Vacancy & sales module'!Z1063","v":0},{"$f":"'Vacancy & sales module'!AA1063","v":0},null,null,95,{"$f":"VLOOKUP($C148,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,128,{"$f":"VLOOKUP($C149,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C149,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,128,{"$f":"VLOOKUP($C149,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C149,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1064","v":0},{"$f":"'Vacancy & sales module'!M1064","v":0},{"$f":"'Vacancy & sales module'!N1064","v":0},{"$f":"'Vacancy & sales module'!O1064","v":0},{"$f":"'Vacancy & sales module'!P1064","v":0},{"$f":"'Vacancy & sales module'!Q1064","v":0},{"$f":"'Vacancy & sales module'!R1064","v":0},{"$f":"'Vacancy & sales module'!S1064","v":0},{"$f":"'Vacancy & sales module'!T1064","v":0},{"$f":"'Vacancy & sales module'!U1064","v":0},{"$f":"'Vacancy & sales module'!V1064","v":0},{"$f":"'Vacancy & sales module'!W1064","v":0},{"$f":"'Vacancy & sales module'!X1064","v":0},{"$f":"'Vacancy & sales module'!Y1064","v":0},{"$f":"'Vacancy & sales module'!Z1064","v":0},{"$f":"'Vacancy & sales module'!AA1064","v":0},null,null,128,{"$f":"VLOOKUP($C149,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,137,{"$f":"VLOOKUP($C150,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C150,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,137,{"$f":"VLOOKUP($C150,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C150,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1065","v":0},{"$f":"'Vacancy & sales module'!M1065","v":0},{"$f":"'Vacancy & sales module'!N1065","v":0},{"$f":"'Vacancy & sales module'!O1065","v":0},{"$f":"'Vacancy & sales module'!P1065","v":0},{"$f":"'Vacancy & sales module'!Q1065","v":0},{"$f":"'Vacancy & sales module'!R1065","v":0},{"$f":"'Vacancy & sales module'!S1065","v":0},{"$f":"'Vacancy & sales module'!T1065","v":0},{"$f":"'Vacancy & sales module'!U1065","v":0},{"$f":"'Vacancy & sales module'!V1065","v":0},{"$f":"'Vacancy & sales module'!W1065","v":0},{"$f":"'Vacancy & sales module'!X1065","v":0},{"$f":"'Vacancy & sales module'!Y1065","v":0},{"$f":"'Vacancy & sales module'!Z1065","v":0},{"$f":"'Vacancy & sales module'!AA1065","v":0},null,null,137,{"$f":"VLOOKUP($C150,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,92,{"$f":"VLOOKUP($C151,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C151,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,92,{"$f":"VLOOKUP($C151,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C151,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1066","v":0},{"$f":"'Vacancy & sales module'!M1066","v":0},{"$f":"'Vacancy & sales module'!N1066","v":0},{"$f":"'Vacancy & sales module'!O1066","v":0},{"$f":"'Vacancy & sales module'!P1066","v":0},{"$f":"'Vacancy & sales module'!Q1066","v":0},{"$f":"'Vacancy & sales module'!R1066","v":0},{"$f":"'Vacancy & sales module'!S1066","v":0},{"$f":"'Vacancy & sales module'!T1066","v":0},{"$f":"'Vacancy & sales module'!U1066","v":0},{"$f":"'Vacancy & sales module'!V1066","v":0},{"$f":"'Vacancy & sales module'!W1066","v":0},{"$f":"'Vacancy & sales module'!X1066","v":0},{"$f":"'Vacancy & sales module'!Y1066","v":0},{"$f":"'Vacancy & sales module'!Z1066","v":0},{"$f":"'Vacancy & sales module'!AA1066","v":0},null,null,92,{"$f":"VLOOKUP($C151,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,34,{"$f":"VLOOKUP($C152,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C152,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,34,{"$f":"VLOOKUP($C152,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C152,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1067","v":0},{"$f":"'Vacancy & sales module'!M1067","v":0},{"$f":"'Vacancy & sales module'!N1067","v":0},{"$f":"'Vacancy & sales module'!O1067","v":0},{"$f":"'Vacancy & sales module'!P1067","v":0},{"$f":"'Vacancy & sales module'!Q1067","v":0},{"$f":"'Vacancy & sales module'!R1067","v":0},{"$f":"'Vacancy & sales module'!S1067","v":0},{"$f":"'Vacancy & sales module'!T1067","v":0},{"$f":"'Vacancy & sales module'!U1067","v":0},{"$f":"'Vacancy & sales module'!V1067","v":0},{"$f":"'Vacancy & sales module'!W1067","v":0},{"$f":"'Vacancy & sales module'!X1067","v":0},{"$f":"'Vacancy & sales module'!Y1067","v":0},{"$f":"'Vacancy & sales module'!Z1067","v":0},{"$f":"'Vacancy & sales module'!AA1067","v":0},null,null,34,{"$f":"VLOOKUP($C152,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,33,{"$f":"VLOOKUP($C153,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C153,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,33,{"$f":"VLOOKUP($C153,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C153,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1068","v":0},{"$f":"'Vacancy & sales module'!M1068","v":0},{"$f":"'Vacancy & sales module'!N1068","v":0},{"$f":"'Vacancy & sales module'!O1068","v":0},{"$f":"'Vacancy & sales module'!P1068","v":0},{"$f":"'Vacancy & sales module'!Q1068","v":0},{"$f":"'Vacancy & sales module'!R1068","v":0},{"$f":"'Vacancy & sales module'!S1068","v":0},{"$f":"'Vacancy & sales module'!T1068","v":0},{"$f":"'Vacancy & sales module'!U1068","v":0},{"$f":"'Vacancy & sales module'!V1068","v":0},{"$f":"'Vacancy & sales module'!W1068","v":0},{"$f":"'Vacancy & sales module'!X1068","v":0},{"$f":"'Vacancy & sales module'!Y1068","v":0},{"$f":"'Vacancy & sales module'!Z1068","v":0},{"$f":"'Vacancy & sales module'!AA1068","v":0},null,null,33,{"$f":"VLOOKUP($C153,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,46,{"$f":"VLOOKUP($C154,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C154,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,46,{"$f":"VLOOKUP($C154,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C154,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1069","v":0},{"$f":"'Vacancy & sales module'!M1069","v":0},{"$f":"'Vacancy & sales module'!N1069","v":0},{"$f":"'Vacancy & sales module'!O1069","v":0},{"$f":"'Vacancy & sales module'!P1069","v":0},{"$f":"'Vacancy & sales module'!Q1069","v":0},{"$f":"'Vacancy & sales module'!R1069","v":0},{"$f":"'Vacancy & sales module'!S1069","v":0},{"$f":"'Vacancy & sales module'!T1069","v":0},{"$f":"'Vacancy & sales module'!U1069","v":0},{"$f":"'Vacancy & sales module'!V1069","v":0},{"$f":"'Vacancy & sales module'!W1069","v":0},{"$f":"'Vacancy & sales module'!X1069","v":0},{"$f":"'Vacancy & sales module'!Y1069","v":0},{"$f":"'Vacancy & sales module'!Z1069","v":0},{"$f":"'Vacancy & sales module'!AA1069","v":0},null,null,46,{"$f":"VLOOKUP($C154,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,50,{"$f":"VLOOKUP($C155,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C155,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,50,{"$f":"VLOOKUP($C155,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C155,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1070","v":0},{"$f":"'Vacancy & sales module'!M1070","v":0},{"$f":"'Vacancy & sales module'!N1070","v":0},{"$f":"'Vacancy & sales module'!O1070","v":0},{"$f":"'Vacancy & sales module'!P1070","v":0},{"$f":"'Vacancy & sales module'!Q1070","v":0},{"$f":"'Vacancy & sales module'!R1070","v":0},{"$f":"'Vacancy & sales module'!S1070","v":0},{"$f":"'Vacancy & sales module'!T1070","v":0},{"$f":"'Vacancy & sales module'!U1070","v":0},{"$f":"'Vacancy & sales module'!V1070","v":0},{"$f":"'Vacancy & sales module'!W1070","v":0},{"$f":"'Vacancy & sales module'!X1070","v":0},{"$f":"'Vacancy & sales module'!Y1070","v":0},{"$f":"'Vacancy & sales module'!Z1070","v":0},{"$f":"'Vacancy & sales module'!AA1070","v":0},null,null,50,{"$f":"VLOOKUP($C155,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,90,{"$f":"VLOOKUP($C156,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C156,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,90,{"$f":"VLOOKUP($C156,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C156,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1071","v":0},{"$f":"'Vacancy & sales module'!M1071","v":0},{"$f":"'Vacancy & sales module'!N1071","v":0},{"$f":"'Vacancy & sales module'!O1071","v":0},{"$f":"'Vacancy & sales module'!P1071","v":0},{"$f":"'Vacancy & sales module'!Q1071","v":0},{"$f":"'Vacancy & sales module'!R1071","v":0},{"$f":"'Vacancy & sales module'!S1071","v":0},{"$f":"'Vacancy & sales module'!T1071","v":0},{"$f":"'Vacancy & sales module'!U1071","v":0},{"$f":"'Vacancy & sales module'!V1071","v":0},{"$f":"'Vacancy & sales module'!W1071","v":0},{"$f":"'Vacancy & sales module'!X1071","v":0},{"$f":"'Vacancy & sales module'!Y1071","v":0},{"$f":"'Vacancy & sales module'!Z1071","v":0},{"$f":"'Vacancy & sales module'!AA1071","v":0},null,null,90,{"$f":"VLOOKUP($C156,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,52,{"$f":"VLOOKUP($C157,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C157,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,52,{"$f":"VLOOKUP($C157,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C157,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1072","v":0},{"$f":"'Vacancy & sales module'!M1072","v":0},{"$f":"'Vacancy & sales module'!N1072","v":0},{"$f":"'Vacancy & sales module'!O1072","v":0},{"$f":"'Vacancy & sales module'!P1072","v":0},{"$f":"'Vacancy & sales module'!Q1072","v":0},{"$f":"'Vacancy & sales module'!R1072","v":0},{"$f":"'Vacancy & sales module'!S1072","v":0},{"$f":"'Vacancy & sales module'!T1072","v":0},{"$f":"'Vacancy & sales module'!U1072","v":0},{"$f":"'Vacancy & sales module'!V1072","v":0},{"$f":"'Vacancy & sales module'!W1072","v":0},{"$f":"'Vacancy & sales module'!X1072","v":0},{"$f":"'Vacancy & sales module'!Y1072","v":0},{"$f":"'Vacancy & sales module'!Z1072","v":0},{"$f":"'Vacancy & sales module'!AA1072","v":0},null,null,52,{"$f":"VLOOKUP($C157,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,88,{"$f":"VLOOKUP($C158,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C158,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,88,{"$f":"VLOOKUP($C158,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C158,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1073","v":0},{"$f":"'Vacancy & sales module'!M1073","v":0},{"$f":"'Vacancy & sales module'!N1073","v":0},{"$f":"'Vacancy & sales module'!O1073","v":0},{"$f":"'Vacancy & sales module'!P1073","v":0},{"$f":"'Vacancy & sales module'!Q1073","v":0},{"$f":"'Vacancy & sales module'!R1073","v":0},{"$f":"'Vacancy & sales module'!S1073","v":0},{"$f":"'Vacancy & sales module'!T1073","v":0},{"$f":"'Vacancy & sales module'!U1073","v":0},{"$f":"'Vacancy & sales module'!V1073","v":0},{"$f":"'Vacancy & sales module'!W1073","v":0},{"$f":"'Vacancy & sales module'!X1073","v":0},{"$f":"'Vacancy & sales module'!Y1073","v":0},{"$f":"'Vacancy & sales module'!Z1073","v":0},{"$f":"'Vacancy & sales module'!AA1073","v":0},null,null,88,{"$f":"VLOOKUP($C158,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,91,{"$f":"VLOOKUP($C159,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C159,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,91,{"$f":"VLOOKUP($C159,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C159,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1074","v":0},{"$f":"'Vacancy & sales module'!M1074","v":0},{"$f":"'Vacancy & sales module'!N1074","v":0},{"$f":"'Vacancy & sales module'!O1074","v":0},{"$f":"'Vacancy & sales module'!P1074","v":0},{"$f":"'Vacancy & sales module'!Q1074","v":0},{"$f":"'Vacancy & sales module'!R1074","v":0},{"$f":"'Vacancy & sales module'!S1074","v":0},{"$f":"'Vacancy & sales module'!T1074","v":0},{"$f":"'Vacancy & sales module'!U1074","v":0},{"$f":"'Vacancy & sales module'!V1074","v":0},{"$f":"'Vacancy & sales module'!W1074","v":0},{"$f":"'Vacancy & sales module'!X1074","v":0},{"$f":"'Vacancy & sales module'!Y1074","v":0},{"$f":"'Vacancy & sales module'!Z1074","v":0},{"$f":"'Vacancy & sales module'!AA1074","v":0},null,null,91,{"$f":"VLOOKUP($C159,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,108,{"$f":"VLOOKUP($C160,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C160,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,108,{"$f":"VLOOKUP($C160,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C160,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1075","v":0},{"$f":"'Vacancy & sales module'!M1075","v":0},{"$f":"'Vacancy & sales module'!N1075","v":0},{"$f":"'Vacancy & sales module'!O1075","v":0},{"$f":"'Vacancy & sales module'!P1075","v":0},{"$f":"'Vacancy & sales module'!Q1075","v":0},{"$f":"'Vacancy & sales module'!R1075","v":0},{"$f":"'Vacancy & sales module'!S1075","v":0},{"$f":"'Vacancy & sales module'!T1075","v":0},{"$f":"'Vacancy & sales module'!U1075","v":0},{"$f":"'Vacancy & sales module'!V1075","v":0},{"$f":"'Vacancy & sales module'!W1075","v":0},{"$f":"'Vacancy & sales module'!X1075","v":0},{"$f":"'Vacancy & sales module'!Y1075","v":0},{"$f":"'Vacancy & sales module'!Z1075","v":0},{"$f":"'Vacancy & sales module'!AA1075","v":0},null,null,108,{"$f":"VLOOKUP($C160,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,145,{"$f":"VLOOKUP($C161,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C161,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,145,{"$f":"VLOOKUP($C161,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C161,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1076","v":0},{"$f":"'Vacancy & sales module'!M1076","v":0},{"$f":"'Vacancy & sales module'!N1076","v":0},{"$f":"'Vacancy & sales module'!O1076","v":0},{"$f":"'Vacancy & sales module'!P1076","v":0},{"$f":"'Vacancy & sales module'!Q1076","v":0},{"$f":"'Vacancy & sales module'!R1076","v":0},{"$f":"'Vacancy & sales module'!S1076","v":0},{"$f":"'Vacancy & sales module'!T1076","v":0},{"$f":"'Vacancy & sales module'!U1076","v":0},{"$f":"'Vacancy & sales module'!V1076","v":0},{"$f":"'Vacancy & sales module'!W1076","v":0},{"$f":"'Vacancy & sales module'!X1076","v":0},{"$f":"'Vacancy & sales module'!Y1076","v":0},{"$f":"'Vacancy & sales module'!Z1076","v":0},{"$f":"'Vacancy & sales module'!AA1076","v":0},null,null,145,{"$f":"VLOOKUP($C161,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,144,{"$f":"VLOOKUP($C162,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C162,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,144,{"$f":"VLOOKUP($C162,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C162,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1077","v":0},{"$f":"'Vacancy & sales module'!M1077","v":0},{"$f":"'Vacancy & sales module'!N1077","v":0},{"$f":"'Vacancy & sales module'!O1077","v":0},{"$f":"'Vacancy & sales module'!P1077","v":0},{"$f":"'Vacancy & sales module'!Q1077","v":0},{"$f":"'Vacancy & sales module'!R1077","v":0},{"$f":"'Vacancy & sales module'!S1077","v":0},{"$f":"'Vacancy & sales module'!T1077","v":0},{"$f":"'Vacancy & sales module'!U1077","v":0},{"$f":"'Vacancy & sales module'!V1077","v":0},{"$f":"'Vacancy & sales module'!W1077","v":0},{"$f":"'Vacancy & sales module'!X1077","v":0},{"$f":"'Vacancy & sales module'!Y1077","v":0},{"$f":"'Vacancy & sales module'!Z1077","v":0},{"$f":"'Vacancy & sales module'!AA1077","v":0},null,null,144,{"$f":"VLOOKUP($C162,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,{"$f":"VLOOKUP($C163,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C163,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,15,{"$f":"VLOOKUP($C163,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C163,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1078","v":0},{"$f":"'Vacancy & sales module'!M1078","v":0},{"$f":"'Vacancy & sales module'!N1078","v":0},{"$f":"'Vacancy & sales module'!O1078","v":0},{"$f":"'Vacancy & sales module'!P1078","v":0},{"$f":"'Vacancy & sales module'!Q1078","v":0},{"$f":"'Vacancy & sales module'!R1078","v":0},{"$f":"'Vacancy & sales module'!S1078","v":0},{"$f":"'Vacancy & sales module'!T1078","v":0},{"$f":"'Vacancy & sales module'!U1078","v":0},{"$f":"'Vacancy & sales module'!V1078","v":0},{"$f":"'Vacancy & sales module'!W1078","v":0},{"$f":"'Vacancy & sales module'!X1078","v":0},{"$f":"'Vacancy & sales module'!Y1078","v":0},{"$f":"'Vacancy & sales module'!Z1078","v":0},{"$f":"'Vacancy & sales module'!AA1078","v":0},null,null,15,{"$f":"VLOOKUP($C163,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,{"$f":"VLOOKUP($C164,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C164,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,6,{"$f":"VLOOKUP($C164,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C164,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1079","v":0},{"$f":"'Vacancy & sales module'!M1079","v":0},{"$f":"'Vacancy & sales module'!N1079","v":0},{"$f":"'Vacancy & sales module'!O1079","v":0},{"$f":"'Vacancy & sales module'!P1079","v":0},{"$f":"'Vacancy & sales module'!Q1079","v":0},{"$f":"'Vacancy & sales module'!R1079","v":0},{"$f":"'Vacancy & sales module'!S1079","v":0},{"$f":"'Vacancy & sales module'!T1079","v":0},{"$f":"'Vacancy & sales module'!U1079","v":0},{"$f":"'Vacancy & sales module'!V1079","v":0},{"$f":"'Vacancy & sales module'!W1079","v":0},{"$f":"'Vacancy & sales module'!X1079","v":0},{"$f":"'Vacancy & sales module'!Y1079","v":0},{"$f":"'Vacancy & sales module'!Z1079","v":0},{"$f":"'Vacancy & sales module'!AA1079","v":0},null,null,6,{"$f":"VLOOKUP($C164,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,{"$f":"VLOOKUP($C165,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C165,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,11,{"$f":"VLOOKUP($C165,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C165,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1080","v":0},{"$f":"'Vacancy & sales module'!M1080","v":0},{"$f":"'Vacancy & sales module'!N1080","v":0},{"$f":"'Vacancy & sales module'!O1080","v":0},{"$f":"'Vacancy & sales module'!P1080","v":0},{"$f":"'Vacancy & sales module'!Q1080","v":0},{"$f":"'Vacancy & sales module'!R1080","v":0},{"$f":"'Vacancy & sales module'!S1080","v":0},{"$f":"'Vacancy & sales module'!T1080","v":0},{"$f":"'Vacancy & sales module'!U1080","v":0},{"$f":"'Vacancy & sales module'!V1080","v":0},{"$f":"'Vacancy & sales module'!W1080","v":0},{"$f":"'Vacancy & sales module'!X1080","v":0},{"$f":"'Vacancy & sales module'!Y1080","v":0},{"$f":"'Vacancy & sales module'!Z1080","v":0},{"$f":"'Vacancy & sales module'!AA1080","v":0},null,null,11,{"$f":"VLOOKUP($C165,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,{"$f":"VLOOKUP($C166,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C166,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,4,{"$f":"VLOOKUP($C166,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C166,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1081","v":0},{"$f":"'Vacancy & sales module'!M1081","v":0},{"$f":"'Vacancy & sales module'!N1081","v":0},{"$f":"'Vacancy & sales module'!O1081","v":0},{"$f":"'Vacancy & sales module'!P1081","v":0},{"$f":"'Vacancy & sales module'!Q1081","v":0},{"$f":"'Vacancy & sales module'!R1081","v":0},{"$f":"'Vacancy & sales module'!S1081","v":0},{"$f":"'Vacancy & sales module'!T1081","v":0},{"$f":"'Vacancy & sales module'!U1081","v":0},{"$f":"'Vacancy & sales module'!V1081","v":0},{"$f":"'Vacancy & sales module'!W1081","v":0},{"$f":"'Vacancy & sales module'!X1081","v":0},{"$f":"'Vacancy & sales module'!Y1081","v":0},{"$f":"'Vacancy & sales module'!Z1081","v":0},{"$f":"'Vacancy & sales module'!AA1081","v":0},null,null,4,{"$f":"VLOOKUP($C166,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,{"$f":"VLOOKUP($C167,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C167,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,12,{"$f":"VLOOKUP($C167,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C167,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1082","v":0},{"$f":"'Vacancy & sales module'!M1082","v":0},{"$f":"'Vacancy & sales module'!N1082","v":0},{"$f":"'Vacancy & sales module'!O1082","v":0},{"$f":"'Vacancy & sales module'!P1082","v":0},{"$f":"'Vacancy & sales module'!Q1082","v":0},{"$f":"'Vacancy & sales module'!R1082","v":0},{"$f":"'Vacancy & sales module'!S1082","v":0},{"$f":"'Vacancy & sales module'!T1082","v":0},{"$f":"'Vacancy & sales module'!U1082","v":0},{"$f":"'Vacancy & sales module'!V1082","v":0},{"$f":"'Vacancy & sales module'!W1082","v":0},{"$f":"'Vacancy & sales module'!X1082","v":0},{"$f":"'Vacancy & sales module'!Y1082","v":0},{"$f":"'Vacancy & sales module'!Z1082","v":0},{"$f":"'Vacancy & sales module'!AA1082","v":0},null,null,12,{"$f":"VLOOKUP($C167,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,{"$f":"VLOOKUP($C168,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C168,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,9,{"$f":"VLOOKUP($C168,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C168,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1083","v":0},{"$f":"'Vacancy & sales module'!M1083","v":0},{"$f":"'Vacancy & sales module'!N1083","v":0},{"$f":"'Vacancy & sales module'!O1083","v":0},{"$f":"'Vacancy & sales module'!P1083","v":0},{"$f":"'Vacancy & sales module'!Q1083","v":0},{"$f":"'Vacancy & sales module'!R1083","v":0},{"$f":"'Vacancy & sales module'!S1083","v":0},{"$f":"'Vacancy & sales module'!T1083","v":0},{"$f":"'Vacancy & sales module'!U1083","v":0},{"$f":"'Vacancy & sales module'!V1083","v":0},{"$f":"'Vacancy & sales module'!W1083","v":0},{"$f":"'Vacancy & sales module'!X1083","v":0},{"$f":"'Vacancy & sales module'!Y1083","v":0},{"$f":"'Vacancy & sales module'!Z1083","v":0},{"$f":"'Vacancy & sales module'!AA1083","v":0},null,null,9,{"$f":"VLOOKUP($C168,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,{"$f":"VLOOKUP($C169,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C169,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"H98*CA98/1000*12*$F169","v":0},{"$f":"I98*CA98/1000*12*$F169","v":0},{"$f":"J98*CB98/1000*12*$F169","v":0},{"$f":"K98*CC98/1000*12*$F169","v":0},{"$f":"L98*CD98/1000*12*$F169","v":0},{"$f":"M98*CE98/1000*12*$F169","v":0},{"$f":"N98*CF98/1000*12*$F169","v":0},{"$f":"O98*CG98/1000*12*$F169","v":0},{"$f":"P98*CH98/1000*12*$F169","v":0},{"$f":"Q98*CI98/1000*12*$F169","v":0},{"$f":"R98*CJ98/1000*12*$F169","v":0},{"$f":"S98*CK98/1000*12*$F169","v":0},{"$f":"T98*CL98/1000*12*$F169","v":0},{"$f":"U98*CM98/1000*12*$F169","v":0},{"$f":"V98*CN98/1000*12*$F169","v":0},{"$f":"W98*CO98/1000*12*$F169","v":0},null,null,7,{"$f":"VLOOKUP($C169,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C169,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1084","v":0},{"$f":"'Vacancy & sales module'!M1084","v":0},{"$f":"'Vacancy & sales module'!N1084","v":0},{"$f":"'Vacancy & sales module'!O1084","v":0},{"$f":"'Vacancy & sales module'!P1084","v":0},{"$f":"'Vacancy & sales module'!Q1084","v":0},{"$f":"'Vacancy & sales module'!R1084","v":0},{"$f":"'Vacancy & sales module'!S1084","v":0},{"$f":"'Vacancy & sales module'!T1084","v":0},{"$f":"'Vacancy & sales module'!U1084","v":0},{"$f":"'Vacancy & sales module'!V1084","v":0},{"$f":"'Vacancy & sales module'!W1084","v":0},{"$f":"'Vacancy & sales module'!X1084","v":0},{"$f":"'Vacancy & sales module'!Y1084","v":0},{"$f":"'Vacancy & sales module'!Z1084","v":0},{"$f":"'Vacancy & sales module'!AA1084","v":0},null,null,7,{"$f":"VLOOKUP($C169,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,{"$f":"IFERROR(J169*(1-AH169),0)","v":0},{"$f":"IFERROR(K169*(1-AI169),0)","v":0},{"$f":"IFERROR(L169*(1-AJ169),0)","v":0},{"$f":"IFERROR(M169*(1-AK169),0)","v":0},{"$f":"IFERROR(N169*(1-AL169),0)","v":0},{"$f":"IFERROR(O169*(1-AM169),0)","v":0},{"$f":"IFERROR(P169*(1-AN169),0)","v":0},{"$f":"IFERROR(Q169*(1-AO169),0)","v":0},{"$f":"IFERROR(R169*(1-AP169),0)","v":0},{"$f":"IFERROR(S169*(1-AQ169),0)","v":0},{"$f":"IFERROR(T169*(1-AR169),0)","v":0},{"$f":"IFERROR(U169*(1-AS169),0)","v":0},{"$f":"IFERROR(V169*(1-AT169),0)","v":0},{"$f":"IFERROR(W169*(1-AU169),0)","v":0}]
[null,null,10,{"$f":"VLOOKUP($C170,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C170,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,10,{"$f":"VLOOKUP($C170,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C170,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"'Vacancy & sales module'!L1085","v":0},{"$f":"'Vacancy & sales module'!M1085","v":0},{"$f":"'Vacancy & sales module'!N1085","v":0},{"$f":"'Vacancy & sales module'!O1085","v":0},{"$f":"'Vacancy & sales module'!P1085","v":0},{"$f":"'Vacancy & sales module'!Q1085","v":0},{"$f":"'Vacancy & sales module'!R1085","v":0},{"$f":"'Vacancy & sales module'!S1085","v":0},{"$f":"'Vacancy & sales module'!T1085","v":0},{"$f":"'Vacancy & sales module'!U1085","v":0},{"$f":"'Vacancy & sales module'!V1085","v":0},{"$f":"'Vacancy & sales module'!W1085","v":0},{"$f":"'Vacancy & sales module'!X1085","v":0},{"$f":"'Vacancy & sales module'!Y1085","v":0},{"$f":"'Vacancy & sales module'!Z1085","v":0},{"$f":"'Vacancy & sales module'!AA1085","v":0},null,null,10,{"$f":"VLOOKUP($C170,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"P&L CONSO"]
[]
[]
[null,null,null,null,null,null,null,2024,{"$f":"H176+1","v":2025},{"$f":"I176+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,"Loss of rent / unpaids (k€)",{"$f":"Assumptions_Overall!G117","v":0.02},null,null,{"$f":"SUM(H178:H243)","v":264.36642751834654},270.4468553512686,230.76761168452757,293.87853890316154,280.97620006804476,268.26581804371926,256.10064247295725,244.49110162585035,233.41155254622706,222.8376255505907,212.74607950962681,203.11474939895209,193.92249610935386,185.14915861516585,176.77550838874407,168.78320595483297]
[null,null,117,{"$f":"VLOOKUP($C178,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},null,{"$f":"IF(VLOOKUP($C178,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"$E$177*BC105","v":9.9324696358208957},{"$f":"$E$177*BD105","v":10.160916437444778},{"$f":"$E$177*BE105","v":8.1347604208425768},{"$f":"$E$177*BF105","v":9.2543537632734179},{"$f":"$E$177*BG105","v":8.7987980688922693},{"$f":"$E$177*BH105","v":8.3562989835327386},{"$f":"$E$177*BI105","v":7.9353276281680296},{"$f":"$E$177*BJ105","v":7.53556568413057},{"$f":"$E$177*BK105","v":7.1559427416237655},{"$f":"$E$177*BL105","v":6.7954442530207784},{"$f":"$E$177*BM105","v":6.4531067761778331},{"$f":"$E$177*BN105","v":6.128015404767817},{"$f":"$E$177*BO105","v":5.8193013231549244},{"$f":"$E$177*BP105","v":5.5261394844609946},{"$f":"$E$177*BQ105","v":5.2477464056050271},{"$f":"$E$177*BR105","v":4.9833780734230855}]
[null,null,24,{"$f":"VLOOKUP($C179,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,{"$f":"IF(VLOOKUP($C179,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,3.0586809599999998,3.1290306220800002,2.5019719563882816,3.0287522272472835,2.9045225590277748,2.7814730555705451,2.6633664005742417,2.5502753841317518,2.4419864010832528,2.3382955504287564,2.2390075877283726,2.1439355589527591,2.0529004484551594,1.965730841894328,1.882262603470314,1.8023385668653518]
[null,null,48,{"$f":"VLOOKUP($C180,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},null,{"$f":"IF(VLOOKUP($C180,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,4.3872120000000008,4.4881178760000005,3.5952517057485607,4.0393551118584305,3.8402231809312615,3.6470742033509391,3.4633429446068562,3.2888683955607156,3.1231834357086377,2.9658452695360871,2.8164334064591094,2.6745485391622008,2.5398114764331874,2.4118621297642941,2.2903585510056979,2.1749760184996876]
[null,null,27,{"$f":"VLOOKUP($C181,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,{"$f":"IF(VLOOKUP($C181,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,5.6027702769230761,5.7316339932923066,4.686076796280263,5.7555594201606919,5.5199333662321726,5.2861114231379984,5.0616529777092412,4.8467266800660642,4.6409265117529097,4.4438649648027715,4.2551709826455646,4.0744892644037467,3.9014795958727273,3.7358162089153826,3.5771871680577085,3.4252937831306922]
[null,null,43,{"$f":"VLOOKUP($C182,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},null,{"$f":"IF(VLOOKUP($C182,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,16.589183999999999,16.970735231999999,13.594577164945919,15.273847079183783,14.520877712208565,13.790531440250007,13.095796000554547,12.436062575900472,11.809564862769964,11.214628536725307,10.64966361404394,10.113160210423601,9.6036845057548632,9.1198749121974867,8.6604384352994348,8.2241472184336448]
[null,null,86,{"$f":"VLOOKUP($C183,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},null,{"$f":"IF(VLOOKUP($C183,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,2.7875591999999996,2.8516730615999997,2.2843612227252952,2.5665369041040167,2.4400118932155999,2.3172883481886846,2.2005486600588089,2.0896905263831567,1.9844171468115093,1.8844471766743416,1.7895134434721698,1.6993622341906771,1.6137526172423196,1.5324557985700369,1.4552545101888397,1.3819424295311393]
[null,null,29,{"$f":"VLOOKUP($C184,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},null,{"$f":"IF(VLOOKUP($C184,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,6.3881351999999998,6.5350623096000007,5.3692071935673598,5.9565224406235782,5.7092648972301623,5.4672035664945415,5.2350560917948448,5.0127668052155947,4.7999162938675974,4.5961037733061634,4.4009454752341188,4.2140739268058862,4.035137258691095,3.8637985425230772,3.6997351564804171,3.5426381778069675]
[null,null,54,{"$f":"VLOOKUP($C185,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},null,{"$f":"IF(VLOOKUP($C185,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,8.5208064000000014,8.7167849472000007,7.1617105126195204,7.9451002436218019,7.615296068814275,7.2924228559673434,6.9827732279874883,6.6862729322930718,6.4023625355097851,6.1305074517914573,5.8701957922596728,5.6209374037044029,5.382262945645472,5.1537230065890425,4.9348872578093408,4.7253436430622102]
[null,null,39,{"$f":"VLOOKUP($C186,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},null,{"$f":"IF(VLOOKUP($C186,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,11.18422414883721,11.441461304260462,9.3919114784664846,10.622176700523696,10.18244467076264,9.7508068189791093,9.3367695332724718,8.9403145956201389,8.5606937979173434,8.1971923379153644,7.8491257614102787,7.515838677283285,7.1967035234250067,6.891119385068964,6.5985108633005511,6.31832699161105]
[null,null,124,{"$f":"VLOOKUP($C187,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,{"$f":"IF(VLOOKUP($C187,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,4.7014792000000005,4.8096132215999976,3.9428615061984709,4.5849012804556786,4.3958250928770841,4.2095312343088658,4.0307866501611951,3.8596326699552028,3.6957461738658286,3.5388185741047238,3.3885543842230348,3.2446706646276784,3.1068964898166671,2.9749724382405911,2.8486501038254484,2.7276916282370203]
[null,null,77,{"$f":"VLOOKUP($C188,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},null,{"$f":"IF(VLOOKUP($C188,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,3.1450895999999995,3.2174266607999993,2.577351800900447,2.8957191384899521,2.7529661178957894,2.6145021365248176,2.4827894973656153,2.357712776735359,2.2389371068777844,2.126145058052161,2.0190351904004444,1.9173212498539456,1.8207314031076367,1.729007511138174,1.6419044393202538,1.5591894022975803]
[null,null,129,{"$f":"VLOOKUP($C189,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},null,{"$f":"IF(VLOOKUP($C189,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,6.9653999999999998,7.1256041999999988,5.6206676844864036,6.3149605650935925,6.0036459477269952,5.7016848319471274,5.4144469879314565,5.1416807006584513,4.8826556932696823,4.6366797175880912,4.4030953960417323,4.1812784681036268,3.970636121930009,3.770605410054368,3.5806517448948654,3.4002674700543065]
[null,null,89,{"$f":"VLOOKUP($C190,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},null,{"$f":"IF(VLOOKUP($C190,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,4.6177367999999994,4.7239447463999999,3.7666292469526668,4.2319020609395377,4.0232779599250952,3.8209220061514584,3.6284326926331985,3.4456413352894875,3.2720585470354253,3.1072204252928364,2.9506864356398781,2.8020382366817849,2.6608785620164124,2.5268301585288468,2.3995347781720886,2.278652220539279]
[null,null,70,{"$f":"VLOOKUP($C191,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},null,{"$f":"IF(VLOOKUP($C191,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,4.7707248,4.8804514703999988,4.0097789280806397,4.4483919703577097,4.2637375043323109,4.0829636231437245,3.9095935111887976,3.7435855950980512,3.5846266530298623,3.4324173750557598,3.28667115908054,3.1471135726191624,3.0134818360515636,2.8855243278224147,2.7630001106509154,2.6456784778585329]
[null,null,59,{"$f":"VLOOKUP($C192,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},null,{"$f":"IF(VLOOKUP($C192,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,5.2515744,5.3723606111999995,4.3924420357171208,4.7893712800442563,4.5905626313893952,4.3959320231794976,4.2092726998671646,4.0305399013900818,3.8593963967437537,3.6955199332164588,3.5386019400139133,3.3883469487801552,3.2444720372426659,3.1067062964845649,2.9747903208373265,2.848475719433496]
[null,null,130,{"$f":"VLOOKUP($C193,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,{"$f":"IF(VLOOKUP($C193,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,7.2837668285714292,7.451293465628571,6.0720752436047771,7.9429014173317354,7.6203157920486788,7.2976893397534432,6.9878150585956664,6.6911006805961009,6.4069852894931651,6.1349339158640248,5.8744343012212408,5.6249959384451742,5.3861491481736232,5.1574441944202345,4.9384504377452014,4.7287555243837867]
[null,null,127,{"$f":"VLOOKUP($C194,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,{"$f":"IF(VLOOKUP($C194,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,7.1978186559999999,7.3633684850879977,6.0065310934386673,7.7083204016761568,7.3945162112332108,7.0814015534227392,6.7807113857173746,6.4927909776902188,6.21709615018269,5.9531077888522326,5.7003288174418199,5.4582832663983218,5.2265153766365202,5.0045887413686572,4.7920854843733371,4.5886054731565054]
[null,null,71,{"$f":"VLOOKUP($C195,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},null,{"$f":"IF(VLOOKUP($C195,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,10.4648208,10.705511678399999,9.7301860369393651,9.9778589245613496,9.5588502567214384,9.1532632030947578,8.7645995827003969,8.3924399415452999,8.0360828233288348,7.6948572278417524,7.3681206451703956,7.0552578474562804,6.7556797304507619,6.4688222042626204,6.194145131206362,5.9311313087512794]
[null,null,74,{"$f":"VLOOKUP($C196,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,{"$f":"IF(VLOOKUP($C196,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0.5345472,0.54684178559999985,0.44709784390655982,0.48764305951603493,0.46740080807642448,0.4475839553595759,0.42857872102193284,0.41038054769417559,0.39295509927054428,0.37626956470151018,0.36029252599974176,0.34499389923883877,0.33034487790652484,0.31631787866349426,0.30288648940543123,0.29002541953040095]
[null,null,98,{"$f":"VLOOKUP($C197,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},null,{"$f":"IF(VLOOKUP($C197,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,4.6225872000000008,4.7289067056,3.7881380055879363,4.2560676886212354,4.0462522716741596,3.8427407952613732,3.6491523010399214,3.4653171416843986,3.2907431355400116,3.1249637309840641,2.9675358779904575,2.818038846290055,2.6760731009518461,2.5412592346148681,2.4132369535115887,2.2916641145729031]
[null,null,114,{"$f":"VLOOKUP($C198,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,{"$f":"IF(VLOOKUP($C198,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,12.851534476190478,13.147119769142858,10.731774402438361,12.393089679520108,11.881526775980944,11.377959622962544,10.894830207116909,10.432217393269688,9.9892478930026893,9.5650876229190267,9.1589379114524192,8.7700339999855075,8.3976436028383237,8.0410655284127692,7.6996283588855903,7.3726891859638144]
[null,null,118,{"$f":"VLOOKUP($C199,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},null,{"$f":"IF(VLOOKUP($C199,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,4.5281922782608692,4.632340700660869,3.7042954590810599,4.3188075222465709,4.1068086562167396,3.9003168094693708,3.7038276023737589,3.5172380386015094,3.3400483875939062,3.1717851078188044,3.0119985110240419,2.8602615631327666,2.7161687429763131,2.5793349585277334,2.4493945177327601,2.3260001511877273]
[null,null,115,{"$f":"VLOOKUP($C200,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},null,{"$f":"IF(VLOOKUP($C200,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,4.6469332799999998,4.7538127454399994,3.8894586660216128,4.7083687598579296,4.5152466273737346,4.3239591285872745,4.1403555707547079,3.9645491102432948,3.7962076856013294,3.6350143210492059,3.4806654979256635,3.3328705854873331,3.1913512936611164,3.0558411490385744,2.9260849931204711,2.8018385018666918]
[null,null,112,{"$f":"VLOOKUP($C201,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},null,{"$f":"IF(VLOOKUP($C201,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,19.247343127272728,19.6900320192,16.138191604619134,18.84974886789497,18.072877913957317,17.306984716482734,16.572097647066993,15.868418509911317,15.194618765102801,14.549429690984535,13.931636430331301,13.340075710816436,12.773633654613159,12.231243681021052,11.711884498150498,11.214578179883613]
[null,null,133,{"$f":"VLOOKUP($C202,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},null,{"$f":"IF(VLOOKUP($C202,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,6.9030914999999995,7.061862604499999,6.4039865461273813,6.9164697875543588,6.6282538546198477,6.3471576284032709,6.0776458531939062,5.8195787878221514,5.5724696824225077,5.3358532453446905,5.1092839402363754,4.8923351489722267,4.6845983683501791,4.4856824409013392,4.2952128183609757,4.1128308564137628]
[null,null,105,{"$f":"VLOOKUP($C203,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,{"$f":"IF(VLOOKUP($C203,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,12.0724152,12.350080749600002,11.224926642907695,11.510646770399561,11.027270446309771,10.559377550224447,10.111007846795228,9.6816774459624373,9.2705771344707539,8.8769328337879063,8.5000033323254716,8.1390788915898575,7.793479909777882,7.4625556421221813,7.1456829755729494,6.8422652555087078]
[null,null,104,{"$f":"VLOOKUP($C204,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},null,{"$f":"IF(VLOOKUP($C204,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,2.1677027428571431,2.2175599059428577,2.1469991656993064,3.5270798940011439,3.3596630140340329,3.1911489591346016,3.0303849999717727,2.877721791468701,2.7327493686885633,2.5950802938072668,2.4643466424213534,2.3401990252500573,2.2223056543702517,2.1103514565041253,2.0040372309771768,1.9030788500961802]
[null,null,106,{"$f":"VLOOKUP($C205,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},null,{"$f":"IF(VLOOKUP($C205,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,9.8642719999999997,10.091150255999999,9.9541222805481571,11.886765837291557,11.398325761627889,10.915381102926256,10.451893314272205,10.008088346557614,9.5831280791096329,9.1762123395243975,8.7865749267814106,8.4134821740562771,8.0562315672521567,7.7141504222025858,7.3865946180424329,7.0729473843620818]
[null,null,136,{"$f":"VLOOKUP($C206,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},null,{"$f":"IF(VLOOKUP($C206,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,6.4264705999999983,6.5742794237999975,5.3830140155897785,6.4170390838119351,6.1532950107497211,5.8925772676966552,5.6423672671947793,5.4027828638945934,5.1733716145831021,4.9537015528538522,4.7433590514885298,4.541948046582684,4.3490892917715183,4.1644196441288699,3.9875913803881318,3.8182715421975515]
[null,null,142,{"$f":"VLOOKUP($C207,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},null,{"$f":"IF(VLOOKUP($C207,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,9.0281969066666665,9.2358454355199999,8.3879465462563072,8.7572702881509965,8.3905145341161749,8.0345648190000603,7.6934029516288653,7.3667281216034963,7.0539244527789702,6.7544029539545809,6.4675996418443402,6.1929744808450344,5.9300103661736356,5.6782121501861047,5.4371057100403473,5.206237054947735]
[null,null,140,{"$f":"VLOOKUP($C208,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},null,{"$f":"IF(VLOOKUP($C208,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,10.908156000000002,11.159043587999999,10.027795544266498,10.290998055268142,9.7780198105580087,9.2858152441118325,8.8180181308030221,8.3737884456646654,7.9519379379699835,7.5513392032388262,7.170921630322554,6.8096685427894084,6.4666144818221651,6.1408426260028834,5.8314823410824488,5.5377068531865792]
[null,null,134,{"$f":"VLOOKUP($C209,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,{"$f":"IF(VLOOKUP($C209,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,11.303417729411764,11.563396337188234,11.143181378666361,17.776916619435891,17.070974134394245,16.34926164889653,15.655037445278746,14.99029823523532,14.35378495450083,13.744299098484767,13.160693037230851,12.601867871116935,12.066771361647382,11.55439595014321,11.063776860561941,10.593990282874868]
[null,null,135,{"$f":"VLOOKUP($C210,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,{"$f":"IF(VLOOKUP($C210,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"$E$177*BC137","v":8.6757697523809529},{"$f":"$E$177*BD137","v":8.875312456685716},{"$f":"$E$177*BE137","v":8.6364112336328773},{"$f":"$E$177*BF137","v":13.185432711159525},{"$f":"$E$177*BG137","v":12.659390225925998},{"$f":"$E$177*BH137","v":12.124030414952035},{"$f":"$E$177*BI137","v":11.60921880999015},{"$f":"$E$177*BJ137","v":11.116271860471196},{"$f":"$E$177*BK137","v":10.644256256753115},{"$f":"$E$177*BL137","v":10.192283229648003},{"$f":"$E$177*BM137","v":9.7595017376114264},{"$f":"$E$177*BN137","v":9.3450968757792197},{"$f":"$E$177*BO137","v":8.9482883415185661},{"$f":"$E$177*BP137","v":8.5683289651591217},{"$f":"$E$177*BQ137","v":8.2045033031116752},{"$f":"$E$177*BR137","v":7.8561262907253857}]
[null,null,147,{"$f":"VLOOKUP($C211,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},null,{"$f":"IF(VLOOKUP($C211,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,8.6167343999999986,8.814919291199999,7.9213068480545985,8.1292197281705629,7.7240002494937441,7.335190626718469,6.9656613058627022,6.6147487217895717,6.2815142336404994,5.9650672651378081,5.6645621030451352,5.3791956390476399,5.1082052234177073,4.850866626812576,4.6064921047514966,4.374428559599675]
[null,null,151,{"$f":"VLOOKUP($C212,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},null,{"$f":"IF(VLOOKUP($C212,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,0,4.6831343879248015,4.464987808758532,4.2425028093225592,4.0287699541311914,3.8258106208496727,3.6330758552740994,3.4500505849365481,3.2762456697240241,3.1111966112180456,2.9544623112680095,2.8056238931443578,2.6642835820789901,2.530063642201247]
[null,null,146,{"$f":"VLOOKUP($C213,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},null,{"$f":"IF(VLOOKUP($C213,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,0,19.930811758048304,19.002408247733555,18.055540984180013,17.145921709893717,16.282153145702367,15.461899013806629,14.682967232675306,13.943276085511927,13.240848727371674,12.573807901810854,11.940370923867818,11.338844915788407,10.767622282763504]
[null,null,150,{"$f":"VLOOKUP($C214,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},null,{"$f":"IF(VLOOKUP($C214,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,5.2824432000000003,5.4039393936000009,4.8561150375737991,4.9835749230451425,4.7351572766054533,4.4967996050583512,4.2702616200700758,4.0551365265623165,3.8508488957484248,3.6568527645774744,3.4726296730474231,3.2976872798768024,3.1315580467058797,2.973797988587537,2.8239854874252863,2.6817201651873006]
[null,null,3,{"$f":"VLOOKUP($C215,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},null,{"$f":"IF(VLOOKUP($C215,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,3.837167019153398,3.9254218605939264,3.1444984356473702,3.5329225516961231,3.3587567083737428,3.1898237079729386,3.0291276836093255,2.8765278126020632,2.7316155394969237,2.5940035840930387,2.4633241746482168,2.3392280668447523,2.2213836104197213,2.1094758628205397,2.0032057475123226,1.9022892546876171]
[null,null,37,{"$f":"VLOOKUP($C216,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C216,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,{"$f":"VLOOKUP($C217,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C217,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,{"$f":"VLOOKUP($C218,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C218,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,36,{"$f":"VLOOKUP($C219,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C219,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,{"$f":"VLOOKUP($C220,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C220,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,95,{"$f":"VLOOKUP($C221,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C221,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,128,{"$f":"VLOOKUP($C222,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C222,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,137,{"$f":"VLOOKUP($C223,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C223,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,92,{"$f":"VLOOKUP($C224,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C224,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,34,{"$f":"VLOOKUP($C225,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C225,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,33,{"$f":"VLOOKUP($C226,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C226,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,46,{"$f":"VLOOKUP($C227,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C227,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,50,{"$f":"VLOOKUP($C228,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C228,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,90,{"$f":"VLOOKUP($C229,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C229,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,52,{"$f":"VLOOKUP($C230,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C230,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,88,{"$f":"VLOOKUP($C231,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C231,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,91,{"$f":"VLOOKUP($C232,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C232,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,108,{"$f":"VLOOKUP($C233,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C233,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,145,{"$f":"VLOOKUP($C234,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C234,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,144,{"$f":"VLOOKUP($C235,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C235,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,{"$f":"VLOOKUP($C236,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C236,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,{"$f":"VLOOKUP($C237,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C237,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,{"$f":"VLOOKUP($C238,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C238,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,{"$f":"VLOOKUP($C239,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C239,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,{"$f":"VLOOKUP($C240,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C240,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,{"$f":"VLOOKUP($C241,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C241,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,{"$f":"VLOOKUP($C242,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C242,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"$E$177*BC169","v":0},{"$f":"$E$177*BD169","v":0},{"$f":"$E$177*BE169","v":0},{"$f":"$E$177*BF169","v":0},{"$f":"$E$177*BG169","v":0},{"$f":"$E$177*BH169","v":0},{"$f":"$E$177*BI169","v":0},{"$f":"$E$177*BJ169","v":0},{"$f":"$E$177*BK169","v":0},{"$f":"$E$177*BL169","v":0},{"$f":"$E$177*BM169","v":0},{"$f":"$E$177*BN169","v":0},{"$f":"$E$177*BO169","v":0},{"$f":"$E$177*BP169","v":0},{"$f":"$E$177*BQ169","v":0},{"$f":"$E$177*BR169","v":0}]
[null,null,10,{"$f":"VLOOKUP($C243,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C243,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Age (years)",null,1,{"$f":"AG245+1","v":2},{"$f":"AH245+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% depending on age",null,{"$f":"Assumptions_Overall!F135","v":0.3},{"$f":"Assumptions_Overall!G135","v":0.3},{"$f":"Assumptions_Overall!H135","v":0.3},{"$f":"Assumptions_Overall!I135","v":0.3},{"$f":"Assumptions_Overall!J135","v":0.3},{"$f":"Assumptions_Overall!K135","v":0.5},{"$f":"Assumptions_Overall!L135","v":0.5},{"$f":"Assumptions_Overall!M135","v":0.7},{"$f":"Assumptions_Overall!N135","v":0.7},{"$f":"Assumptions_Overall!O135","v":1},{"$f":"Assumptions_Overall!P135","v":1},{"$f":"Assumptions_Overall!Q135","v":1},{"$f":"Assumptions_Overall!R135","v":1},{"$f":"Assumptions_Overall!S135","v":1},{"$f":"Assumptions_Overall!T135","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio (€/unit)",{"$f":"Assumptions_Overall!G132","v":650},{"$f":"AG$246*$AF247","v":195},195,195,195,195,325,325,454.99999999999994,454.99999999999994,650,650,650,650,650,650]
[null,null,null,"Maintenance €/m²",null,null,null,{"$f":"H250*1000/CA33","v":2.6336527110421946},{"$f":"I250*1000/CA33","v":3.3701235052307279},3.4736836520614078,3.9524241501659683,4.7885669344726969,6.3160873397916015,7.3779974806772692,9.2699948663252627,10.766971208525909,12.514882622657277,12.951627458393387,13.210275637577796,13.474089912895783,13.743173496405257,14.017631662871974,14.297571791005389,null,null,null,null,null,null,null,"Index",null,{"$f":"I24","v":1.022},1.0434619999999999,1.06433124,1.0856178648000001,1.1073302220960002,1.1294768265379203,1.1520663630686787,1.1751076903300524,1.1986098441366535,1.2225820410193866,1.2470336818397743,1.2719743554765697,1.297413842586101,1.3233621194378231,1.3498293618265795]
[null,null,null,null,null,null,null,2024,{"$f":"H249+1","v":2025},{"$f":"I249+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,null,null,{"$f":"'Assumptions_Asset level'!$W$7","v":23},null,null,null,null,null,2024,{"$f":"AF249+1","v":2025},{"$f":"AG249+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,null,null,null,null,null,null,null,2024,{"$f":"BC249+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,"Maintenance cost (k€)",null,null,null,{"$f":"SUM(H251:H316)","v":204.51066525917997},{"$f":"SUM(I251:I316)","v":261.69972873439099},{"$f":"SUM(J251:J316)","v":269.7414703178132},278.69923549221306,300.62247815731655,369.27685487551776,401.68713744267831,469.98238235303018,508.34126018193882,550.24406123966048,530.30623784282216,503.72684964848651,478.48738986017565,454.51990881352373,431.75992328002934,410.14623857380275,null,null,null,"Maintenance cost (€/unit)",null,null,null,null,{"$f":"IFERROR(H250/BC$33*1000,\"0\")","v":161.79641238859173},207.04092463163846,234.90479551233889,272.3387158923021,315.44304601968918,416.12028976753902,486.08789272947405,610.74714370179834,709.38359500981653,824.55569751674182,853.34210690136547,870.39485579405175,887.78840749397489,905.52957401658421,923.62530356115337,942.08268323378365,null,null,{"$f":"'Assumptions_Asset level'!$K$7","v":11},"Age of buildings (years)"]
[null,null,117,{"$f":"VLOOKUP($C251,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},null,{"$f":"IF(VLOOKUP($C251,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"AF251*BC34/1000","v":14.022664109589041},{"$f":"AG251*BC34/1000","v":14.331162719999998},{"$f":"AH251*BD34/1000","v":14.632117137119998},{"$f":"AI251*BE34/1000","v":13.56728355031162},{"$f":"AJ251*BF34/1000","v":19.247810973142549},{"$f":"AK251*BG34/1000","v":18.190652222178326},{"$f":"AL251*BH34/1000","v":24.065977417638454},{"$f":"AM251*BI34/1000","v":22.742112766769569},{"$f":"AN251*BJ34/1000","v":30.701533763212993},{"$f":"AO251*BK34/1000","v":29.012648453437862},{"$f":"AP251*BL34/1000","v":27.416668391054241},{"$f":"AQ251*BM34/1000","v":25.90848287674898},{"$f":"AR251*BN34/1000","v":24.483262349768822},{"$f":"AS251*BO34/1000","v":23.13644292254385},{"$f":"AT251*BP34/1000","v":21.863711766058163},{"$f":"AU251*BQ34/1000","v":20.660993299168378},null,null,117,{"$f":"VLOOKUP($C251,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},null,{"$f":"IFERROR(-VLOOKUP($Z251,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC34,0)","v":209.29349417297075},null,null,{"$f":"AC251","v":209.29349417297075},{"$f":"MAX($AF251*AG$248,HLOOKUP(BD251,$AG$245:$AU$247,3)*AG$248)","v":213.89795104477611},{"$f":"MAX($AF251*AH$248,HLOOKUP(BE251,$AG$245:$AU$247,3)*AH$248)","v":218.38980801671639},{"$f":"MAX($AF251*AI$248,HLOOKUP(BF251,$AG$245:$AU$247,3)*AI$248)","v":222.75760417705075},{"$f":"MAX($AF251*AJ$248,HLOOKUP(BG251,$AG$245:$AU$247,3)*AJ$248)","v":352.82580606000005},{"$f":"MAX($AF251*AK$248,HLOOKUP(BH251,$AG$245:$AU$247,3)*AK$248)","v":359.88232218120004},{"$f":"MAX($AF251*AL$248,HLOOKUP(BI251,$AG$245:$AU$247,3)*AL$248)","v":513.91195607475368},{"$f":"MAX($AF251*AM$248,HLOOKUP(BJ251,$AG$245:$AU$247,3)*AM$248)","v":524.19019519624874},{"$f":"MAX($AF251*AN$248,HLOOKUP(BK251,$AG$245:$AU$247,3)*AN$248)","v":763.81999871453399},{"$f":"MAX($AF251*AO$248,HLOOKUP(BL251,$AG$245:$AU$247,3)*AO$248)","v":779.09639868882482},{"$f":"MAX($AF251*AP$248,HLOOKUP(BM251,$AG$245:$AU$247,3)*AP$248)","v":794.67832666260131},{"$f":"MAX($AF251*AQ$248,HLOOKUP(BN251,$AG$245:$AU$247,3)*AQ$248)","v":810.57189319585325},{"$f":"MAX($AF251*AR$248,HLOOKUP(BO251,$AG$245:$AU$247,3)*AR$248)","v":826.78333105977026},{"$f":"MAX($AF251*AS$248,HLOOKUP(BP251,$AG$245:$AU$247,3)*AS$248)","v":843.31899768096571},{"$f":"MAX($AF251*AT$248,HLOOKUP(BQ251,$AG$245:$AU$247,3)*AT$248)","v":860.18537763458505},{"$f":"MAX($AF251*AU$248,HLOOKUP(BR251,$AG$245:$AU$247,3)*AU$248)","v":877.38908518727669},null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C251,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":2},{"$f":"BC251+1","v":3},{"$f":"BD251+1","v":4},5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,null,24,{"$f":"VLOOKUP($C252,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,{"$f":"IF(VLOOKUP($C252,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,1.8560000000000001,1.9928999999999999,2.0347508999999997,3.1520973242686194,2.8789150761377598,3.8409026456838573,3.659870048681233,4.9819583661542426,4.7471457108426431,4.523400386703111,4.3102007616264695,4.1070497893877311,3.9134738508432405,3.7290216497514121,3.5532631606362939,3.3857886262410646,null,null,24,{"$f":"VLOOKUP($C252,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,{"$f":"IFERROR(-VLOOKUP($Z252,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC35,0)","v":185.6},null,null,{"$f":"AC252","v":185.6},199.29,203.47508999999997,345.90765299999998,352.82580606000005,503.83525105368,513.91195607475368,748.84313599464122,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C252,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":3},{"$f":"BC252+1","v":4},5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[null,null,48,{"$f":"VLOOKUP($C253,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},null,{"$f":"IF(VLOOKUP($C253,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,4.0599999999999996,4.1493199999999995,6.7825029999999984,6.2951041954163989,8.0685813086433846,7.625382280854696,10.294156958007347,9.7278774223727709,9.1927488062878595,8.687057509718322,8.2091841915157051,7.757598590183215,7.3308546236067809,6.9275857583638754,6.5465006337656995,6.1863789266199412,null,null,48,{"$f":"VLOOKUP($C253,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},null,{"$f":"IFERROR(-VLOOKUP($Z253,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC36,0)","v":203},null,null,203,207.46600000000001,339.12514999999996,345.90765299999998,493.95612848399998,503.83525105368,734.15993724964812,748.84313599464122,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C253,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":4},{"$f":"BC253+1","v":5},6,7,8,9,10,11,12,13,14,15,16,17,18,19]
[null,null,27,{"$f":"VLOOKUP($C254,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,{"$f":"IF(VLOOKUP($C254,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,5.2960000000000003,5.4125119999999995,5.5261747519999993,8.1860360531531402,7.4598511148044544,9.9526098527428939,9.4835151007206555,12.909331962489006,12.300881571371992,11.721109029715569,11.168662675869994,10.642254555531464,10.140657419032301,9.6627018601736001,9.2072735899121056,8.7733108385453065,null,null,27,{"$f":"VLOOKUP($C254,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,{"$f":"IFERROR(-VLOOKUP($Z254,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC37,0)","v":203.69230769230768},null,null,203.69230769230768,208.17353846153844,212.54518276923073,345.90765299999998,352.82580606000005,503.83525105368,513.91195607475368,748.84313599464122,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C254,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":3},{"$f":"BC254+1","v":4},5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[null,null,43,{"$f":"VLOOKUP($C255,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},null,{"$f":"IF(VLOOKUP($C255,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,3.57,9.3666299999999989,9.5633292299999972,14.793494859228538,13.543690053794254,17.91964836000853,16.93388819592208,22.860511942576007,21.602959694776466,20.414585147838054,19.291582850061907,18.230356686930552,17.227508365475934,16.279826532155109,15.384276489349393,14.537990477556859,null,null,43,{"$f":"VLOOKUP($C255,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},null,{"$f":"IFERROR(-VLOOKUP($Z255,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC38,0)","v":75.957446808510639},null,null,75.957446808510639,199.29,203.47508999999997,345.90765299999998,352.82580606000005,503.83525105368,513.91195607475368,748.84313599464122,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C255,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":3},{"$f":"BC255+1","v":4},5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[null,null,86,{"$f":"VLOOKUP($C256,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},null,{"$f":"IF(VLOOKUP($C256,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,3.7,3.7814000000000001,3.8608093999999995,5.6655937758747594,5.1869451269850346,6.8628440527692245,6.4853188835446272,8.7550896801354927,8.2734739256590721,7.8183517587464895,7.3882657723641341,6.9818387311648928,6.5977691612461031,6.2348271825274875,5.8918505703891295,5.5677410339579456,null,null,86,{"$f":"VLOOKUP($C256,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},null,{"$f":"IFERROR(-VLOOKUP($Z256,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC39,0)","v":205.55555555555554},null,null,205.55555555555554,210.07777777777778,214.48941111111108,345.90765299999998,352.82580606000005,503.83525105368,513.91195607475368,748.84313599464122,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C256,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":3},{"$f":"BC256+1","v":4},5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[null,null,29,{"$f":"VLOOKUP($C257,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},null,{"$f":"IF(VLOOKUP($C257,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,6.6263579399999992,6.7721378146799998,6.9143527087882788,9.8444833773085794,9.1209293804683842,12.168260153392273,11.594736601253599,15.783209303796349,15.039305598958514,14.330464010551648,13.655031969822939,13.011434797895898,12.398172034605018,11.813813940374926,11.256998162975018,10.726426561378647,null,null,29,{"$f":"VLOOKUP($C257,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},null,{"$f":"IFERROR(-VLOOKUP($Z257,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC40,0)","v":213.75348193548385},null,null,213.75348193548385,218.4560585380645,223.04363576736381,345.90765299999998,352.82580606000005,503.83525105368,513.91195607475368,748.84313599464122,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C257,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":3},{"$f":"BC257+1","v":4},5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[null,null,54,{"$f":"VLOOKUP($C258,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},null,{"$f":"IF(VLOOKUP($C258,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,5.6029376400000022,5.7262022680800015,5.8464525157096814,5.4747420805038791,7.6498117384573536,7.2897411057188748,9.7246177945997907,9.2662712686804358,12.613611147513593,12.019098847559448,11.452607458561175,10.912816282106236,10.398466867733241,9.9083600790241331,9.4413532979790489,8.9963577611562844,null,null,54,{"$f":"VLOOKUP($C258,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},null,{"$f":"IFERROR(-VLOOKUP($Z258,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC41,0)","v":215.49760153846162},null,null,215.49760153846162,220.23854877230778,224.86355829652621,229.36082946245676,352.82580606000005,359.88232218120004,513.91195607475368,524.19019519624874,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C258,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":2},{"$f":"BC258+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,null,39,{"$f":"VLOOKUP($C259,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},null,{"$f":"IF(VLOOKUP($C259,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,8.1205239999999996,8.569469999999999,8.7494288699999974,8.1790251968421366,12.588291513410557,11.995865600878911,16.002654172596358,15.248407466556216,20.756729090379128,19.778410462451642,18.84620253595412,17.957931993599498,17.111527952196976,16.305017134666663,15.536519269609705,14.804242707708662,null,null,39,{"$f":"VLOOKUP($C259,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},null,{"$f":"IFERROR(-VLOOKUP($Z259,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC42,0)","v":188.84939534883719},null,null,188.84939534883719,199.29,203.47508999999997,207.54459180000001,352.82580606000005,359.88232218120004,513.91195607475368,524.19019519624874,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C259,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":2},{"$f":"BC259+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,null,124,{"$f":"VLOOKUP($C260,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,{"$f":"IF(VLOOKUP($C260,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,3.7180252,3.7998217543999999,3.8796180112423992,5.6926091635740592,5.2327033033554073,6.9810988143012187,6.6520601393273235,9.0550446381016894,8.6282568331545164,8.2215846474906318,7.8340799796452911,7.4648394146511876,7.1130021178380831,6.7777478279126822,6.458294944629845,6.1538987065968431,null,null,124,{"$f":"VLOOKUP($C260,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,{"$f":"IFERROR(-VLOOKUP($Z260,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC43,0)","v":206.55695555555556},null,null,206.55695555555556,211.10120857777778,215.53433395791109,345.90765299999998,352.82580606000005,503.83525105368,513.91195607475368,748.84313599464122,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C260,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":3},{"$f":"BC260+1","v":4},5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[null,null,77,{"$f":"VLOOKUP($C261,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},null,{"$f":"IF(VLOOKUP($C261,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,3.78,3.8631599999999997,3.9442863599999995,5.6655937758747594,5.1869451269850346,6.8628440527692245,6.4853188835446272,8.7550896801354927,8.2734739256590721,7.8183517587464895,7.3882657723641341,6.9818387311648928,6.5977691612461031,6.2348271825274875,5.8918505703891295,5.5677410339579456,null,null,77,{"$f":"VLOOKUP($C261,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},null,{"$f":"IFERROR(-VLOOKUP($Z261,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC44,0)","v":210},null,null,210,214.62,219.12701999999999,345.90765299999998,352.82580606000005,503.83525105368,513.91195607475368,748.84313599464122,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C261,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":3},{"$f":"BC261+1","v":4},5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[null,null,129,{"$f":"VLOOKUP($C262,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},null,{"$f":"IF(VLOOKUP($C262,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,8.1499999999999986,8.3292999999999999,8.5042152999999985,9.7574115028954207,8.933072163140892,11.819342535324775,11.169160299437968,15.078210004677791,14.248760649746179,13.4649391400634,12.724235496849344,12.024277814783982,11.362824666590511,10.737757925464008,10.147075982336833,9.5888873362609068,null,null,129,{"$f":"VLOOKUP($C262,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},null,{"$f":"IFERROR(-VLOOKUP($Z262,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC45,0)","v":262.90322580645159},null,null,262.90322580645159,268.68709677419355,274.32952580645156,345.90765299999998,352.82580606000005,503.83525105368,513.91195607475368,748.84313599464122,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C262,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":3},{"$f":"BC262+1","v":4},5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[null,null,89,{"$f":"VLOOKUP($C263,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},null,{"$f":"IF(VLOOKUP($C263,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,4.3849898630136988,4.4814596400000006,4.5755702924400001,4.2467643205409109,6.0514359814825402,5.7190367106410225,7.5662053641353992,7.1499899054439835,9.652386246602255,9.121410385204241,8.6196434010914942,8.1454785196923787,7.6973973547871237,7.2739650462820729,6.8738256654539871,6.4956978729509398,null,null,89,{"$f":"VLOOKUP($C263,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},null,{"$f":"IFERROR(-VLOOKUP($Z263,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC46,0)","v":208.80904109589042},null,null,208.80904109589042,213.40284000000003,217.88429963999999,222.24198563280001,352.82580606000005,359.88232218120004,513.91195607475368,524.19019519624874,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C263,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":2},{"$f":"BC263+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,null,70,{"$f":"VLOOKUP($C264,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},null,{"$f":"IF(VLOOKUP($C264,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,4.3405456999999998,4.4360377054000004,4.5291944972133988,4.2412337461139691,6.4729176248485309,6.1682424740698183,8.2285227492767508,7.8406910734988324,10.673055586357657,10.170006717165689,9.6906678495517671,9.2339214694745095,8.7987027342358211,8.3839969899434976,7.9888374059822738,7.6123027209783958,null,null,70,{"$f":"VLOOKUP($C264,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},null,{"$f":"IFERROR(-VLOOKUP($Z264,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC47,0)","v":197.2975318181818},null,null,197.2975318181818,201.6380775181818,205.8724771460636,209.98992668898489,352.82580606000005,359.88232218120004,513.91195607475368,524.19019519624874,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C264,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":2},{"$f":"BC264+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,null,59,{"$f":"VLOOKUP($C265,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},null,{"$f":"IF(VLOOKUP($C265,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,4.0482220849619068,4.1372829708310688,4.2241659132185205,3.9555985134551834,5.8844705680441178,5.6074931582452878,7.4804752266152263,7.1279009759080294,9.7027778057796876,9.2454606519688074,8.8096980450470586,8.3944740631586452,7.9988206674871112,7.6218154454031808,7.2625794599838862,6.9202752008894519,null,null,59,{"$f":"VLOOKUP($C265,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},null,{"$f":"IFERROR(-VLOOKUP($Z265,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC48,0)","v":202.41110424809534},null,null,202.41110424809534,206.86414854155345,211.20829566092604,215.43246157414458,352.82580606000005,359.88232218120004,513.91195607475368,524.19019519624874,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C265,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":2},{"$f":"BC265+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,null,130,{"$f":"VLOOKUP($C266,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,{"$f":"IF(VLOOKUP($C266,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,5.2512305531221406,5.58012,5.6973025199999991,5.2644474379518842,7.9216577558402674,7.549266974801105,10.070827494129418,9.5961632080410144,13.062672967855558,12.446995216349864,11.860335958580579,11.301327477464145,10.768666519980382,10.26111125881356,9.7774783971991948,9.3166404102269276,null,null,130,{"$f":"VLOOKUP($C266,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,{"$f":"IFERROR(-VLOOKUP($Z266,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC49,0)","v":187.54394832579075},null,null,187.54394832579075,199.29,203.47508999999997,207.54459180000001,352.82580606000005,359.88232218120004,513.91195607475368,524.19019519624874,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C266,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":2},{"$f":"BC266+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,null,127,{"$f":"VLOOKUP($C267,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,{"$f":"IF(VLOOKUP($C267,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,4.9652354999999995,5.0744706810000011,5.1810345653010001,4.794082822998293,7.1023073785179491,6.7683876904127711,9.0291237747635158,8.6035576933008571,11.711499489035809,11.15950605783584,10.633529512720585,10.132343610181943,9.6547799027576335,9.1997250149532643,8.7661180475572635,8.3529481042971749,null,null,127,{"$f":"VLOOKUP($C267,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,{"$f":"IFERROR(-VLOOKUP($Z267,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC50,0)","v":198.60942},null,null,198.60942,202.97882724000002,207.24138261203998,211.38621026428081,352.82580606000005,359.88232218120004,513.91195607475368,524.19019519624874,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C267,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":2},{"$f":"BC267+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,null,71,{"$f":"VLOOKUP($C268,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},null,{"$f":"IF(VLOOKUP($C268,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,8.7984720000000003,9.1673399999999994,9.3598541399999977,8.831308792626686,8.2995443329328911,13.181037559569559,12.55978002177075,16.754926894872845,15.965223612646486,21.732487285781094,20.708178636267885,19.732148317516835,18.802120846232679,17.915927988566104,17.07150370516846,16.266879334499126,null,null,71,{"$f":"VLOOKUP($C268,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},null,{"$f":"IFERROR(-VLOOKUP($Z268,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC51,0)","v":191.27113043478261},null,null,191.27113043478261,199.29,203.47508999999997,207.54459180000001,211.69548363600003,359.88232218120004,367.07996862482406,524.19019519624874,534.67399910017377,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C268,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":1},{"$f":"BC268+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,74,{"$f":"VLOOKUP($C269,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,{"$f":"IF(VLOOKUP($C269,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0.35199999999999998,0.39857999999999999,0.40695017999999994,0.63512795982635994,0.58844705680441178,0.78504904215434024,0.74804752266152252,1.0182715679868612,0.97027778057796865,0.92454606519688054,0.88096980450470586,0.83944740631586445,0.79988206674871098,0.76218154454031783,0.72625794599838844,0.69202752008894508,null,null,74,{"$f":"VLOOKUP($C269,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,{"$f":"IFERROR(-VLOOKUP($Z269,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC52,0)","v":176},null,null,176,199.29,203.47508999999997,345.90765299999998,352.82580606000005,503.83525105368,513.91195607475368,748.84313599464122,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C269,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":3},{"$f":"BC269+1","v":4},5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[null,null,98,{"$f":"VLOOKUP($C270,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},null,{"$f":"IF(VLOOKUP($C270,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,3.68,3.7609599999999999,3.8399401599999998,5.6655937758747594,5.1869451269850346,6.8628440527692245,6.4853188835446272,8.7550896801354927,8.2734739256590721,7.8183517587464895,7.3882657723641341,6.9818387311648928,6.5977691612461031,6.2348271825274875,5.8918505703891295,5.5677410339579456,null,null,98,{"$f":"VLOOKUP($C270,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},null,{"$f":"IFERROR(-VLOOKUP($Z270,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC53,0)","v":204.44444444444446},null,null,204.44444444444446,208.94222222222223,213.33000888888887,345.90765299999998,352.82580606000005,503.83525105368,513.91195607475368,748.84313599464122,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C270,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":3},{"$f":"BC270+1","v":4},5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[null,null,114,{"$f":"VLOOKUP($C271,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,{"$f":"IF(VLOOKUP($C271,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,8.7929999999999993,8.9864460000000026,9.1751613660000011,13.2906022066272,12.230747777124051,16.317344755065463,15.54826284663922,21.164903980163967,20.167347008042949,19.216807490571917,18.31106937280471,17.448021048249974,16.625650435922307,15.842040289446325,15.095363727254865,14.38387997346053,null,null,114,{"$f":"VLOOKUP($C271,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,{"$f":"IFERROR(-VLOOKUP($Z271,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC54,0)","v":209.35714285714286},null,null,209.35714285714286,213.96300000000002,218.45622299999999,345.90765299999998,352.82580606000005,503.83525105368,513.91195607475368,748.84313599464122,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C271,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":3},{"$f":"BC271+1","v":4},5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[null,null,118,{"$f":"VLOOKUP($C272,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},null,{"$f":"IF(VLOOKUP($C272,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,4.5216227397260269,4.6210984399999999,4.7181415072399995,4.3665483919780614,6.5686117738457979,6.2079086379780932,8.2129757023071441,7.7611815363155081,10.477486389379703,9.9011219320575456,9.3564631697196798,8.8417659783459008,8.3553821778338957,7.8957542541433146,7.461410371773618,7.0509596606045042,null,null,118,{"$f":"VLOOKUP($C272,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},null,{"$f":"IFERROR(-VLOOKUP($Z272,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC55,0)","v":196.59229303156641},null,null,196.59229303156641,200.91732347826087,205.13658727130434,209.23931901673043,352.82580606000005,359.88232218120004,513.91195607475368,524.19019519624874,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C272,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":2},{"$f":"BC272+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,null,115,{"$f":"VLOOKUP($C273,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},null,{"$f":"IF(VLOOKUP($C273,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,3.4069396000000003,3.9857999999999998,4.0695017999999994,3.7825167891223437,5.7578301522755195,5.4870037795483686,7.319740097362466,6.9747417126159386,9.4942914216852863,9.0468007734062219,8.620401523252939,8.2140995787754623,7.826947701686481,7.4580432995028243,7.1065263212725878,6.7715772524821292,null,null,115,{"$f":"VLOOKUP($C273,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},null,{"$f":"IFERROR(-VLOOKUP($Z273,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC56,0)","v":170.34698},null,null,170.34698,199.29,203.47508999999997,207.54459180000001,352.82580606000005,359.88232218120004,513.91195607475368,524.19019519624874,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C273,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":2},{"$f":"BC273+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,null,112,{"$f":"VLOOKUP($C274,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},null,{"$f":"IF(VLOOKUP($C274,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,12.715126027397263,13.153139999999999,13.429355939999997,12.519031664890296,19.165472043008389,18.263748664815612,24.36409798932473,23.21575469391232,31.602193990884178,30.112700394371902,28.693410505067064,27.341015439657173,26.052362271106215,24.824446678029787,23.654405940524235,22.539512266120553,null,null,112,{"$f":"VLOOKUP($C274,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},null,{"$f":"IFERROR(-VLOOKUP($Z274,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC57,0)","v":192.65342465753429},null,null,192.65342465753429,199.29,203.47508999999997,207.54459180000001,352.82580606000005,359.88232218120004,513.91195607475368,524.19019519624874,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C274,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":2},{"$f":"BC274+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,null,133,{"$f":"VLOOKUP($C275,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},null,{"$f":"IF(VLOOKUP($C275,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,2.2622060273972608,6.3772799999999998,6.511202879999999,6.1123750186426209,5.6898302887081567,9.0365887803251468,8.6106697361983642,11.48675707008535,10.945356333612292,14.899247459969791,14.197007175928769,13.527865302921924,12.890261826752003,12.282710260748292,11.703794180223046,11.152163920268013,null,null,133,{"$f":"VLOOKUP($C275,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},null,{"$f":"IFERROR(-VLOOKUP($Z275,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC58,0)","v":70.693938356164395},null,null,70.693938356164395,199.29,203.47508999999997,207.54459180000001,211.69548363600003,359.88232218120004,367.07996862482406,524.19019519624874,534.67399910017377,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C275,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":1},{"$f":"BC275+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,105,{"$f":"VLOOKUP($C276,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,{"$f":"IF(VLOOKUP($C276,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,8.9086360000000031,9.9644999999999992,10.173754499999999,9.5992486876377008,9.0212438401444466,14.327214738662564,13.651934806272553,18.211877059644397,17.353503926789653,23.622268788892491,22.508889822030302,21.44798730164873,20.437087876339866,19.473834770180545,18.555982288226588,17.681390580977311,null,null,105,{"$f":"VLOOKUP($C276,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,{"$f":"IFERROR(-VLOOKUP($Z276,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC59,0)","v":178.17272000000006},null,null,178.17272000000006,199.29,203.47508999999997,207.54459180000001,211.69548363600003,359.88232218120004,367.07996862482406,524.19019519624874,534.67399910017377,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C276,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":1},{"$f":"BC276+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,104,{"$f":"VLOOKUP($C277,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},null,{"$f":"IF(VLOOKUP($C277,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,3.9972723287671239,4.1850899999999998,4.2729768899999989,3.8736122613552006,3.3675281235190453,5.3050275799712292,5.0131959833581794,6.6323894979694771,6.2675430613369381,8.4610953645223521,7.9956521793069042,7.5558129318004976,7.1401691544456938,6.7473898592072574,6.3762172754389477,6.0254628222094029,null,null,104,{"$f":"VLOOKUP($C277,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},null,{"$f":"IFERROR(-VLOOKUP($Z277,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC60,0)","v":190.34630136986303},null,null,190.34630136986303,199.29,203.47508999999997,207.54459180000001,211.69548363600003,359.88232218120004,367.07996862482406,524.19019519624874,534.67399910017377,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C277,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":1},{"$f":"BC277+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,106,{"$f":"VLOOKUP($C278,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},null,{"$f":"IF(VLOOKUP($C278,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,5.2080000000000002,10.761659999999999,10.987654859999999,10.2240616812516,9.3579869991822999,14.862960788333227,14.162427612712527,18.892881800146991,18.002411142641428,24.50558669037056,23.350574653402045,22.250001337791147,21.201300905011347,20.202028451179341,19.24985430709074,18.342558606909979,null,null,106,{"$f":"VLOOKUP($C278,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},null,{"$f":"IFERROR(-VLOOKUP($Z278,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC61,0)","v":96.444444444444443},null,null,96.444444444444443,199.29,203.47508999999997,207.54459180000001,211.69548363600003,359.88232218120004,367.07996862482406,524.19019519624874,534.67399910017377,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C278,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":1},{"$f":"BC278+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,136,{"$f":"VLOOKUP($C279,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},null,{"$f":"IF(VLOOKUP($C279,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,6.8630800000000001,7.1744399999999997,7.3251032399999989,6.8170055113709642,10.402086398826514,9.9127536167961399,13.223752714028269,12.600482861696319,17.152270474261837,16.343839355699977,15.57351169839353,14.839491587110791,14.14006775277586,13.473609582875195,12.838563319904051,12.233448438990035,null,null,136,{"$f":"VLOOKUP($C279,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},null,{"$f":"IFERROR(-VLOOKUP($Z279,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC62,0)","v":190.64111111111112},null,null,190.64111111111112,199.29,203.47508999999997,207.54459180000001,352.82580606000005,359.88232218120004,513.91195607475368,524.19019519624874,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C279,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":2},{"$f":"BC279+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,null,142,{"$f":"VLOOKUP($C280,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},null,{"$f":"IF(VLOOKUP($C280,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,8.7393082191780831,8.9680499999999999,9.1563790499999982,8.6237517481511752,8.077236571637858,12.828078938586859,12.223457055737263,16.306267229636425,15.537710444344148,21.150539627542543,20.153659684741964,19.203765286417227,18.298641881653122,17.436179297078862,16.614366817282939,15.831288497100843,null,null,142,{"$f":"VLOOKUP($C280,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},null,{"$f":"IFERROR(-VLOOKUP($Z280,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC63,0)","v":194.20684931506852},null,null,194.20684931506852,199.29,203.47508999999997,207.54459180000001,211.69548363600003,359.88232218120004,367.07996862482406,524.19019519624874,534.67399910017377,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C280,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":1},{"$f":"BC280+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,140,{"$f":"VLOOKUP($C281,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},null,{"$f":"IF(VLOOKUP($C281,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,14.229341369863015,14.747459999999998,15.057156659999997,14.083100161370607,13.102490314043031,20.637069603448772,19.501826317364774,25.800648591257577,24.381360007009516,32.91449458219634,31.103874734755479,29.3928567275847,27.775961483118841,26.248011326767632,24.804113406797601,23.439644026282963,null,null,140,{"$f":"VLOOKUP($C281,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},null,{"$f":"IFERROR(-VLOOKUP($Z281,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC64,0)","v":192.28839689004073},null,null,192.28839689004073,199.29,203.47508999999997,207.54459180000001,211.69548363600003,359.88232218120004,367.07996862482406,524.19019519624874,534.67399910017377,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C281,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":1},{"$f":"BC281+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,134,{"$f":"VLOOKUP($C282,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,{"$f":"IF(VLOOKUP($C282,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,5.8,13.55172,13.836306119999998,12.6257676975612,11.114480314517868,17.654444495944759,16.822337033710287,22.44123917447391,21.383525205010713,29.108091494250168,27.736151435281862,26.428874479553208,25.183212886827125,23.996262564790737,22.865256298555074,21.787557299266112,null,null,134,{"$f":"VLOOKUP($C282,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,{"$f":"IFERROR(-VLOOKUP($Z282,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC65,0)","v":85.294117647058826},null,null,85.294117647058826,199.29,203.47508999999997,207.54459180000001,211.69548363600003,359.88232218120004,367.07996862482406,524.19019519624874,534.67399910017377,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C282,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":1},{"$f":"BC282+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,135,{"$f":"VLOOKUP($C283,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,{"$f":"IF(VLOOKUP($C283,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"AF283*BC66/1000","v":4.3078652054794517},{"$f":"AG283*BC66/1000","v":9.7652099999999997},{"$f":"AH283*BD66/1000","v":9.9702794099999998},{"$f":"AI283*BE66/1000","v":9.1207546312428001},{"$f":"AJ283*BF66/1000","v":8.0702196623303415},{"$f":"AK283*BG66/1000","v":12.818719425598568},{"$f":"AL283*BH66/1000","v":12.214534706975762},{"$f":"AM283*BI66/1000","v":16.294364700666975},{"$f":"AN283*BJ66/1000","v":15.526368912494554},{"$f":"AO283*BK66/1000","v":21.135101090463365},{"$f":"AP283*BL66/1000","v":20.138948806069209},{"$f":"AQ283*BM66/1000","v":19.189747769717652},{"$f":"AR283*BN66/1000","v":18.285285046973566},{"$f":"AS283*BO66/1000","v":17.423452004757369},{"$f":"AT283*BP66/1000","v":16.6022393953508},{"$f":"AU283*BQ66/1000","v":15.819732672106413},null,null,135,{"$f":"VLOOKUP($C283,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,{"$f":"IFERROR(-VLOOKUP($Z283,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC66,0)","v":87.915616438356167},null,null,87.915616438356167,{"$f":"MAX($AF283*AG$248,HLOOKUP(BD283,$AG$245:$AU$247,3)*AG$248)","v":199.29},{"$f":"MAX($AF283*AH$248,HLOOKUP(BE283,$AG$245:$AU$247,3)*AH$248)","v":203.47508999999997},{"$f":"MAX($AF283*AI$248,HLOOKUP(BF283,$AG$245:$AU$247,3)*AI$248)","v":207.54459180000001},{"$f":"MAX($AF283*AJ$248,HLOOKUP(BG283,$AG$245:$AU$247,3)*AJ$248)","v":211.69548363600003},{"$f":"MAX($AF283*AK$248,HLOOKUP(BH283,$AG$245:$AU$247,3)*AK$248)","v":359.88232218120004},{"$f":"MAX($AF283*AL$248,HLOOKUP(BI283,$AG$245:$AU$247,3)*AL$248)","v":367.07996862482406},{"$f":"MAX($AF283*AM$248,HLOOKUP(BJ283,$AG$245:$AU$247,3)*AM$248)","v":524.19019519624874},{"$f":"MAX($AF283*AN$248,HLOOKUP(BK283,$AG$245:$AU$247,3)*AN$248)","v":534.67399910017377},{"$f":"MAX($AF283*AO$248,HLOOKUP(BL283,$AG$245:$AU$247,3)*AO$248)","v":779.09639868882482},{"$f":"MAX($AF283*AP$248,HLOOKUP(BM283,$AG$245:$AU$247,3)*AP$248)","v":794.67832666260131},{"$f":"MAX($AF283*AQ$248,HLOOKUP(BN283,$AG$245:$AU$247,3)*AQ$248)","v":810.57189319585325},{"$f":"MAX($AF283*AR$248,HLOOKUP(BO283,$AG$245:$AU$247,3)*AR$248)","v":826.78333105977026},{"$f":"MAX($AF283*AS$248,HLOOKUP(BP283,$AG$245:$AU$247,3)*AS$248)","v":843.31899768096571},{"$f":"MAX($AF283*AT$248,HLOOKUP(BQ283,$AG$245:$AU$247,3)*AT$248)","v":860.18537763458505},{"$f":"MAX($AF283*AU$248,HLOOKUP(BR283,$AG$245:$AU$247,3)*AU$248)","v":877.38908518727669},null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C283,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":1},{"$f":"BC283+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,147,{"$f":"VLOOKUP($C284,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},null,{"$f":"IF(VLOOKUP($C284,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,5.9083931506849314,7.3737299999999992,7.5285783299999984,7.0415500806853037,6.5512451570215156,10.318534801724386,9.7509131586823869,12.900324295628788,12.190680003504758,16.45724729109817,15.551937367377739,14.69642836379235,13.887980741559421,13.124005663383816,12.402056703398801,11.719822013141481,null,null,147,{"$f":"VLOOKUP($C284,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},null,{"$f":"IFERROR(-VLOOKUP($Z284,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC67,0)","v":159.686301369863},null,null,159.686301369863,199.29,203.47508999999997,207.54459180000001,211.69548363600003,359.88232218120004,367.07996862482406,524.19019519624874,534.67399910017377,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C284,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":1},{"$f":"BC284+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,151,{"$f":"VLOOKUP($C285,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},null,{"$f":"IF(VLOOKUP($C285,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,3.1886399999999999,3.2556014399999995,2.8226064484799998,2.1907942210522369,2.0714752760850286,3.2625347124431778,3.0830633347169547,4.0788504812241735,3.8544737216904186,5.2034855477021482,4.9172428352396151,4.6467462778661641,4.3911296826996873,4.1495745059574833,3.9213072317886972,null,null,151,{"$f":"VLOOKUP($C285,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},null,{"$f":"IFERROR(-VLOOKUP($Z285,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC68,0)","v":0},null,null,0,199.29,203.47508999999997,207.54459180000001,211.69548363600003,215.92939330872002,367.07996862482406,374.42156799732061,534.67399910017377,545.36747908217728,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C285,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":0},{"$f":"BC285+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,146,{"$f":"VLOOKUP($C286,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},null,{"$f":"IF(VLOOKUP($C286,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,12.355979999999999,12.615455579999997,10.937599987859999,8.4893276065774188,8.0269666948294862,12.642322010717317,11.9468704220282,15.805545614743673,14.936085671550373,20.163506497345828,19.054315986553512,18.006141826731387,17.015627520461294,16.079601210585249,15.195065523181205,null,null,146,{"$f":"VLOOKUP($C286,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},null,{"$f":"IFERROR(-VLOOKUP($Z286,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC69,0)","v":0},null,null,0,199.29,203.47508999999997,207.54459180000001,211.69548363600003,215.92939330872002,367.07996862482406,374.42156799732061,534.67399910017377,545.36747908217728,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C286,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":0},{"$f":"BC286+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,150,{"$f":"VLOOKUP($C287,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},null,{"$f":"IF(VLOOKUP($C287,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,4.7829600000000001,4.8834021599999993,4.5674919442283031,4.2494563180680087,6.6931036551725747,6.3249166434696562,8.3677779214889441,7.9074681103814637,10.674971215847462,10.087743157217989,9.5328183981355785,9.0084199404709722,8.5128685384111211,8.0445773211235441,7.6020467112269063,null,null,150,{"$f":"VLOOKUP($C287,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},null,{"$f":"IFERROR(-VLOOKUP($Z287,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC70,0)","v":0},null,null,0,199.29,203.47508999999997,207.54459180000001,211.69548363600003,359.88232218120004,367.07996862482406,524.19019519624874,534.67399910017377,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C287,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":1},{"$f":"BC287+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,3,{"$f":"VLOOKUP($C288,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},null,{"$f":"IF(VLOOKUP($C288,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,4.5266700000000002,4.6262567399999996,4.7234081315400003,4.3839783551177778,4.610617890653363,4.3573613033455407,4.1176627832029391,3.8911509689491082,3.6770995225151442,3.4748230038873298,3.2836736766062833,3.1030394360732871,2.9323418494427131,2.7710343033455516,2.6186002535062807,2.4745515706479768,null,null,3,{"$f":"VLOOKUP($C288,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},null,{"$f":"IFERROR(-VLOOKUP($Z288,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC71,0)","v":565.83375000000001},null,null,565.83375000000001,578.28209249999998,590.42601644249999,602.23453677135001,705.6516121200001,719.76464436240008,734.15993724964812,748.84313599464122,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C288,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":6},{"$f":"BC288+1","v":7},8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,null,37,{"$f":"VLOOKUP($C289,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C289,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,37,{"$f":"VLOOKUP($C289,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IFERROR(-VLOOKUP($Z289,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC72,0)","v":0},null,null,0,664.30000000000007,678.25029999999992,691.81530599999996,705.6516121200001,719.76464436240008,734.15993724964812,748.84313599464122,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C289,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":125},{"$f":"BC289+1","v":126},127,128,129,130,131,132,133,134,135,136,137,138,139,140]
[null,null,23,{"$f":"VLOOKUP($C290,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C290,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,23,{"$f":"VLOOKUP($C290,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IFERROR(-VLOOKUP($Z290,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC73,0)","v":0},null,null,0,664.30000000000007,678.25029999999992,691.81530599999996,705.6516121200001,719.76464436240008,734.15993724964812,748.84313599464122,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C290,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":125},{"$f":"BC290+1","v":126},127,128,129,130,131,132,133,134,135,136,137,138,139,140]
[null,null,19,{"$f":"VLOOKUP($C291,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C291,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,19,{"$f":"VLOOKUP($C291,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IFERROR(-VLOOKUP($Z291,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC74,0)","v":0},null,null,0,664.30000000000007,678.25029999999992,691.81530599999996,705.6516121200001,719.76464436240008,734.15993724964812,748.84313599464122,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C291,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":125},{"$f":"BC291+1","v":126},127,128,129,130,131,132,133,134,135,136,137,138,139,140]
[null,null,36,{"$f":"VLOOKUP($C292,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C292,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,36,{"$f":"VLOOKUP($C292,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IFERROR(-VLOOKUP($Z292,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC75,0)","v":0},null,null,0,664.30000000000007,678.25029999999992,691.81530599999996,705.6516121200001,719.76464436240008,734.15993724964812,748.84313599464122,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C292,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":125},{"$f":"BC292+1","v":126},127,128,129,130,131,132,133,134,135,136,137,138,139,140]
[null,null,17,{"$f":"VLOOKUP($C293,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C293,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,17,{"$f":"VLOOKUP($C293,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IFERROR(-VLOOKUP($Z293,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC76,0)","v":0},null,null,0,664.30000000000007,678.25029999999992,691.81530599999996,705.6516121200001,719.76464436240008,734.15993724964812,748.84313599464122,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C293,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":125},{"$f":"BC293+1","v":126},127,128,129,130,131,132,133,134,135,136,137,138,139,140]
[null,null,95,{"$f":"VLOOKUP($C294,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C294,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,95,{"$f":"VLOOKUP($C294,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IFERROR(-VLOOKUP($Z294,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC77,0)","v":0},null,null,0,664.30000000000007,678.25029999999992,691.81530599999996,705.6516121200001,719.76464436240008,734.15993724964812,748.84313599464122,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C294,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":125},{"$f":"BC294+1","v":126},127,128,129,130,131,132,133,134,135,136,137,138,139,140]
[null,null,128,{"$f":"VLOOKUP($C295,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C295,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,128,{"$f":"VLOOKUP($C295,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IFERROR(-VLOOKUP($Z295,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC78,0)","v":0},null,null,0,664.30000000000007,678.25029999999992,691.81530599999996,705.6516121200001,719.76464436240008,734.15993724964812,748.84313599464122,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C295,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":125},{"$f":"BC295+1","v":126},127,128,129,130,131,132,133,134,135,136,137,138,139,140]
[null,null,137,{"$f":"VLOOKUP($C296,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C296,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,137,{"$f":"VLOOKUP($C296,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IFERROR(-VLOOKUP($Z296,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC79,0)","v":0},null,null,0,664.30000000000007,678.25029999999992,691.81530599999996,705.6516121200001,719.76464436240008,734.15993724964812,748.84313599464122,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C296,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":125},{"$f":"BC296+1","v":126},127,128,129,130,131,132,133,134,135,136,137,138,139,140]
[null,null,92,{"$f":"VLOOKUP($C297,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C297,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,92,{"$f":"VLOOKUP($C297,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IFERROR(-VLOOKUP($Z297,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC80,0)","v":0},null,null,0,664.30000000000007,678.25029999999992,691.81530599999996,705.6516121200001,719.76464436240008,734.15993724964812,748.84313599464122,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C297,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":125},{"$f":"BC297+1","v":126},127,128,129,130,131,132,133,134,135,136,137,138,139,140]
[null,null,34,{"$f":"VLOOKUP($C298,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C298,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,34,{"$f":"VLOOKUP($C298,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IFERROR(-VLOOKUP($Z298,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC81,0)","v":0},null,null,0,664.30000000000007,678.25029999999992,691.81530599999996,705.6516121200001,719.76464436240008,734.15993724964812,748.84313599464122,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C298,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":125},{"$f":"BC298+1","v":126},127,128,129,130,131,132,133,134,135,136,137,138,139,140]
[null,null,33,{"$f":"VLOOKUP($C299,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C299,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,33,{"$f":"VLOOKUP($C299,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IFERROR(-VLOOKUP($Z299,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC82,0)","v":0},null,null,0,664.30000000000007,678.25029999999992,691.81530599999996,705.6516121200001,719.76464436240008,734.15993724964812,748.84313599464122,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C299,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":125},{"$f":"BC299+1","v":126},127,128,129,130,131,132,133,134,135,136,137,138,139,140]
[null,null,46,{"$f":"VLOOKUP($C300,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C300,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,46,{"$f":"VLOOKUP($C300,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IFERROR(-VLOOKUP($Z300,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC83,0)","v":0},null,null,0,664.30000000000007,678.25029999999992,691.81530599999996,705.6516121200001,719.76464436240008,734.15993724964812,748.84313599464122,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C300,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":125},{"$f":"BC300+1","v":126},127,128,129,130,131,132,133,134,135,136,137,138,139,140]
[null,null,50,{"$f":"VLOOKUP($C301,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C301,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,50,{"$f":"VLOOKUP($C301,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IFERROR(-VLOOKUP($Z301,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC84,0)","v":0},null,null,0,664.30000000000007,678.25029999999992,691.81530599999996,705.6516121200001,719.76464436240008,734.15993724964812,748.84313599464122,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C301,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":125},{"$f":"BC301+1","v":126},127,128,129,130,131,132,133,134,135,136,137,138,139,140]
[null,null,90,{"$f":"VLOOKUP($C302,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C302,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,90,{"$f":"VLOOKUP($C302,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IFERROR(-VLOOKUP($Z302,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC85,0)","v":0},null,null,0,664.30000000000007,678.25029999999992,691.81530599999996,705.6516121200001,719.76464436240008,734.15993724964812,748.84313599464122,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C302,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":125},{"$f":"BC302+1","v":126},127,128,129,130,131,132,133,134,135,136,137,138,139,140]
[null,null,52,{"$f":"VLOOKUP($C303,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C303,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,52,{"$f":"VLOOKUP($C303,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IFERROR(-VLOOKUP($Z303,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC86,0)","v":0},null,null,0,664.30000000000007,678.25029999999992,691.81530599999996,705.6516121200001,719.76464436240008,734.15993724964812,748.84313599464122,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C303,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":125},{"$f":"BC303+1","v":126},127,128,129,130,131,132,133,134,135,136,137,138,139,140]
[null,null,88,{"$f":"VLOOKUP($C304,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C304,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,88,{"$f":"VLOOKUP($C304,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IFERROR(-VLOOKUP($Z304,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC87,0)","v":0},null,null,0,664.30000000000007,678.25029999999992,691.81530599999996,705.6516121200001,719.76464436240008,734.15993724964812,748.84313599464122,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C304,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":125},{"$f":"BC304+1","v":126},127,128,129,130,131,132,133,134,135,136,137,138,139,140]
[null,null,91,{"$f":"VLOOKUP($C305,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C305,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,91,{"$f":"VLOOKUP($C305,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IFERROR(-VLOOKUP($Z305,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC88,0)","v":0},null,null,{"$f":"AC305","v":0},664.30000000000007,678.25029999999992,691.81530599999996,705.6516121200001,719.76464436240008,734.15993724964812,748.84313599464122,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C305,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":125},{"$f":"BC305+1","v":126},127,128,129,130,131,132,133,134,135,136,137,138,139,140]
[null,null,108,{"$f":"VLOOKUP($C306,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C306,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,108,{"$f":"VLOOKUP($C306,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IFERROR(-VLOOKUP($Z306,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC89,0)","v":0},null,null,0,664.30000000000007,678.25029999999992,691.81530599999996,705.6516121200001,719.76464436240008,734.15993724964812,748.84313599464122,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C306,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":125},{"$f":"BC306+1","v":126},127,128,129,130,131,132,133,134,135,136,137,138,139,140]
[null,null,145,{"$f":"VLOOKUP($C307,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C307,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,145,{"$f":"VLOOKUP($C307,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IFERROR(-VLOOKUP($Z307,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC90,0)","v":0},null,null,0,664.30000000000007,678.25029999999992,691.81530599999996,705.6516121200001,719.76464436240008,734.15993724964812,748.84313599464122,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C307,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":125},{"$f":"BC307+1","v":126},127,128,129,130,131,132,133,134,135,136,137,138,139,140]
[null,null,144,{"$f":"VLOOKUP($C308,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C308,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,144,{"$f":"VLOOKUP($C308,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IFERROR(-VLOOKUP($Z308,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC91,0)","v":0},null,null,0,664.30000000000007,678.25029999999992,691.81530599999996,705.6516121200001,719.76464436240008,734.15993724964812,748.84313599464122,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C308,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":125},{"$f":"BC308+1","v":126},127,128,129,130,131,132,133,134,135,136,137,138,139,140]
[null,null,15,{"$f":"VLOOKUP($C309,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C309,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,15,{"$f":"VLOOKUP($C309,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IFERROR(-VLOOKUP($Z309,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC92,0)","v":0},null,null,0,664.30000000000007,678.25029999999992,691.81530599999996,705.6516121200001,719.76464436240008,734.15993724964812,748.84313599464122,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C309,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":125},{"$f":"BC309+1","v":126},127,128,129,130,131,132,133,134,135,136,137,138,139,140]
[null,null,6,{"$f":"VLOOKUP($C310,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C310,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,6,{"$f":"VLOOKUP($C310,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IFERROR(-VLOOKUP($Z310,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC93,0)","v":0},null,null,0,664.30000000000007,678.25029999999992,691.81530599999996,705.6516121200001,719.76464436240008,734.15993724964812,748.84313599464122,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C310,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":125},{"$f":"BC310+1","v":126},127,128,129,130,131,132,133,134,135,136,137,138,139,140]
[null,null,11,{"$f":"VLOOKUP($C311,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C311,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,11,{"$f":"VLOOKUP($C311,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IFERROR(-VLOOKUP($Z311,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC94,0)","v":0},null,null,{"$f":"AC311","v":0},664.30000000000007,678.25029999999992,691.81530599999996,705.6516121200001,719.76464436240008,734.15993724964812,748.84313599464122,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C311,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":125},{"$f":"BC311+1","v":126},127,128,129,130,131,132,133,134,135,136,137,138,139,140]
[null,null,4,{"$f":"VLOOKUP($C312,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C312,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,4,{"$f":"VLOOKUP($C312,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IFERROR(-VLOOKUP($Z312,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC95,0)","v":0},null,null,0,664.30000000000007,678.25029999999992,691.81530599999996,705.6516121200001,719.76464436240008,734.15993724964812,748.84313599464122,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C312,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":125},{"$f":"BC312+1","v":126},127,128,129,130,131,132,133,134,135,136,137,138,139,140]
[null,null,12,{"$f":"VLOOKUP($C313,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C313,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,12,{"$f":"VLOOKUP($C313,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IFERROR(-VLOOKUP($Z313,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC96,0)","v":0},null,null,0,664.30000000000007,678.25029999999992,691.81530599999996,705.6516121200001,719.76464436240008,734.15993724964812,748.84313599464122,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C313,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":125},{"$f":"BC313+1","v":126},127,128,129,130,131,132,133,134,135,136,137,138,139,140]
[null,null,9,{"$f":"VLOOKUP($C314,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C314,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,9,{"$f":"VLOOKUP($C314,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IFERROR(-VLOOKUP($Z314,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC97,0)","v":0},null,null,0,{"$f":"MAX($AF314*AG$248,HLOOKUP(BD314,$AG$245:$AU$247,3)*AG$248)","v":664.30000000000007},678.25029999999992,691.81530599999996,705.6516121200001,719.76464436240008,734.15993724964812,748.84313599464122,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C314,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":125},{"$f":"BC314+1","v":126},127,128,129,130,131,132,133,134,135,136,137,138,139,140]
[null,null,7,{"$f":"VLOOKUP($C315,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C315,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"AF315*BC98/1000","v":0},{"$f":"AG315*BC98/1000","v":0},{"$f":"AH315*BD98/1000","v":0},{"$f":"AI315*BE98/1000","v":0},{"$f":"AJ315*BF98/1000","v":0},{"$f":"AK315*BG98/1000","v":0},{"$f":"AL315*BH98/1000","v":0},{"$f":"AM315*BI98/1000","v":0},{"$f":"AN315*BJ98/1000","v":0},{"$f":"AO315*BK98/1000","v":0},{"$f":"AP315*BL98/1000","v":0},{"$f":"AQ315*BM98/1000","v":0},{"$f":"AR315*BN98/1000","v":0},{"$f":"AS315*BO98/1000","v":0},{"$f":"AT315*BP98/1000","v":0},{"$f":"AU315*BQ98/1000","v":0},null,null,7,{"$f":"VLOOKUP($C315,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IFERROR(-VLOOKUP($Z315,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC98,0)","v":0},null,null,0,664.30000000000007,678.25029999999992,691.81530599999996,705.6516121200001,719.76464436240008,734.15993724964812,748.84313599464122,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C315,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":125},{"$f":"BC315+1","v":126},127,128,129,130,131,132,133,134,135,136,137,138,139,140]
[null,null,10,{"$f":"VLOOKUP($C316,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C316,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,10,{"$f":"VLOOKUP($C316,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IFERROR(-VLOOKUP($Z316,'Assumptions_Asset level'!$A$15:$AO$81,$Z$249,0)/BC99,0)","v":0},null,null,0,664.30000000000007,678.25029999999992,691.81530599999996,705.6516121200001,719.76464436240008,734.15993724964812,748.84313599464122,763.81999871453399,779.09639868882482,794.67832666260131,810.57189319585325,826.78333105977026,843.31899768096571,860.18537763458505,877.38908518727669,null,null,null,null,null,null,null,{"$f":"2024-YEAR(VLOOKUP($C316,'Assumptions_Asset level'!$A$15:$K$81,$AX$250,0))+1","v":125},{"$f":"BC316+1","v":126},127,128,129,130,131,132,133,134,135,136,137,138,139,140]
[]
[]
[]
[null,null,null,null,null,null,null,2024,{"$f":"H320+1","v":2025},{"$f":"I320+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,"PM fees (k€)",null,{"$f":"Assumptions_Overall!$G$153*1.2","v":6.6000000000000003E-2},null,{"$f":"SUM(H322:H387)","v":872.40921081054375},{"$f":"SUM(I322:I387)","v":892.47462265918602},{"$f":"SUM(J322:J387)","v":761.53311855894117},969.7991783804332,927.22146022454785,885.27719954427346,845.13212016075897,806.8206353653062,770.25812340254947,735.3641643169492,702.06206238176821,670.27867301654203,639.9442371608676,610.99222343004726,583.35917768285549,556.98457965094883]
[null,null,117,{"$f":"VLOOKUP($C322,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},null,{"$f":"IF(VLOOKUP($C322,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"$F$321*BC105","v":32.77714979820896},{"$f":"$F$321*BD105","v":33.531024243567764},{"$f":"$F$321*BE105","v":26.844709388780505},{"$f":"$F$321*BF105","v":30.539367418802282},{"$f":"$F$321*BG105","v":29.036033627344487},{"$f":"$F$321*BH105","v":27.575786645658038},{"$f":"$F$321*BI105","v":26.186581172954497},{"$f":"$F$321*BJ105","v":24.867366757630883},{"$f":"$F$321*BK105","v":23.614611047358427},{"$f":"$F$321*BL105","v":22.42496603496857},{"$f":"$F$321*BM105","v":21.295252361386851},{"$f":"$F$321*BN105","v":20.222450835733799},{"$f":"$F$321*BO105","v":19.203694366411252},{"$f":"$F$321*BP105","v":18.236260298721284},{"$f":"$F$321*BQ105","v":17.317563138496588},{"$f":"$F$321*BR105","v":16.445147642296185}]
[null,null,24,{"$f":"VLOOKUP($C323,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,{"$f":"IF(VLOOKUP($C323,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,10.093647168,10.325801052864,8.2565074560813301,9.9948823499160362,9.5849244447916586,9.1788610833827988,8.7891091218949988,8.4159087676347824,8.0585551235747346,7.7163753164148963,7.3887250395036288,7.0749873445441054,6.7745714799020256,6.4869117782512822,6.2114665914520364,5.9477172706556614]
[null,null,48,{"$f":"VLOOKUP($C324,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},null,{"$f":"IF(VLOOKUP($C324,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,14.477799600000003,14.810788990800001,11.864330628970251,13.329871869132822,12.672736497073164,12.035344871058099,11.429031717202626,10.853265705350362,10.306505337838505,9.7872893894690876,9.294230241315061,8.8260101792352632,8.3813778722295194,7.9591450282221716,7.5581832183188036,7.1774208610489687]
[null,null,27,{"$f":"VLOOKUP($C325,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,{"$f":"IF(VLOOKUP($C325,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,18.489141913846151,18.914392177864613,15.464053427724869,18.993346086530284,18.215780108566172,17.444167696355397,16.703454826440495,15.994198044218011,15.315057488784603,14.664754383849145,14.042064242730364,13.445814572532363,12.874882666380001,12.328193489420762,11.804717654590439,11.303469484331286]
[null,null,43,{"$f":"VLOOKUP($C326,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},null,{"$f":"IF(VLOOKUP($C326,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,54.744307200000002,56.003426265599991,44.862104644321541,50.40369536130649,47.918896450288265,45.508753752825022,43.216126801830008,41.039006500471558,38.971564047140888,37.008274171193513,35.143889926344997,33.37342869439788,31.692158868991047,30.095587210251704,28.579446836488135,27.13968582083103]
[null,null,86,{"$f":"VLOOKUP($C327,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},null,{"$f":"IF(VLOOKUP($C327,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,9.198945359999998,9.4105211032799989,7.5383920349934748,8.4695717835432553,8.0520392476114786,7.6470515490226596,7.2618105781940692,6.8959787370644179,6.5485765844779813,6.218675683025328,5.9053943634581607,5.6078953728292351,5.3253836368996552,5.0571041352811221,4.802339883623171,4.5604100174527602]
[null,null,29,{"$f":"VLOOKUP($C328,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},null,{"$f":"IF(VLOOKUP($C328,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,21.08084616,21.565705621680003,17.718383738772289,19.656524054057808,18.840574160859536,18.041771769431989,17.275685102922989,16.542130457211464,15.83972376976307,15.167142451910339,14.523120068272592,13.906443958459425,13.315952953680613,12.750535190326156,12.209126016385378,11.690705986762993]
[null,null,54,{"$f":"VLOOKUP($C329,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},null,{"$f":"IF(VLOOKUP($C329,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,28.118661120000006,28.765390325760006,23.633644691644417,26.218830803951946,25.13047702708711,24.064995424692231,23.043151652358713,22.064700676567139,21.127796367182292,20.230674590911807,19.371646114456922,18.549093432224531,17.761467720630058,17.00728592174384,16.285127950770825,15.593634022105295]
[null,null,39,{"$f":"VLOOKUP($C330,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},null,{"$f":"IF(VLOOKUP($C330,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,36.907939691162788,37.756822304059526,30.993307878939401,35.053183111728195,33.602067413516714,32.177662502631065,30.811339459799161,29.50303816554646,28.250289533127233,27.050734715120701,25.902115012653923,24.802267635034841,23.749121627302525,22.740693970727584,21.77508584889182,20.850479072316464]
[null,null,124,{"$f":"VLOOKUP($C331,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,{"$f":"IF(VLOOKUP($C331,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,15.51488136,15.871723631279993,13.011442970454954,15.13017422550374,14.506222806494378,13.891453073219258,13.301595945531945,12.736787810852169,12.195962373757235,11.67810129454559,11.182229467936015,10.707413193271339,10.252758416395002,9.8174090461939514,9.40054534262398,9.0013823731821674]
[null,null,77,{"$f":"VLOOKUP($C332,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},null,{"$f":"IF(VLOOKUP($C332,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,10.378795679999998,10.617507980639999,8.5052609429714749,9.5558731570168423,9.0847881890561055,8.6278570505318974,8.1932053413065304,7.7804521632266841,7.3884924526966893,7.0162786915721309,6.6628161283214666,6.3271601245180209,6.0084136302552018,5.7057247867559742,5.4182846497568375,5.1453250275820146]
[null,null,129,{"$f":"VLOOKUP($C333,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},null,{"$f":"IF(VLOOKUP($C333,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,22.98582,23.514493859999998,18.548203358805132,20.839369864808859,19.812031627499085,18.81555994542552,17.867675060173809,16.967546312172889,16.112763787789952,15.301043068040702,14.530214806937717,13.798218944741969,13.10309920236903,12.442997853179415,11.816150758153057,11.220882651179211]
[null,null,89,{"$f":"VLOOKUP($C334,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},null,{"$f":"IF(VLOOKUP($C334,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,15.238531439999999,15.589017663119998,12.4298765149438,13.965276801100476,13.276817267752815,12.609042620299812,11.973827885689555,11.370616406455309,10.797793205216903,10.25382740346636,9.7372652376115969,9.2467261810498904,8.7808992546541607,8.3385395231451938,7.918464767967893,7.5195523277796212]
[null,null,70,{"$f":"VLOOKUP($C335,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},null,{"$f":"IF(VLOOKUP($C335,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,15.743391840000001,16.105489852319998,13.23227046266611,14.679693502180442,14.070333764296626,13.473779956374292,12.901658586923032,12.353832463823569,11.829267954998546,11.326977337684008,10.846014824965781,10.385474789643236,9.9444900589701604,9.5222302818139681,9.1179003651480208,8.7307389769331589]
[null,null,59,{"$f":"VLOOKUP($C336,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},null,{"$f":"IF(VLOOKUP($C336,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,17.33019552,17.728790016959998,14.495058717866497,15.804925224146047,15.148856683585006,14.506575676492343,13.890599909561644,13.30078167458727,12.736008109254389,12.195215779614314,11.677386402045915,11.181544930974512,10.706757722900797,10.252130778399065,9.8168080587631774,9.3999698741305373]
[null,null,130,{"$f":"VLOOKUP($C337,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,{"$f":"IF(VLOOKUP($C337,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,24.036430534285717,24.589268436574287,20.037848303895764,26.211574677194729,25.147042113760641,24.082374821186363,23.059789693365701,22.080632245967134,21.143051455327445,20.245281922351282,19.385633194030095,18.562486596869078,17.774292188972957,17.019565841586772,16.296886444559167,15.604893230466496]
[null,null,127,{"$f":"VLOOKUP($C338,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,{"$f":"IF(VLOOKUP($C338,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,23.752801564799999,24.299116000790395,19.821552608347602,25.437457325531319,24.401903497069597,23.36862512629504,22.376347572867338,21.426210226377723,20.516417295602878,19.645255703212367,18.811085097558006,18.012334779114465,17.247500742900517,16.515142846516571,15.813882098432014,15.142398061416468]
[null,null,71,{"$f":"VLOOKUP($C339,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},null,{"$f":"IF(VLOOKUP($C339,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,34.53390864,35.328188538719999,32.109613921899907,32.926934451052453,31.544205847180748,30.205768570212705,28.923178622911308,27.695051807099492,26.519073316985157,25.393028851877784,24.314798129062304,23.282350896605724,22.293743110487515,21.347113274066647,20.440678932980997,19.572733318879223]
[null,null,74,{"$f":"VLOOKUP($C340,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,{"$f":"IF(VLOOKUP($C340,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,1.7640057599999999,1.8045778924799996,1.4754228848916475,1.6092220964029151,1.542422666652201,1.4770270526866005,1.4143097793723785,1.3542558073907793,1.2967518275927961,1.2416895635149836,1.1889653357991479,1.138479867488168,1.090138097091532,1.043848999589531,0.99952541503792314,0.95708388445032311]
[null,null,98,{"$f":"VLOOKUP($C341,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},null,{"$f":"IF(VLOOKUP($C341,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,15.254537760000003,15.60539212848,12.500855418440191,14.045023372450078,13.352632496524725,12.681044624362531,12.042202593431741,11.435546567558516,10.859452347282039,10.312380312247413,9.79286839736851,9.2995281927571813,8.831041233141093,8.3861554742290654,7.9636819465882436,7.5624915780905804]
[null,null,114,{"$f":"VLOOKUP($C342,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,{"$f":"IF(VLOOKUP($C342,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,42.410063771428575,43.38549523817143,35.414855528046594,40.89719594241636,39.209038360737118,37.547266755776398,35.952939683485802,34.426317397789973,32.964518046908879,31.564789155632791,30.224495107792986,28.941112199952176,27.71222388936647,26.535516243762139,25.408773584322446,24.329874313680591]
[null,null,118,{"$f":"VLOOKUP($C343,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},null,{"$f":"IF(VLOOKUP($C343,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,14.94303451826087,15.286724312180867,12.224175014967498,14.252064823413685,13.552468565515241,12.871045471248923,12.222631087833404,11.606885527384982,11.022159679059891,10.466890855802056,9.9395950863793381,9.4388631583381297,8.9633568518218336,8.5118053631415194,8.0830019085181082,7.675800498919501]
[null,null,115,{"$f":"VLOOKUP($C344,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},null,{"$f":"IF(VLOOKUP($C344,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,15.334879824000001,15.687582059951998,12.835213597871324,15.537616907531167,14.900313870333324,14.269065124338004,13.663173383490538,13.083012063802874,12.527485362484388,11.995547259462381,11.48619614315469,10.998472932108198,10.531459269081685,10.084275791827295,9.6560804772975555,9.2460670561600828]
[null,null,112,{"$f":"VLOOKUP($C345,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},null,{"$f":"IF(VLOOKUP($C345,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,63.51623232,64.977105663359993,53.256032295243138,62.204171264053407,59.640497116059144,57.113049564393023,54.687922235321082,52.36578108270735,50.14224192483924,48.013117980248964,45.974400220093294,44.02224984569424,42.152991060223428,40.363104147369469,38.649218843896648,37.008107993615923]
[null,null,133,{"$f":"VLOOKUP($C346,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},null,{"$f":"IF(VLOOKUP($C346,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,22.780201949999999,23.304146594849996,21.133155602220359,22.824350298929385,21.873237720245498,20.945620173730795,20.05623131553989,19.204609999813101,18.389149951994277,17.608315709637477,16.860637002780038,16.144705991608348,15.459174615555591,14.80275205497442,14.174202300591221,13.572341826165417]
[null,null,105,{"$f":"VLOOKUP($C347,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,{"$f":"IF(VLOOKUP($C347,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,39.838970160000002,40.75526647368001,37.042257921595393,37.985134342318553,36.38999247282225,34.845945915740678,33.366325894424257,31.949535571676048,30.592904543753491,29.293878351500091,28.050010996674054,26.858960342246533,25.718483702267012,24.626433619003201,23.580753819390736,22.579475343178736]
[null,null,104,{"$f":"VLOOKUP($C348,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},null,{"$f":"IF(VLOOKUP($C348,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,7.1534190514285729,7.3179476896114304,7.0850972468077114,11.639363650203777,11.086887946312309,10.530791565144185,10.000270499906851,9.496481911846713,9.01807291667226,8.5637649695639801,8.1323439199904666,7.7226567833251885,7.3336086594218299,6.9641598064636137,6.6133228622246829,6.2801602053173946]
[null,null,106,{"$f":"VLOOKUP($C349,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},null,{"$f":"IF(VLOOKUP($C349,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,32.552097600000003,33.3007958448,32.848603525808919,39.226327263062139,37.614475013372036,36.020757639656644,34.491247937098272,33.026691543640126,31.624322661061786,30.281500720430515,28.995697258378659,27.764491174385714,26.585564171932116,25.456696393268533,24.37576223954003,23.340726368394868]
[null,null,136,{"$f":"VLOOKUP($C350,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},null,{"$f":"IF(VLOOKUP($C350,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,21.207352979999992,21.695122098539994,17.763946251446271,21.176228976579388,20.305873535474081,19.445504983398962,18.619811981742771,17.82918345085216,17.072126328124238,16.347215124417712,15.653084869912149,14.988428553722859,14.351994662846009,13.742584825625272,13.159051555280834,12.60029608925192]
[null,null,142,{"$f":"VLOOKUP($C351,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},null,{"$f":"IF(VLOOKUP($C351,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,29.793049792000001,30.478289937216001,27.680223602645814,28.898991950898289,27.68869796258338,26.514063902700197,25.388229740375255,24.310202801291538,23.277950694170602,22.289529748050118,21.343078818086322,20.436815786788614,19.569034208372997,18.738100095614147,17.942448843133146,17.180582281327528]
[null,null,140,{"$f":"VLOOKUP($C352,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},null,{"$f":"IF(VLOOKUP($C352,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,35.996914800000006,36.8248438404,33.091725296079446,33.960293582384871,32.267465374841429,30.643190305569046,29.099459831649973,27.633501870693394,26.241395195300946,24.919419370688129,23.664041380064429,22.471906191205047,21.339827790013146,20.264780665809514,19.24389172557208,18.27443261551571]
[null,null,134,{"$f":"VLOOKUP($C353,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,{"$f":"IF(VLOOKUP($C353,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,37.301278507058825,38.159207912721172,36.772498549598993,58.663824844138439,56.334214643501014,53.952563441358549,51.661623569419859,49.467984176276559,47.367490349852737,45.356187024999734,43.430287022861812,41.586163974685888,39.820345493436363,38.129506635472595,36.510463639854407,34.960167933487064]
[null,null,135,{"$f":"VLOOKUP($C354,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,{"$f":"IF(VLOOKUP($C354,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"$F$321*BC137","v":28.630040182857144},{"$f":"$F$321*BD137","v":29.288531107062862},{"$f":"$F$321*BE137","v":28.500157070988493},{"$f":"$F$321*BF137","v":43.511927946826432},{"$f":"$F$321*BG137","v":41.775987745555796},{"$f":"$F$321*BH137","v":40.009300369341716},{"$f":"$F$321*BI137","v":38.310422072967498},{"$f":"$F$321*BJ137","v":36.683697139554944},{"$f":"$F$321*BK137","v":35.126045647285281},{"$f":"$F$321*BL137","v":33.634534657838415},{"$f":"$F$321*BM137","v":32.206355734117707},{"$f":"$F$321*BN137","v":30.838819690071425},{"$f":"$F$321*BO137","v":29.529351527011272},{"$f":"$F$321*BP137","v":28.275485585025102},{"$f":"$F$321*BQ137","v":27.074860900268533},{"$f":"$F$321*BR137","v":25.925216759393773}]
[null,null,147,{"$f":"VLOOKUP($C355,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},null,{"$f":"IF(VLOOKUP($C355,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,28.435223519999997,29.089233660959998,26.140312598580177,26.826425102962858,25.489200823329355,24.206129068170949,22.986682309346918,21.82867078190559,20.72899697101365,19.684721974954765,18.693054940048949,17.751345608857214,16.857077237278435,16.0078598684815,15.201423945679938,14.435614246678927]
[null,null,151,{"$f":"VLOOKUP($C356,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},null,{"$f":"IF(VLOOKUP($C356,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,0,15.454343480151845,14.734459768903156,14.000259270764445,13.294940848632931,12.62517504880392,11.989150322404528,11.385166930290609,10.81161071008928,10.26694881701955,9.7497256271844321,9.2585588473763814,8.7921358208606684,8.349210019264115]
[null,null,146,{"$f":"VLOOKUP($C357,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},null,{"$f":"IF(VLOOKUP($C357,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,0,65.771678801559403,62.70794721752074,59.583285247794038,56.58154164264927,53.731105380817809,51.024266745561874,48.453791867828507,46.012811082189359,43.694800800326526,41.493566075975821,39.403224048763796,37.41818822210174,35.533153533119567]
[null,null,150,{"$f":"VLOOKUP($C358,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},null,{"$f":"IF(VLOOKUP($C358,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,17.432062560000002,17.832999998880005,16.025179623993537,16.445797246048969,15.626019012797997,14.839438696692559,14.091863346231252,13.381950537655644,12.707801355969801,12.067614123105665,11.459677921056496,10.882368023593449,10.334141554129403,9.8135333623388732,9.3191521085034452,8.8496765451180917]
[null,null,3,{"$f":"VLOOKUP($C359,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},null,{"$f":"IF(VLOOKUP($C359,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,12.662651163206213,12.953892139959958,10.376844837636321,11.658644420597206,11.083897137633352,10.526418236310699,9.9961213559107751,9.4925417815868087,9.0143312803398477,8.5602118275070271,8.1289697763391153,7.7194526205876821,7.3305659143850805,6.9612703473077815,6.6105789667906647,6.2775545404691364]
[null,null,37,{"$f":"VLOOKUP($C360,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C360,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,{"$f":"VLOOKUP($C361,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C361,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,{"$f":"VLOOKUP($C362,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C362,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,36,{"$f":"VLOOKUP($C363,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C363,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,{"$f":"VLOOKUP($C364,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C364,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,95,{"$f":"VLOOKUP($C365,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C365,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,128,{"$f":"VLOOKUP($C366,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C366,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,137,{"$f":"VLOOKUP($C367,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C367,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,92,{"$f":"VLOOKUP($C368,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C368,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,34,{"$f":"VLOOKUP($C369,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C369,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,33,{"$f":"VLOOKUP($C370,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C370,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,46,{"$f":"VLOOKUP($C371,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C371,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,50,{"$f":"VLOOKUP($C372,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C372,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,90,{"$f":"VLOOKUP($C373,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C373,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,52,{"$f":"VLOOKUP($C374,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C374,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,88,{"$f":"VLOOKUP($C375,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C375,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,91,{"$f":"VLOOKUP($C376,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C376,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,108,{"$f":"VLOOKUP($C377,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C377,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,145,{"$f":"VLOOKUP($C378,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C378,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,144,{"$f":"VLOOKUP($C379,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C379,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,{"$f":"VLOOKUP($C380,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C380,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,{"$f":"VLOOKUP($C381,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C381,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,{"$f":"VLOOKUP($C382,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C382,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,{"$f":"VLOOKUP($C383,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C383,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,{"$f":"VLOOKUP($C384,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C384,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,{"$f":"VLOOKUP($C385,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C385,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,{"$f":"VLOOKUP($C386,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C386,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"$F$321*BC169","v":0},{"$f":"$F$321*BD169","v":0},{"$f":"$F$321*BE169","v":0},{"$f":"$F$321*BF169","v":0},{"$f":"$F$321*BG169","v":0},{"$f":"$F$321*BH169","v":0},{"$f":"$F$321*BI169","v":0},{"$f":"$F$321*BJ169","v":0},{"$f":"$F$321*BK169","v":0},{"$f":"$F$321*BL169","v":0},{"$f":"$F$321*BM169","v":0},{"$f":"$F$321*BN169","v":0},{"$f":"$F$321*BO169","v":0},{"$f":"$F$321*BP169","v":0},{"$f":"$F$321*BQ169","v":0},{"$f":"$F$321*BR169","v":0}]
[null,null,10,{"$f":"VLOOKUP($C387,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C387,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,2024,{"$f":"H390+1","v":2025},{"$f":"I390+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,{"$f":"'Assumptions_Asset level'!$P$7","v":16},"Letting fees (k€)",null,{"$f":"Assumptions_Overall!$G$154*1.2","v":9.6000000000000002E-2},"Churn",{"$f":"SUM(H392:H457)","v":224.20821772627573},{"$f":"SUM(I392:I457)","v":0},{"$f":"SUM(J392:J457)","v":466.70310363743693},150.11693981618905,143.49620479695113,136.9755437680966,130.73571479457857,124.78222241621633,119.10178878017969,113.68179863332874,108.5102237065995,103.57559530767917,98.866978099942429,94.373945118979535,90.086553967661047,85.995324133766871]
[null,null,117,{"$f":"VLOOKUP($C392,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},{"$f":"IF(VLOOKUP($C392,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"VLOOKUP($C392,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E392","v":0.19},{"$f":"VLOOKUP($C392,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E392","v":0.19},{"$f":"$G392*$F$391*BC105","v":9.0584123078686574},null,{"$f":"$F$391*($G392*BE105*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I524*'Vacancy & sales module'!$F$5*Engine!J105)","v":11.644461300535408},{"$f":"$G392*$F$391*BF105*(1-'Vacancy & sales module'!$F$8)","v":5.0639823792632139},{"$f":"$G392*$F$391*BG105*(1-'Vacancy & sales module'!$F$8)","v":4.8147023032978487},{"$f":"$G392*$F$391*BH105*(1-'Vacancy & sales module'!$F$8)","v":4.5725668037891136},{"$f":"$G392*$F$391*BI105*(1-'Vacancy & sales module'!$F$8)","v":4.3422112781335453},{"$f":"$G392*$F$391*BJ105*(1-'Vacancy & sales module'!$F$8)","v":4.1234615423562477},{"$f":"$G392*$F$391*BK105*(1-'Vacancy & sales module'!$F$8)","v":3.9157318682165241},{"$f":"$G392*$F$391*BL105*(1-'Vacancy & sales module'!$F$8)","v":3.718467095252969},{"$f":"$G392*$F$391*BM105*(1-'Vacancy & sales module'!$F$8)","v":3.53114002792451},{"$f":"$G392*$F$391*BN105*(1-'Vacancy & sales module'!$F$8)","v":3.3532500294889496},{"$f":"$G392*$F$391*BO105*(1-'Vacancy & sales module'!$F$8)","v":3.1843216840303743},{"$f":"$G392*$F$391*BP105*(1-'Vacancy & sales module'!$F$8)","v":3.0239035258970564},{"$f":"$G392*$F$391*BQ105*(1-'Vacancy & sales module'!$F$8)","v":2.8715668331470705},{"$f":"$G392*$F$391*BR105*(1-'Vacancy & sales module'!$F$8)","v":2.7269044817771122}]
[null,null,24,{"$f":"VLOOKUP($C393,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},{"$f":"IF(VLOOKUP($C393,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"VLOOKUP($C393,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E393","v":0.17},{"$f":"VLOOKUP($C393,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E393","v":0.17},2.4958836633599999,null,{"$f":"$F$391*($G393*BE106*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I525*'Vacancy & sales module'!$F$5*Engine!J106)","v":4.1913201709447048},{"$f":"$G393*$F$391*BF106*(1-'Vacancy & sales module'!$F$8)","v":1.4828770904602699},{"$f":"$G393*$F$391*BG106*(1-'Vacancy & sales module'!$F$8)","v":1.4220542448999989},{"$f":"$G393*$F$391*BH106*(1-'Vacancy & sales module'!$F$8)","v":1.3618092080073387},{"$f":"$G393*$F$391*BI106*(1-'Vacancy & sales module'!$F$8)","v":1.3039841897211488},{"$f":"$G393*$F$391*BJ106*(1-'Vacancy & sales module'!$F$8)","v":1.2486148280709057},{"$f":"$G393*$F$391*BK106*(1-'Vacancy & sales module'!$F$8)","v":1.1955965419703605},{"$f":"$G393*$F$391*BL106*(1-'Vacancy & sales module'!$F$8)","v":1.1448295014899192},{"$f":"$G393*$F$391*BM106*(1-'Vacancy & sales module'!$F$8)","v":1.0962181149518111},{"$f":"$G393*$F$391*BN106*(1-'Vacancy & sales module'!$F$8)","v":1.049670849663271},{"$f":"$G393*$F$391*BO106*(1-'Vacancy & sales module'!$F$8)","v":1.0051000595636459},{"$f":"$G393*$F$391*BP106*(1-'Vacancy & sales module'!$F$8)","v":0.96242182019146305},{"$f":"$G393*$F$391*BQ106*(1-'Vacancy & sales module'!$F$8)","v":0.92155577065906569},{"$f":"$G393*$F$391*BR106*(1-'Vacancy & sales module'!$F$8)","v":0.88242496233727619}]
[null,null,48,{"$f":"VLOOKUP($C394,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},{"$f":"IF(VLOOKUP($C394,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"VLOOKUP($C394,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E394","v":0.19},{"$f":"VLOOKUP($C394,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E394","v":0.19},4.0011373440000009,null,{"$f":"$F$391*($G394*BE107*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I526*'Vacancy & sales module'!$F$5*Engine!J107)","v":4.9098969756290485},{"$f":"$G394*$F$391*BF107*(1-'Vacancy & sales module'!$F$8)","v":2.2103351172089329},{"$f":"$G394*$F$391*BG107*(1-'Vacancy & sales module'!$F$8)","v":2.101370124605586},{"$f":"$G394*$F$391*BH107*(1-'Vacancy & sales module'!$F$8)","v":1.9956790040736339},{"$f":"$G394*$F$391*BI107*(1-'Vacancy & sales module'!$F$8)","v":1.8951412592888714},{"$f":"$G394*$F$391*BJ107*(1-'Vacancy & sales module'!$F$8)","v":1.7996687860508231},{"$f":"$G394*$F$391*BK107*(1-'Vacancy & sales module'!$F$8)","v":1.7090059760197664},{"$f":"$G394*$F$391*BL107*(1-'Vacancy & sales module'!$F$8)","v":1.6229105314901469},{"$f":"$G394*$F$391*BM107*(1-'Vacancy & sales module'!$F$8)","v":1.5411523600144246},{"$f":"$G394*$F$391*BN107*(1-'Vacancy & sales module'!$F$8)","v":1.463512960629556},{"$f":"$G394*$F$391*BO107*(1-'Vacancy & sales module'!$F$8)","v":1.3897848399042401},{"$f":"$G394*$F$391*BP107*(1-'Vacancy & sales module'!$F$8)","v":1.3197709574070218},{"$f":"$G394*$F$391*BQ107*(1-'Vacancy & sales module'!$F$8)","v":1.2532841991103179},{"$f":"$G394*$F$391*BR107*(1-'Vacancy & sales module'!$F$8)","v":1.1901468773230288}]
[null,null,27,{"$f":"VLOOKUP($C395,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},{"$f":"IF(VLOOKUP($C395,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"VLOOKUP($C395,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E395","v":0.17},{"$f":"VLOOKUP($C395,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E395","v":0.17},4.5718605459692299,null,{"$f":"$F$391*($G395*BE108*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I527*'Vacancy & sales module'!$F$5*Engine!J108)","v":8.2363816606994842},{"$f":"$G395*$F$391*BF108*(1-'Vacancy & sales module'!$F$8)","v":2.8179218921106748},{"$f":"$G395*$F$391*BG108*(1-'Vacancy & sales module'!$F$8)","v":2.7025593761072719},{"$f":"$G395*$F$391*BH108*(1-'Vacancy & sales module'!$F$8)","v":2.5880801527683643},{"$f":"$G395*$F$391*BI108*(1-'Vacancy & sales module'!$F$8)","v":2.4781852978864447},{"$f":"$G395*$F$391*BJ108*(1-'Vacancy & sales module'!$F$8)","v":2.3729573825603452},{"$f":"$G395*$F$391*BK108*(1-'Vacancy & sales module'!$F$8)","v":2.2721976201542247},{"$f":"$G395*$F$391*BL108*(1-'Vacancy & sales module'!$F$8)","v":2.1757162867674369},{"$f":"$G395*$F$391*BM108*(1-'Vacancy & sales module'!$F$8)","v":2.0833317131032687},{"$f":"$G395*$F$391*BN108*(1-'Vacancy & sales module'!$F$8)","v":1.9948699438520743},{"$f":"$G395*$F$391*BO108*(1-'Vacancy & sales module'!$F$8)","v":1.9101644101392874},{"$f":"$G395*$F$391*BP108*(1-'Vacancy & sales module'!$F$8)","v":1.8290556158849713},{"$f":"$G395*$F$391*BQ108*(1-'Vacancy & sales module'!$F$8)","v":1.7513908374810541},{"$f":"$G395*$F$391*BR108*(1-'Vacancy & sales module'!$F$8)","v":1.677023836220787}]
[null,null,43,{"$f":"VLOOKUP($C396,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},{"$f":"IF(VLOOKUP($C396,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"VLOOKUP($C396,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E396","v":0.19},{"$f":"VLOOKUP($C396,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E396","v":0.19},15.129335808,null,{"$f":"$F$391*($G396*BE109*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I528*'Vacancy & sales module'!$F$5*Engine!J109)","v":18.565591165814141},{"$f":"$G396*$F$391*BF109*(1-'Vacancy & sales module'!$F$8)","v":8.357849121729366},{"$f":"$G396*$F$391*BG109*(1-'Vacancy & sales module'!$F$8)","v":7.9458242841205253},{"$f":"$G396*$F$391*BH109*(1-'Vacancy & sales module'!$F$8)","v":7.5461788041048026},{"$f":"$G396*$F$391*BI109*(1-'Vacancy & sales module'!$F$8)","v":7.1660195715034467},{"$f":"$G396*$F$391*BJ109*(1-'Vacancy & sales module'!$F$8)","v":6.8050134415327372},{"$f":"$G396*$F$391*BK109*(1-'Vacancy & sales module'!$F$8)","v":6.4621938929077238},{"$f":"$G396*$F$391*BL109*(1-'Vacancy & sales module'!$F$8)","v":6.1366447352960867},{"$f":"$G396*$F$391*BM109*(1-'Vacancy & sales module'!$F$8)","v":5.8274959296048428},{"$f":"$G396*$F$391*BN109*(1-'Vacancy & sales module'!$F$8)","v":5.5339212671437936},{"$f":"$G396*$F$391*BO109*(1-'Vacancy & sales module'!$F$8)","v":5.2551361615490606},{"$f":"$G396*$F$391*BP109*(1-'Vacancy & sales module'!$F$8)","v":4.9903955519544638},{"$f":"$G396*$F$391*BQ109*(1-'Vacancy & sales module'!$F$8)","v":4.7389919117958499},{"$f":"$G396*$F$391*BR109*(1-'Vacancy & sales module'!$F$8)","v":4.5002533579268906}]
[null,null,86,{"$f":"VLOOKUP($C397,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},{"$f":"IF(VLOOKUP($C397,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"VLOOKUP($C397,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E397","v":0.19},{"$f":"VLOOKUP($C397,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E397","v":0.19},2.5422539903999994,null,{"$f":"$F$391*($G397*BE110*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I529*'Vacancy & sales module'!$F$5*Engine!J110)","v":3.1196642618289077},{"$f":"$G397*$F$391*BF110*(1-'Vacancy & sales module'!$F$8)","v":1.4044089939257178},{"$f":"$G397*$F$391*BG110*(1-'Vacancy & sales module'!$F$8)","v":1.3351745079675761},{"$f":"$G397*$F$391*BH110*(1-'Vacancy & sales module'!$F$8)","v":1.2680201841288479},{"$f":"$G397*$F$391*BI110*(1-'Vacancy & sales module'!$F$8)","v":1.2041402267841801},{"$f":"$G397*$F$391*BJ110*(1-'Vacancy & sales module'!$F$8)","v":1.1434786560368633},{"$f":"$G397*$F$391*BK110*(1-'Vacancy & sales module'!$F$8)","v":1.0858730627352577},{"$f":"$G397*$F$391*BL110*(1-'Vacancy & sales module'!$F$8)","v":1.0311694950761996},{"$f":"$G397*$F$391*BM110*(1-'Vacancy & sales module'!$F$8)","v":0.97922175626797126},{"$f":"$G397*$F$391*BN110*(1-'Vacancy & sales module'!$F$8)","v":0.92989101454913847},{"$f":"$G397*$F$391*BO110*(1-'Vacancy & sales module'!$F$8)","v":0.88304543215499731},{"$f":"$G397*$F$391*BP110*(1-'Vacancy & sales module'!$F$8)","v":0.83855981297752413},{"$f":"$G397*$F$391*BQ110*(1-'Vacancy & sales module'!$F$8)","v":0.79631526797533292},{"$f":"$G397*$F$391*BR110*(1-'Vacancy & sales module'!$F$8)","v":0.75619889743943935}]
[null,null,29,{"$f":"VLOOKUP($C398,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},{"$f":"IF(VLOOKUP($C398,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"VLOOKUP($C398,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E398","v":0.17},{"$f":"VLOOKUP($C398,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E398","v":0.17},5.2127183231999998,null,{"$f":"$F$391*($G398*BE111*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I530*'Vacancy & sales module'!$F$5*Engine!J111)","v":6.4623777781776743},{"$f":"$G398*$F$391*BF111*(1-'Vacancy & sales module'!$F$8)","v":2.9163133869293039},{"$f":"$G398*$F$391*BG111*(1-'Vacancy & sales module'!$F$8)","v":2.7952560936838871},{"$f":"$G398*$F$391*BH111*(1-'Vacancy & sales module'!$F$8)","v":2.6767428661557275},{"$f":"$G398*$F$391*BI111*(1-'Vacancy & sales module'!$F$8)","v":2.5630834625427563},{"$f":"$G398*$F$391*BJ111*(1-'Vacancy & sales module'!$F$8)","v":2.4542506278335554},{"$f":"$G398*$F$391*BK111*(1-'Vacancy & sales module'!$F$8)","v":2.3500390174775756},{"$f":"$G398*$F$391*BL111*(1-'Vacancy & sales module'!$F$8)","v":2.2502524074106973},{"$f":"$G398*$F$391*BM111*(1-'Vacancy & sales module'!$F$8)","v":2.1547029046746244},{"$f":"$G398*$F$391*BN111*(1-'Vacancy & sales module'!$F$8)","v":2.0632105945641621},{"$f":"$G398*$F$391*BO111*(1-'Vacancy & sales module'!$F$8)","v":1.9756032018551599},{"$f":"$G398*$F$391*BP111*(1-'Vacancy & sales module'!$F$8)","v":1.8917157664192987},{"$f":"$G398*$F$391*BQ111*(1-'Vacancy & sales module'!$F$8)","v":1.8113903326128122},{"$f":"$G398*$F$391*BR111*(1-'Vacancy & sales module'!$F$8)","v":1.7344756518542914}]
[null,null,54,{"$f":"VLOOKUP($C399,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},{"$f":"IF(VLOOKUP($C399,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"VLOOKUP($C399,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E399","v":0.17},{"$f":"VLOOKUP($C399,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E399","v":0.17},6.9529780224000017,null,{"$f":"$F$391*($G399*BE112*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I531*'Vacancy & sales module'!$F$5*Engine!J112)","v":8.6198347729888543},{"$f":"$G399*$F$391*BF112*(1-'Vacancy & sales module'!$F$8)","v":3.8899210792772343},{"$f":"$G399*$F$391*BG112*(1-'Vacancy & sales module'!$F$8)","v":3.7284489552914692},{"$f":"$G399*$F$391*BH112*(1-'Vacancy & sales module'!$F$8)","v":3.5703702302816116},{"$f":"$G399*$F$391*BI112*(1-'Vacancy & sales module'!$F$8)","v":3.4187657724226748},{"$f":"$G399*$F$391*BJ112*(1-'Vacancy & sales module'!$F$8)","v":3.273599227650688},{"$f":"$G399*$F$391*BK112*(1-'Vacancy & sales module'!$F$8)","v":3.1345966973855912},{"$f":"$G399*$F$391*BL112*(1-'Vacancy & sales module'!$F$8)","v":3.0014964483970972},{"$f":"$G399*$F$391*BM112*(1-'Vacancy & sales module'!$F$8)","v":2.8740478598903363},{"$f":"$G399*$F$391*BN112*(1-'Vacancy & sales module'!$F$8)","v":2.7520109528536758},{"$f":"$G399*$F$391*BO112*(1-'Vacancy & sales module'!$F$8)","v":2.635155938188023},{"$f":"$G399*$F$391*BP112*(1-'Vacancy & sales module'!$F$8)","v":2.5232627840259956},{"$f":"$G399*$F$391*BQ112*(1-'Vacancy & sales module'!$F$8)","v":2.4161208014234528},{"$f":"$G399*$F$391*BR112*(1-'Vacancy & sales module'!$F$8)","v":2.3135282476432582}]
[null,null,39,{"$f":"VLOOKUP($C400,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},{"$f":"IF(VLOOKUP($C400,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"VLOOKUP($C400,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E400","v":0.17},{"$f":"VLOOKUP($C400,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E400","v":0.17},9.1263269054511635,null,{"$f":"$F$391*($G400*BE113*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I532*'Vacancy & sales module'!$F$5*Engine!J113)","v":12.250127810427632},{"$f":"$G400*$F$391*BF113*(1-'Vacancy & sales module'!$F$8)","v":5.2006177125764017},{"$f":"$G400*$F$391*BG113*(1-'Vacancy & sales module'!$F$8)","v":4.9853249108053888},{"$f":"$G400*$F$391*BH113*(1-'Vacancy & sales module'!$F$8)","v":4.7739950185721716},{"$f":"$G400*$F$391*BI113*(1-'Vacancy & sales module'!$F$8)","v":4.5712823634902024},{"$f":"$G400*$F$391*BJ113*(1-'Vacancy & sales module'!$F$8)","v":4.3771780260156206},{"$f":"$G400*$F$391*BK113*(1-'Vacancy & sales module'!$F$8)","v":4.1913156834603313},{"$f":"$G400*$F$391*BL113*(1-'Vacancy & sales module'!$F$8)","v":4.0133453686433622},{"$f":"$G400*$F$391*BM113*(1-'Vacancy & sales module'!$F$8)","v":3.8429319727864728},{"$f":"$G400*$F$391*BN113*(1-'Vacancy & sales module'!$F$8)","v":3.6797546163978967},{"$f":"$G400*$F$391*BO113*(1-'Vacancy & sales module'!$F$8)","v":3.5235060450688835},{"$f":"$G400*$F$391*BP113*(1-'Vacancy & sales module'!$F$8)","v":3.373892050929765},{"$f":"$G400*$F$391*BQ113*(1-'Vacancy & sales module'!$F$8)","v":3.2306309186719502},{"$f":"$G400*$F$391*BR113*(1-'Vacancy & sales module'!$F$8)","v":3.0934528950927702}]
[null,null,124,{"$f":"VLOOKUP($C401,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},{"$f":"IF(VLOOKUP($C401,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"VLOOKUP($C401,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E401","v":0.17},{"$f":"VLOOKUP($C401,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E401","v":0.17},3.8364070272000004,null,{"$f":"$F$391*($G401*BE114*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I533*'Vacancy & sales module'!$F$5*Engine!J114)","v":5.7281241113873502},{"$f":"$G401*$F$391*BF114*(1-'Vacancy & sales module'!$F$8)","v":2.2447676669111005},{"$f":"$G401*$F$391*BG114*(1-'Vacancy & sales module'!$F$8)","v":2.1521959654726208},{"$f":"$G401*$F$391*BH114*(1-'Vacancy & sales module'!$F$8)","v":2.0609864923176211},{"$f":"$G401*$F$391*BI114*(1-'Vacancy & sales module'!$F$8)","v":1.9734731439189215},{"$f":"$G401*$F$391*BJ114*(1-'Vacancy & sales module'!$F$8)","v":1.8896761552100674},{"$f":"$G401*$F$391*BK114*(1-'Vacancy & sales module'!$F$8)","v":1.8094373267247097},{"$f":"$G401*$F$391*BL114*(1-'Vacancy & sales module'!$F$8)","v":1.732605573881673},{"$f":"$G401*$F$391*BM114*(1-'Vacancy & sales module'!$F$8)","v":1.6590362265155978},{"$f":"$G401*$F$391*BN114*(1-'Vacancy & sales module'!$F$8)","v":1.5885907574017115},{"$f":"$G401*$F$391*BO114*(1-'Vacancy & sales module'!$F$8)","v":1.5211365214142405},{"$f":"$G401*$F$391*BP114*(1-'Vacancy & sales module'!$F$8)","v":1.4565465057625935},{"$f":"$G401*$F$391*BQ114*(1-'Vacancy & sales module'!$F$8)","v":1.3946990908329393},{"$f":"$G401*$F$391*BR114*(1-'Vacancy & sales module'!$F$8)","v":1.335477821184845}]
[null,null,77,{"$f":"VLOOKUP($C402,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},{"$f":"IF(VLOOKUP($C402,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"VLOOKUP($C402,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E402","v":0.19},{"$f":"VLOOKUP($C402,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E402","v":0.19},2.8683217151999996,null,{"$f":"$F$391*($G402*BE115*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I534*'Vacancy & sales module'!$F$5*Engine!J115)","v":3.519790225574321},{"$f":"$G402*$F$391*BF115*(1-'Vacancy & sales module'!$F$8)","v":1.5845375125817018},{"$f":"$G402*$F$391*BG115*(1-'Vacancy & sales module'!$F$8)","v":1.5064230597125761},{"$f":"$G402*$F$391*BH115*(1-'Vacancy & sales module'!$F$8)","v":1.43065556910638},{"$f":"$G402*$F$391*BI115*(1-'Vacancy & sales module'!$F$8)","v":1.3585824129584645},{"$f":"$G402*$F$391*BJ115*(1-'Vacancy & sales module'!$F$8)","v":1.2901404314295883},{"$f":"$G402*$F$391*BK115*(1-'Vacancy & sales module'!$F$8)","v":1.2251463848835236},{"$f":"$G402*$F$391*BL115*(1-'Vacancy & sales module'!$F$8)","v":1.1634265757661422},{"$f":"$G402*$F$391*BM115*(1-'Vacancy & sales module'!$F$8)","v":1.1048160561871232},{"$f":"$G402*$F$391*BN115*(1-'Vacancy & sales module'!$F$8)","v":1.0491581879200791},{"$f":"$G402*$F$391*BO115*(1-'Vacancy & sales module'!$F$8)","v":0.99630422378049865},{"$f":"$G402*$F$391*BP115*(1-'Vacancy & sales module'!$F$8)","v":0.94611291009480869},{"$f":"$G402*$F$391*BQ115*(1-'Vacancy & sales module'!$F$8)","v":0.89845010919604285},{"$f":"$G402*$F$391*BR115*(1-'Vacancy & sales module'!$F$8)","v":0.85318844093723578}]
[null,null,129,{"$f":"VLOOKUP($C403,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},{"$f":"IF(VLOOKUP($C403,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"VLOOKUP($C403,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E403","v":0.19},{"$f":"VLOOKUP($C403,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E403","v":0.19},6.3524447999999998,null,{"$f":"$F$391*($G403*BE116*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I535*'Vacancy & sales module'!$F$5*Engine!J116)","v":7.6759296771767538},{"$f":"$G403*$F$391*BF116*(1-'Vacancy & sales module'!$F$8)","v":3.4555464212192137},{"$f":"$G403*$F$391*BG116*(1-'Vacancy & sales module'!$F$8)","v":3.2851950625962116},{"$f":"$G403*$F$391*BH116*(1-'Vacancy & sales module'!$F$8)","v":3.1199619400414682},{"$f":"$G403*$F$391*BI116*(1-'Vacancy & sales module'!$F$8)","v":2.9627853917960931},{"$f":"$G403*$F$391*BJ116*(1-'Vacancy & sales module'!$F$8)","v":2.8135276794003041},{"$f":"$G403*$F$391*BK116*(1-'Vacancy & sales module'!$F$8)","v":2.67178919535717},{"$f":"$G403*$F$391*BL116*(1-'Vacancy & sales module'!$F$8)","v":2.5371911414642034},{"$f":"$G403*$F$391*BM116*(1-'Vacancy & sales module'!$F$8)","v":2.4093738007140355},{"$f":"$G403*$F$391*BN116*(1-'Vacancy & sales module'!$F$8)","v":2.2879955777463041},{"$f":"$G403*$F$391*BO116*(1-'Vacancy & sales module'!$F$8)","v":2.1727320859201007},{"$f":"$G403*$F$391*BP116*(1-'Vacancy & sales module'!$F$8)","v":2.0632752803817498},{"$f":"$G403*$F$391*BQ116*(1-'Vacancy & sales module'!$F$8)","v":1.9593326348064701},{"$f":"$G403*$F$391*BR116*(1-'Vacancy & sales module'!$F$8)","v":1.8606263596137165}]
[null,null,89,{"$f":"VLOOKUP($C404,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},{"$f":"IF(VLOOKUP($C404,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"VLOOKUP($C404,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E404","v":0.19},{"$f":"VLOOKUP($C404,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E404","v":0.19},4.2113759615999991,null,{"$f":"$F$391*($G404*BE117*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I536*'Vacancy & sales module'!$F$5*Engine!J117)","v":5.1439406922076039},{"$f":"$G404*$F$391*BF117*(1-'Vacancy & sales module'!$F$8)","v":2.3156968077461149},{"$f":"$G404*$F$391*BG117*(1-'Vacancy & sales module'!$F$8)","v":2.2015376996710119},{"$f":"$G404*$F$391*BH117*(1-'Vacancy & sales module'!$F$8)","v":2.0908085217660779},{"$f":"$G404*$F$391*BI117*(1-'Vacancy & sales module'!$F$8)","v":1.9854783694088858},{"$f":"$G404*$F$391*BJ117*(1-'Vacancy & sales module'!$F$8)","v":1.8854549386704071},{"$f":"$G404*$F$391*BK117*(1-'Vacancy & sales module'!$F$8)","v":1.7904704369377844},{"$f":"$G404*$F$391*BL117*(1-'Vacancy & sales module'!$F$8)","v":1.7002710167202399},{"$f":"$G404*$F$391*BM117*(1-'Vacancy & sales module'!$F$8)","v":1.6146156175821409},{"$f":"$G404*$F$391*BN117*(1-'Vacancy & sales module'!$F$8)","v":1.5332753231122724},{"$f":"$G404*$F$391*BO117*(1-'Vacancy & sales module'!$F$8)","v":1.4560327491353806},{"$f":"$G404*$F$391*BP117*(1-'Vacancy & sales module'!$F$8)","v":1.3826814627469848},{"$f":"$G404*$F$391*BQ117*(1-'Vacancy & sales module'!$F$8)","v":1.3130254306157669},{"$f":"$G404*$F$391*BR117*(1-'Vacancy & sales module'!$F$8)","v":1.2468784950790932}]
[null,null,70,{"$f":"VLOOKUP($C405,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},{"$f":"IF(VLOOKUP($C405,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"VLOOKUP($C405,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E405","v":0.17},{"$f":"VLOOKUP($C405,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E405","v":0.17},3.8929114368,null,{"$f":"$F$391*($G405*BE118*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I537*'Vacancy & sales module'!$F$5*Engine!J118)","v":4.8261699178378565},{"$f":"$G405*$F$391*BF118*(1-'Vacancy & sales module'!$F$8)","v":2.1779327086871345},{"$f":"$G405*$F$391*BG118*(1-'Vacancy & sales module'!$F$8)","v":2.0875258821210996},{"$f":"$G405*$F$391*BH118*(1-'Vacancy & sales module'!$F$8)","v":1.9990189898911677},{"$f":"$G405*$F$391*BI118*(1-'Vacancy & sales module'!$F$8)","v":1.9141369830780353},{"$f":"$G405*$F$391*BJ118*(1-'Vacancy & sales module'!$F$8)","v":1.8328595073600058},{"$f":"$G405*$F$391*BK118*(1-'Vacancy & sales module'!$F$8)","v":1.7550332093234207},{"$f":"$G405*$F$391*BL118*(1-'Vacancy & sales module'!$F$8)","v":1.6805115468273002},{"$f":"$G405*$F$391*BM118*(1-'Vacancy & sales module'!$F$8)","v":1.6091541994858323},{"$f":"$G405*$F$391*BN118*(1-'Vacancy & sales module'!$F$8)","v":1.5408268051543421},{"$f":"$G405*$F$391*BO118*(1-'Vacancy & sales module'!$F$8)","v":1.4754007069308457},{"$f":"$G405*$F$391*BP118*(1-'Vacancy & sales module'!$F$8)","v":1.4127527109018541},{"$f":"$G405*$F$391*BQ118*(1-'Vacancy & sales module'!$F$8)","v":1.3527648541746882},{"$f":"$G405*$F$391*BR118*(1-'Vacancy & sales module'!$F$8)","v":1.2953241827595379}]
[null,null,59,{"$f":"VLOOKUP($C406,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},{"$f":"IF(VLOOKUP($C406,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"VLOOKUP($C406,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E406","v":0.17},{"$f":"VLOOKUP($C406,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E406","v":0.17},4.2852847104,null,{"$f":"$F$391*($G406*BE119*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I538*'Vacancy & sales module'!$F$5*Engine!J119)","v":5.2867432341891263},{"$f":"$G406*$F$391*BF119*(1-'Vacancy & sales module'!$F$8)","v":2.3448761787096681},{"$f":"$G406*$F$391*BG119*(1-'Vacancy & sales module'!$F$8)","v":2.247539464328248},{"$f":"$G406*$F$391*BH119*(1-'Vacancy & sales module'!$F$8)","v":2.1522483185486823},{"$f":"$G406*$F$391*BI119*(1-'Vacancy & sales module'!$F$8)","v":2.0608599138549639},{"$f":"$G406*$F$391*BJ119*(1-'Vacancy & sales module'!$F$8)","v":1.973352335720584},{"$f":"$G406*$F$391*BK119*(1-'Vacancy & sales module'!$F$8)","v":1.8895604758457418},{"$f":"$G406*$F$391*BL119*(1-'Vacancy & sales module'!$F$8)","v":1.8093265593027783},{"$f":"$G406*$F$391*BM119*(1-'Vacancy & sales module'!$F$8)","v":1.7324995098308122},{"$f":"$G406*$F$391*BN119*(1-'Vacancy & sales module'!$F$8)","v":1.658934666122764},{"$f":"$G406*$F$391*BO119*(1-'Vacancy & sales module'!$F$8)","v":1.5884935094340091},{"$f":"$G406*$F$391*BP119*(1-'Vacancy & sales module'!$F$8)","v":1.5210434027588431},{"$f":"$G406*$F$391*BQ119*(1-'Vacancy & sales module'!$F$8)","v":1.4564573410819552},{"$f":"$G406*$F$391*BR119*(1-'Vacancy & sales module'!$F$8)","v":1.3946137122346396}]
[null,null,130,{"$f":"VLOOKUP($C407,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},{"$f":"IF(VLOOKUP($C407,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"VLOOKUP($C407,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E407","v":0.17},{"$f":"VLOOKUP($C407,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E407","v":0.17},5.9435537321142862,null,{"$f":"$F$391*($G407*BE120*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I539*'Vacancy & sales module'!$F$5*Engine!J120)","v":12.933620083813684},{"$f":"$G407*$F$391*BF120*(1-'Vacancy & sales module'!$F$8)","v":3.8888445339256177},{"$f":"$G407*$F$391*BG120*(1-'Vacancy & sales module'!$F$8)","v":3.7309066117870331},{"$f":"$G407*$F$391*BH120*(1-'Vacancy & sales module'!$F$8)","v":3.5729487007432859},{"$f":"$G407*$F$391*BI120*(1-'Vacancy & sales module'!$F$8)","v":3.4212342526884387},{"$f":"$G407*$F$391*BJ120*(1-'Vacancy & sales module'!$F$8)","v":3.2759628932198512},{"$f":"$G407*$F$391*BK120*(1-'Vacancy & sales module'!$F$8)","v":3.1368599977358533},{"$f":"$G407*$F$391*BL120*(1-'Vacancy & sales module'!$F$8)","v":3.0036636452070269},{"$f":"$G407*$F$391*BM120*(1-'Vacancy & sales module'!$F$8)","v":2.8761230338779193},{"$f":"$G407*$F$391*BN120*(1-'Vacancy & sales module'!$F$8)","v":2.7539980114627576},{"$f":"$G407*$F$391*BO120*(1-'Vacancy & sales module'!$F$8)","v":2.6370586229458062},{"$f":"$G407*$F$391*BP120*(1-'Vacancy & sales module'!$F$8)","v":2.5250846775881466},{"$f":"$G407*$F$391*BQ120*(1-'Vacancy & sales module'!$F$8)","v":2.4178653343200511},{"$f":"$G407*$F$391*BR120*(1-'Vacancy & sales module'!$F$8)","v":2.3151987047383016}]
[null,null,127,{"$f":"VLOOKUP($C408,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},{"$f":"IF(VLOOKUP($C408,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"VLOOKUP($C408,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E408","v":0.17},{"$f":"VLOOKUP($C408,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E408","v":0.17},5.8734200232960001,null,{"$f":"$F$391*($G408*BE121*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I540*'Vacancy & sales module'!$F$5*Engine!J121)","v":12.100109354032895},{"$f":"$G408*$F$391*BF121*(1-'Vacancy & sales module'!$F$8)","v":3.7739936686606463},{"$f":"$G408*$F$391*BG121*(1-'Vacancy & sales module'!$F$8)","v":3.62035513701978},{"$f":"$G408*$F$391*BH121*(1-'Vacancy & sales module'!$F$8)","v":3.4670542005557734},{"$f":"$G408*$F$391*BI121*(1-'Vacancy & sales module'!$F$8)","v":3.3198362944472271},{"$f":"$G408*$F$391*BJ121*(1-'Vacancy & sales module'!$F$8)","v":3.1788704626771316},{"$f":"$G408*$F$391*BK121*(1-'Vacancy & sales module'!$F$8)","v":3.0438902751294452},{"$f":"$G408*$F$391*BL121*(1-'Vacancy & sales module'!$F$8)","v":2.914641573422053},{"$f":"$G408*$F$391*BM121*(1-'Vacancy & sales module'!$F$8)","v":2.7908809890195148},{"$f":"$G408*$F$391*BN121*(1-'Vacancy & sales module'!$F$8)","v":2.6723754872286185},{"$f":"$G408*$F$391*BO121*(1-'Vacancy & sales module'!$F$8)","v":2.5589019284012404},{"$f":"$G408*$F$391*BP121*(1-'Vacancy & sales module'!$F$8)","v":2.4502466477740947},{"$f":"$G408*$F$391*BQ121*(1-'Vacancy & sales module'!$F$8)","v":2.3462050531491858},{"$f":"$G408*$F$391*BR121*(1-'Vacancy & sales module'!$F$8)","v":2.246581239657425}]
[null,null,71,{"$f":"VLOOKUP($C409,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},{"$f":"IF(VLOOKUP($C409,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"VLOOKUP($C409,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E409","v":8.5000000000000006E-2},{"$f":"VLOOKUP($C409,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E409","v":0.17},8.5392937728000007,null,{"$f":"$F$391*($G409*BE122*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I541*'Vacancy & sales module'!$F$5*Engine!J122)","v":7.9039455606910289},{"$f":"$G409*$F$391*BF122*(1-'Vacancy & sales module'!$F$8)","v":4.8851597294652365},{"$f":"$G409*$F$391*BG122*(1-'Vacancy & sales module'!$F$8)","v":4.680013085690816},{"$f":"$G409*$F$391*BH122*(1-'Vacancy & sales module'!$F$8)","v":4.4814376642351936},{"$f":"$G409*$F$391*BI122*(1-'Vacancy & sales module'!$F$8)","v":4.2911479556901133},{"$f":"$G409*$F$391*BJ122*(1-'Vacancy & sales module'!$F$8)","v":4.1089385953805788},{"$f":"$G409*$F$391*BK122*(1-'Vacancy & sales module'!$F$8)","v":3.9344661503017977},{"$f":"$G409*$F$391*BL122*(1-'Vacancy & sales module'!$F$8)","v":3.7674020987513219},{"$f":"$G409*$F$391*BM122*(1-'Vacancy & sales module'!$F$8)","v":3.6074318678754258},{"$f":"$G409*$F$391*BN122*(1-'Vacancy & sales module'!$F$8)","v":3.4542542421145948},{"$f":"$G409*$F$391*BO122*(1-'Vacancy & sales module'!$F$8)","v":3.3075807960286929},{"$f":"$G409*$F$391*BP122*(1-'Vacancy & sales module'!$F$8)","v":3.1671353512069795},{"$f":"$G409*$F$391*BQ122*(1-'Vacancy & sales module'!$F$8)","v":3.0326534562386347},{"$f":"$G409*$F$391*BR122*(1-'Vacancy & sales module'!$F$8)","v":2.9038818887646265}]
[null,null,74,{"$f":"VLOOKUP($C410,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},{"$f":"IF(VLOOKUP($C410,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"VLOOKUP($C410,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E410","v":0.17},{"$f":"VLOOKUP($C410,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E410","v":0.17},0.43619051519999996,null,{"$f":"$F$391*($G410*BE123*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I542*'Vacancy & sales module'!$F$5*Engine!J123)","v":0.53812696492593537},{"$f":"$G410*$F$391*BF123*(1-'Vacancy & sales module'!$F$8)","v":0.23875004193905069},{"$f":"$G410*$F$391*BG123*(1-'Vacancy & sales module'!$F$8)","v":0.22883943563421744},{"$f":"$G410*$F$391*BH123*(1-'Vacancy & sales module'!$F$8)","v":0.21913710454404836},{"$f":"$G410*$F$391*BI123*(1-'Vacancy & sales module'!$F$8)","v":0.20983214181233831},{"$f":"$G410*$F$391*BJ123*(1-'Vacancy & sales module'!$F$8)","v":0.20092231615106834},{"$f":"$G410*$F$391*BK123*(1-'Vacancy & sales module'!$F$8)","v":0.19239081660285848},{"$f":"$G410*$F$391*BL123*(1-'Vacancy & sales module'!$F$8)","v":0.18422157887785937},{"$f":"$G410*$F$391*BM123*(1-'Vacancy & sales module'!$F$8)","v":0.17639922072947359},{"$f":"$G410*$F$391*BN123*(1-'Vacancy & sales module'!$F$8)","v":0.16890901306733544},{"$f":"$G410*$F$391*BO123*(1-'Vacancy & sales module'!$F$8)","v":0.16173685222303458},{"$f":"$G410*$F$391*BP123*(1-'Vacancy & sales module'!$F$8)","v":0.1548692333936468},{"$f":"$G410*$F$391*BQ123*(1-'Vacancy & sales module'!$F$8)","v":0.14829322521289914},{"$f":"$G410*$F$391*BR123*(1-'Vacancy & sales module'!$F$8)","v":0.14199644540208431}]
[null,null,98,{"$f":"VLOOKUP($C411,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},{"$f":"IF(VLOOKUP($C411,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"VLOOKUP($C411,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E411","v":0.19},{"$f":"VLOOKUP($C411,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E411","v":0.19},4.2157995264000006,null,{"$f":"$F$391*($G411*BE124*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I543*'Vacancy & sales module'!$F$5*Engine!J124)","v":5.1733143766158438},{"$f":"$G411*$F$391*BF124*(1-'Vacancy & sales module'!$F$8)","v":2.3289202392135397},{"$f":"$G411*$F$391*BG124*(1-'Vacancy & sales module'!$F$8)","v":2.2141092430600997},{"$f":"$G411*$F$391*BH124*(1-'Vacancy & sales module'!$F$8)","v":2.1027477631670233},{"$f":"$G411*$F$391*BI124*(1-'Vacancy & sales module'!$F$8)","v":1.9968161391290447},{"$f":"$G411*$F$391*BJ124*(1-'Vacancy & sales module'!$F$8)","v":1.8962215399297029},{"$f":"$G411*$F$391*BK124*(1-'Vacancy & sales module'!$F$8)","v":1.8006946437674942},{"$f":"$G411*$F$391*BL124*(1-'Vacancy & sales module'!$F$8)","v":1.7099801535944799},{"$f":"$G411*$F$391*BM124*(1-'Vacancy & sales module'!$F$8)","v":1.6238356324363783},{"$f":"$G411*$F$391*BN124*(1-'Vacancy & sales module'!$F$8)","v":1.5420308566899179},{"$f":"$G411*$F$391*BO124*(1-'Vacancy & sales module'!$F$8)","v":1.4643472008408502},{"$f":"$G411*$F$391*BP124*(1-'Vacancy & sales module'!$F$8)","v":1.3905770531812556},{"$f":"$G411*$F$391*BQ124*(1-'Vacancy & sales module'!$F$8)","v":1.3205232609615414},{"$f":"$G411*$F$391*BR124*(1-'Vacancy & sales module'!$F$8)","v":1.2539986034942925}]
[null,null,114,{"$f":"VLOOKUP($C412,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},{"$f":"IF(VLOOKUP($C412,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"VLOOKUP($C412,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E412","v":0.17},{"$f":"VLOOKUP($C412,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E412","v":0.17},10.48685213257143,null,{"$f":"$F$391*($G412*BE125*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I544*'Vacancy & sales module'!$F$5*Engine!J125)","v":15.189064021425601},{"$f":"$G412*$F$391*BF125*(1-'Vacancy & sales module'!$F$8)","v":6.0676567070930449},{"$f":"$G412*$F$391*BG125*(1-'Vacancy & sales module'!$F$8)","v":5.8171955095202703},{"$f":"$G412*$F$391*BH125*(1-'Vacancy & sales module'!$F$8)","v":5.5706490314024615},{"$f":"$G412*$F$391*BI125*(1-'Vacancy & sales module'!$F$8)","v":5.3341088694044387},{"$f":"$G412*$F$391*BJ125*(1-'Vacancy & sales module'!$F$8)","v":5.1076136357448396},{"$f":"$G412*$F$391*BK125*(1-'Vacancy & sales module'!$F$8)","v":4.8907357684141166},{"$f":"$G412*$F$391*BL125*(1-'Vacancy & sales module'!$F$8)","v":4.6830669001811565},{"$f":"$G412*$F$391*BM125*(1-'Vacancy & sales module'!$F$8)","v":4.4842160014471046},{"$f":"$G412*$F$391*BN125*(1-'Vacancy & sales module'!$F$8)","v":4.2938086463929048},{"$f":"$G412*$F$391*BO125*(1-'Vacancy & sales module'!$F$8)","v":4.1114863079496438},{"$f":"$G412*$F$391*BP125*(1-'Vacancy & sales module'!$F$8)","v":3.9369056827108917},{"$f":"$G412*$F$391*BQ125*(1-'Vacancy & sales module'!$F$8)","v":3.7697380445103845},{"$f":"$G412*$F$391*BR125*(1-'Vacancy & sales module'!$F$8)","v":3.6096686254478838}]
[null,null,118,{"$f":"VLOOKUP($C413,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},{"$f":"IF(VLOOKUP($C413,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"VLOOKUP($C413,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E413","v":0.19},{"$f":"VLOOKUP($C413,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E413","v":0.19},4.1297113577739131,null,{"$f":"$F$391*($G413*BE126*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I545*'Vacancy & sales module'!$F$5*Engine!J126)","v":5.7907103588176803},{"$f":"$G413*$F$391*BF126*(1-'Vacancy & sales module'!$F$8)","v":2.3632514761733234},{"$f":"$G413*$F$391*BG126*(1-'Vacancy & sales module'!$F$8)","v":2.2472456966817997},{"$f":"$G413*$F$391*BH126*(1-'Vacancy & sales module'!$F$8)","v":2.1342533581416392},{"$f":"$G413*$F$391*BI126*(1-'Vacancy & sales module'!$F$8)","v":2.0267344640189204},{"$f":"$G413*$F$391*BJ126*(1-'Vacancy & sales module'!$F$8)","v":1.9246326547227459},{"$f":"$G413*$F$391*BK126*(1-'Vacancy & sales module'!$F$8)","v":1.8276744776913854},{"$f":"$G413*$F$391*BL126*(1-'Vacancy & sales module'!$F$8)","v":1.7356008109984495},{"$f":"$G413*$F$391*BM126*(1-'Vacancy & sales module'!$F$8)","v":1.6481655852323558},{"$f":"$G413*$F$391*BN126*(1-'Vacancy & sales module'!$F$8)","v":1.5651351273462497},{"$f":"$G413*$F$391*BO126*(1-'Vacancy & sales module'!$F$8)","v":1.4862875361566383},{"$f":"$G413*$F$391*BP126*(1-'Vacancy & sales module'!$F$8)","v":1.4114120893063755},{"$f":"$G413*$F$391*BQ126*(1-'Vacancy & sales module'!$F$8)","v":1.3403086801033663},{"$f":"$G413*$F$391*BR126*(1-'Vacancy & sales module'!$F$8)","v":1.2727872827299243}]
[null,null,115,{"$f":"VLOOKUP($C414,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},{"$f":"IF(VLOOKUP($C414,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"VLOOKUP($C414,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E414","v":0.17},{"$f":"VLOOKUP($C414,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E414","v":0.17},3.7918975564800004,null,{"$f":"$F$391*($G414*BE127*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I546*'Vacancy & sales module'!$F$5*Engine!J127)","v":6.5156471955364168},{"$f":"$G414*$F$391*BF127*(1-'Vacancy & sales module'!$F$8)","v":2.3052173448264424},{"$f":"$G414*$F$391*BG127*(1-'Vacancy & sales module'!$F$8)","v":2.2106647487621802},{"$f":"$G414*$F$391*BH127*(1-'Vacancy & sales module'!$F$8)","v":2.1170103893563295},{"$f":"$G414*$F$391*BI127*(1-'Vacancy & sales module'!$F$8)","v":2.0271180874415053},{"$f":"$G414*$F$391*BJ127*(1-'Vacancy & sales module'!$F$8)","v":1.9410432443751171},{"$f":"$G414*$F$391*BK127*(1-'Vacancy & sales module'!$F$8)","v":1.858623282870411},{"$f":"$G414*$F$391*BL127*(1-'Vacancy & sales module'!$F$8)","v":1.7797030115856911},{"$f":"$G414*$F$391*BM127*(1-'Vacancy & sales module'!$F$8)","v":1.7041338277844049},{"$f":"$G414*$F$391*BN127*(1-'Vacancy & sales module'!$F$8)","v":1.6317734386545983},{"$f":"$G414*$F$391*BO127*(1-'Vacancy & sales module'!$F$8)","v":1.5624855933764827},{"$f":"$G414*$F$391*BP127*(1-'Vacancy & sales module'!$F$8)","v":1.496139826569286},{"$f":"$G414*$F$391*BQ127*(1-'Vacancy & sales module'!$F$8)","v":1.4326112126317827},{"$f":"$G414*$F$391*BR127*(1-'Vacancy & sales module'!$F$8)","v":1.3717801305139323}]
[null,null,112,{"$f":"VLOOKUP($C415,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},{"$f":"IF(VLOOKUP($C415,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"VLOOKUP($C415,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E415","v":0.17},{"$f":"VLOOKUP($C415,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E415","v":0.17},15.705831991854547,null,{"$f":"$F$391*($G415*BE128*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I547*'Vacancy & sales module'!$F$5*Engine!J128)","v":23.835407112626882},{"$f":"$G415*$F$391*BF128*(1-'Vacancy & sales module'!$F$8)","v":9.2288370457213773},{"$f":"$G415*$F$391*BG128*(1-'Vacancy & sales module'!$F$8)","v":8.8484810266735021},{"$f":"$G415*$F$391*BH128*(1-'Vacancy & sales module'!$F$8)","v":8.4734997171899469},{"$f":"$G415*$F$391*BI128*(1-'Vacancy & sales module'!$F$8)","v":8.1136990080039997},{"$f":"$G415*$F$391*BJ128*(1-'Vacancy & sales module'!$F$8)","v":7.7691777024525814},{"$f":"$G415*$F$391*BK128*(1-'Vacancy & sales module'!$F$8)","v":7.4392853473943319},{"$f":"$G415*$F$391*BL128*(1-'Vacancy & sales module'!$F$8)","v":7.1234007767060286},{"$f":"$G415*$F$391*BM128*(1-'Vacancy & sales module'!$F$8)","v":6.820929196290205},{"$f":"$G415*$F$391*BN128*(1-'Vacancy & sales module'!$F$8)","v":6.5313010680157273},{"$f":"$G415*$F$391*BO128*(1-'Vacancy & sales module'!$F$8)","v":6.2539710372986024},{"$f":"$G415*$F$391*BP128*(1-'Vacancy & sales module'!$F$8)","v":5.9884169062279069},{"$f":"$G415*$F$391*BQ128*(1-'Vacancy & sales module'!$F$8)","v":5.7341386502944838},{"$f":"$G415*$F$391*BR128*(1-'Vacancy & sales module'!$F$8)","v":5.490657476871017}]
[null,null,133,{"$f":"VLOOKUP($C416,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},{"$f":"IF(VLOOKUP($C416,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"VLOOKUP($C416,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E416","v":8.5000000000000006E-2},{"$f":"VLOOKUP($C416,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E416","v":0.17},5.6329226639999996,null,{"$f":"$F$391*($G416*BE129*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I548*'Vacancy & sales module'!$F$5*Engine!J129)","v":6.8312825761850009},{"$f":"$G416*$F$391*BF129*(1-'Vacancy & sales module'!$F$8)","v":3.3863036079866138},{"$f":"$G416*$F$391*BG129*(1-'Vacancy & sales module'!$F$8)","v":3.2451930872218773},{"$f":"$G416*$F$391*BH129*(1-'Vacancy & sales module'!$F$8)","v":3.1075683748662417},{"$f":"$G416*$F$391*BI129*(1-'Vacancy & sales module'!$F$8)","v":2.9756154097237366},{"$f":"$G416*$F$391*BJ129*(1-'Vacancy & sales module'!$F$8)","v":2.8492657745177259},{"$f":"$G416*$F$391*BK129*(1-'Vacancy & sales module'!$F$8)","v":2.7282811565140599},{"$f":"$G416*$F$391*BL129*(1-'Vacancy & sales module'!$F$8)","v":2.6124337489207603},{"$f":"$G416*$F$391*BM129*(1-'Vacancy & sales module'!$F$8)","v":2.5015054171397293},{"$f":"$G416*$F$391*BN129*(1-'Vacancy & sales module'!$F$8)","v":2.3952872889368022},{"$f":"$G416*$F$391*BO129*(1-'Vacancy & sales module'!$F$8)","v":2.2935793611442477},{"$f":"$G416*$F$391*BP129*(1-'Vacancy & sales module'!$F$8)","v":2.1961901230652958},{"$f":"$G416*$F$391*BQ129*(1-'Vacancy & sales module'!$F$8)","v":2.1029361958695336},{"$f":"$G416*$F$391*BR129*(1-'Vacancy & sales module'!$F$8)","v":2.0136419873001783}]
[null,null,105,{"$f":"VLOOKUP($C417,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},{"$f":"IF(VLOOKUP($C417,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"VLOOKUP($C417,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E417","v":8.5000000000000006E-2},{"$f":"VLOOKUP($C417,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E417","v":0.17},9.8510908032000017,null,{"$f":"$F$391*($G417*BE130*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I549*'Vacancy & sales module'!$F$5*Engine!J130)","v":9.1181410891296828},{"$f":"$G417*$F$391*BF130*(1-'Vacancy & sales module'!$F$8)","v":5.6356126587876245},{"$f":"$G417*$F$391*BG130*(1-'Vacancy & sales module'!$F$8)","v":5.3989516105132642},{"$f":"$G417*$F$391*BH130*(1-'Vacancy & sales module'!$F$8)","v":5.1698712485898897},{"$f":"$G417*$F$391*BI130*(1-'Vacancy & sales module'!$F$8)","v":4.9503494417909444},{"$f":"$G417*$F$391*BJ130*(1-'Vacancy & sales module'!$F$8)","v":4.7401492775432095},{"$f":"$G417*$F$391*BK130*(1-'Vacancy & sales module'!$F$8)","v":4.538874565036882},{"$f":"$G417*$F$391*BL130*(1-'Vacancy & sales module'!$F$8)","v":4.3461463154225592},{"$f":"$G417*$F$391*BM130*(1-'Vacancy & sales module'!$F$8)","v":4.1616016315065503},{"$f":"$G417*$F$391*BN130*(1-'Vacancy & sales module'!$F$8)","v":3.9848930253223944},{"$f":"$G417*$F$391*BO130*(1-'Vacancy & sales module'!$F$8)","v":3.8156877638272508},{"$f":"$G417*$F$391*BP130*(1-'Vacancy & sales module'!$F$8)","v":3.6536672423830199},{"$f":"$G417*$F$391*BQ130*(1-'Vacancy & sales module'!$F$8)","v":3.4985263848405164},{"$f":"$G417*$F$391*BR130*(1-'Vacancy & sales module'!$F$8)","v":3.349973069097063}]
[null,null,104,{"$f":"VLOOKUP($C418,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},{"$f":"IF(VLOOKUP($C418,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"VLOOKUP($C418,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E418","v":0},{"$f":"VLOOKUP($C418,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E418","v":0.19},1.9769449014857146,null,{"$f":"$F$391*($G418*BE131*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I550*'Vacancy & sales module'!$F$5*Engine!J131)","v":8.1313636876844217},{"$f":"$G418*$F$391*BF131*(1-'Vacancy & sales module'!$F$8)","v":1.9300181179974258},{"$f":"$G418*$F$391*BG131*(1-'Vacancy & sales module'!$F$8)","v":1.8384076012794226},{"$f":"$G418*$F$391*BH131*(1-'Vacancy & sales module'!$F$8)","v":1.7461967104384539},{"$f":"$G418*$F$391*BI131*(1-'Vacancy & sales module'!$F$8)","v":1.658226671984554},{"$f":"$G418*$F$391*BJ131*(1-'Vacancy & sales module'!$F$8)","v":1.5746893642916731},{"$f":"$G418*$F$391*BK131*(1-'Vacancy & sales module'!$F$8)","v":1.4953604545463819},{"$f":"$G418*$F$391*BL131*(1-'Vacancy & sales module'!$F$8)","v":1.4200279367713362},{"$f":"$G418*$F$391*BM131*(1-'Vacancy & sales module'!$F$8)","v":1.3484904827329645},{"$f":"$G418*$F$391*BN131*(1-'Vacancy & sales module'!$F$8)","v":1.280556906616831},{"$f":"$G418*$F$391*BO131*(1-'Vacancy & sales module'!$F$8)","v":1.2160456540714015},{"$f":"$G418*$F$391*BP131*(1-'Vacancy & sales module'!$F$8)","v":1.1547843169990573},{"$f":"$G418*$F$391*BQ131*(1-'Vacancy & sales module'!$F$8)","v":1.0966091727907108},{"$f":"$G418*$F$391*BR131*(1-'Vacancy & sales module'!$F$8)","v":1.0413647467726297}]
[null,null,106,{"$f":"VLOOKUP($C419,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},{"$f":"IF(VLOOKUP($C419,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"VLOOKUP($C419,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E419","v":0},{"$f":"VLOOKUP($C419,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E419","v":0.17},8.0492459519999997,null,{"$f":"$F$391*($G419*BE132*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I551*'Vacancy & sales module'!$F$5*Engine!J132)","v":15.914575881922135},{"$f":"$G419*$F$391*BF132*(1-'Vacancy & sales module'!$F$8)","v":5.8197605539379458},{"$f":"$G419*$F$391*BG132*(1-'Vacancy & sales module'!$F$8)","v":5.5806202928930153},{"$f":"$G419*$F$391*BH132*(1-'Vacancy & sales module'!$F$8)","v":5.3441705879926946},{"$f":"$G419*$F$391*BI132*(1-'Vacancy & sales module'!$F$8)","v":5.117246966667671},{"$f":"$G419*$F$391*BJ132*(1-'Vacancy & sales module'!$F$8)","v":4.8999600544746071},{"$f":"$G419*$F$391*BK132*(1-'Vacancy & sales module'!$F$8)","v":4.6918995075320762},{"$f":"$G419*$F$391*BL132*(1-'Vacancy & sales module'!$F$8)","v":4.492673561431145},{"$f":"$G419*$F$391*BM132*(1-'Vacancy & sales module'!$F$8)","v":4.3019070841521794},{"$f":"$G419*$F$391*BN132*(1-'Vacancy & sales module'!$F$8)","v":4.1192408724179534},{"$f":"$G419*$F$391*BO132*(1-'Vacancy & sales module'!$F$8)","v":3.9443309753266558},{"$f":"$G419*$F$391*BP132*(1-'Vacancy & sales module'!$F$8)","v":3.776848046710386},{"$f":"$G419*$F$391*BQ132*(1-'Vacancy & sales module'!$F$8)","v":3.616476724993575},{"$f":"$G419*$F$391*BR132*(1-'Vacancy & sales module'!$F$8)","v":3.4629150393836752}]
[null,null,136,{"$f":"VLOOKUP($C420,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},{"$f":"IF(VLOOKUP($C420,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"VLOOKUP($C420,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E420","v":0.17},{"$f":"VLOOKUP($C420,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E420","v":0.17},5.2440000095999988,null,{"$f":"$F$391*($G420*BE133*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I552*'Vacancy & sales module'!$F$5*Engine!J133)","v":8.5545066443743014},{"$f":"$G420*$F$391*BF133*(1-'Vacancy & sales module'!$F$8)","v":3.1417823354343235},{"$f":"$G420*$F$391*BG133*(1-'Vacancy & sales module'!$F$8)","v":3.0126532372630632},{"$f":"$G420*$F$391*BH133*(1-'Vacancy & sales module'!$F$8)","v":2.8850058302642827},{"$f":"$G420*$F$391*BI133*(1-'Vacancy & sales module'!$F$8)","v":2.7625030140185638},{"$f":"$G420*$F$391*BJ133*(1-'Vacancy & sales module'!$F$8)","v":2.6452024901627933},{"$f":"$G420*$F$391*BK133*(1-'Vacancy & sales module'!$F$8)","v":2.5328827424998872},{"$f":"$G420*$F$391*BL133*(1-'Vacancy & sales module'!$F$8)","v":2.4253322802772459},{"$f":"$G420*$F$391*BM133*(1-'Vacancy & sales module'!$F$8)","v":2.322348591608784},{"$f":"$G420*$F$391*BN133*(1-'Vacancy & sales module'!$F$8)","v":2.2237377636068825},{"$f":"$G420*$F$391*BO133*(1-'Vacancy & sales module'!$F$8)","v":2.1293141172513352},{"$f":"$G420*$F$391*BP133*(1-'Vacancy & sales module'!$F$8)","v":2.0388998577654949},{"$f":"$G420*$F$391*BQ133*(1-'Vacancy & sales module'!$F$8)","v":1.9523247398380292},{"$f":"$G420*$F$391*BR133*(1-'Vacancy & sales module'!$F$8)","v":1.8694257470599212}]
[null,null,142,{"$f":"VLOOKUP($C421,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},{"$f":"IF(VLOOKUP($C421,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"VLOOKUP($C421,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E421","v":8.5000000000000006E-2},{"$f":"VLOOKUP($C421,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E421","v":0.17},7.3670086758400011,null,{"$f":"$F$391*($G421*BE134*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I553*'Vacancy & sales module'!$F$5*Engine!J134)","v":7.540040913146199},{"$f":"$G421*$F$391*BF134*(1-'Vacancy & sales module'!$F$8)","v":4.2875595330787277},{"$f":"$G421*$F$391*BG134*(1-'Vacancy & sales module'!$F$8)","v":4.1079959159032802},{"$f":"$G421*$F$391*BH134*(1-'Vacancy & sales module'!$F$8)","v":3.9337229353824297},{"$f":"$G421*$F$391*BI134*(1-'Vacancy & sales module'!$F$8)","v":3.7666900851174923},{"$f":"$G421*$F$391*BJ134*(1-'Vacancy & sales module'!$F$8)","v":3.6067500883370718},{"$f":"$G421*$F$391*BK134*(1-'Vacancy & sales module'!$F$8)","v":3.4536014120805838},{"$f":"$G421*$F$391*BL134*(1-'Vacancy & sales module'!$F$8)","v":3.3069556862561629},{"$f":"$G421*$F$391*BM134*(1-'Vacancy & sales module'!$F$8)","v":3.166536784646989},{"$f":"$G421*$F$391*BN134*(1-'Vacancy & sales module'!$F$8)","v":3.0320803058217289},{"$f":"$G421*$F$391*BO134*(1-'Vacancy & sales module'!$F$8)","v":2.9033330752786122},{"$f":"$G421*$F$391*BP134*(1-'Vacancy & sales module'!$F$8)","v":2.7800526687311167},{"$f":"$G421*$F$391*BQ134*(1-'Vacancy & sales module'!$F$8)","v":2.662006955635754},{"$f":"$G421*$F$391*BR134*(1-'Vacancy & sales module'!$F$8)","v":2.5489736621024108}]
[null,null,140,{"$f":"VLOOKUP($C422,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},{"$f":"IF(VLOOKUP($C422,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"VLOOKUP($C422,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E422","v":9.5000000000000001E-2},{"$f":"VLOOKUP($C422,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E422","v":0.19},9.9482382720000011,null,{"$f":"$F$391*($G422*BE135*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I554*'Vacancy & sales module'!$F$5*Engine!J135)","v":9.1453495363710466},{"$f":"$G422*$F$391*BF135*(1-'Vacancy & sales module'!$F$8)","v":5.6312341358427265},{"$f":"$G422*$F$391*BG135*(1-'Vacancy & sales module'!$F$8)","v":5.350532440337342},{"$f":"$G422*$F$391*BH135*(1-'Vacancy & sales module'!$F$8)","v":5.0811981015779937},{"$f":"$G422*$F$391*BI135*(1-'Vacancy & sales module'!$F$8)","v":4.8252195211754128},{"$f":"$G422*$F$391*BJ135*(1-'Vacancy & sales module'!$F$8)","v":4.582137037467704},{"$f":"$G422*$F$391*BK135*(1-'Vacancy & sales module'!$F$8)","v":4.3513004396571748},{"$f":"$G422*$F$391*BL135*(1-'Vacancy & sales module'!$F$8)","v":4.132092812012286},{"$f":"$G422*$F$391*BM135*(1-'Vacancy & sales module'!$F$8)","v":3.9239283161125007},{"$f":"$G422*$F$391*BN135*(1-'Vacancy & sales module'!$F$8)","v":3.7262506266143638},{"$f":"$G422*$F$391*BO135*(1-'Vacancy & sales module'!$F$8)","v":3.5385314444530889},{"$f":"$G422*$F$391*BP135*(1-'Vacancy & sales module'!$F$8)","v":3.3602690849487775},{"$f":"$G422*$F$391*BQ135*(1-'Vacancy & sales module'!$F$8)","v":3.1909871370403158},{"$f":"$G422*$F$391*BR135*(1-'Vacancy & sales module'!$F$8)","v":3.0302331900636958}]
[null,null,134,{"$f":"VLOOKUP($C423,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},{"$f":"IF(VLOOKUP($C423,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"VLOOKUP($C423,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E423","v":0},{"$f":"VLOOKUP($C423,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E423","v":0.17},9.2235888672000002,null,{"$f":"$F$391*($G423*BE136*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I555*'Vacancy & sales module'!$F$5*Engine!J136)","v":38.655752300989555},{"$f":"$G423*$F$391*BF136*(1-'Vacancy & sales module'!$F$8)","v":8.7035783768758108},{"$f":"$G423*$F$391*BG136*(1-'Vacancy & sales module'!$F$8)","v":8.3579489361994224},{"$f":"$G423*$F$391*BH136*(1-'Vacancy & sales module'!$F$8)","v":8.0045985032997411},{"$f":"$G423*$F$391*BI136*(1-'Vacancy & sales module'!$F$8)","v":7.6647063332084731},{"$f":"$G423*$F$391*BJ136*(1-'Vacancy & sales module'!$F$8)","v":7.3392500159712135},{"$f":"$G423*$F$391*BK136*(1-'Vacancy & sales module'!$F$8)","v":7.0276131137236071},{"$f":"$G423*$F$391*BL136*(1-'Vacancy & sales module'!$F$8)","v":6.7292088386181428},{"$f":"$G423*$F$391*BM136*(1-'Vacancy & sales module'!$F$8)","v":6.4434753110282248},{"$f":"$G423*$F$391*BN136*(1-'Vacancy & sales module'!$F$8)","v":6.1698745096988521},{"$f":"$G423*$F$391*BO136*(1-'Vacancy & sales module'!$F$8)","v":5.9078912586625583},{"$f":"$G423*$F$391*BP136*(1-'Vacancy & sales module'!$F$8)","v":5.6570322571901155},{"$f":"$G423*$F$391*BQ136*(1-'Vacancy & sales module'!$F$8)","v":5.4168251509311265},{"$f":"$G423*$F$391*BR136*(1-'Vacancy & sales module'!$F$8)","v":5.1868176424955355}]
[null,null,135,{"$f":"VLOOKUP($C424,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},{"$f":"IF(VLOOKUP($C424,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"VLOOKUP($C424,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E424","v":0},{"$f":"VLOOKUP($C424,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E424","v":0.17},{"$f":"$G424*$F$391*BC137","v":7.0794281179428573},null,{"$f":"$F$391*($G424*BE137*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I556*'Vacancy & sales module'!$F$5*Engine!J137)","v":27.198050590387552},{"$f":"$G424*$F$391*BF137*(1-'Vacancy & sales module'!$F$8)","v":6.4555878553837029},{"$f":"$G424*$F$391*BG137*(1-'Vacancy & sales module'!$F$8)","v":6.1980374546133676},{"$f":"$G424*$F$391*BH137*(1-'Vacancy & sales module'!$F$8)","v":5.9359252911605163},{"$f":"$G424*$F$391*BI137*(1-'Vacancy & sales module'!$F$8)","v":5.6838735293711773},{"$f":"$G424*$F$391*BJ137*(1-'Vacancy & sales module'!$F$8)","v":5.4425267028866973},{"$f":"$G424*$F$391*BK137*(1-'Vacancy & sales module'!$F$8)","v":5.2114278633063256},{"$f":"$G424*$F$391*BL137*(1-'Vacancy & sales module'!$F$8)","v":4.9901418692356625},{"$f":"$G424*$F$391*BM137*(1-'Vacancy & sales module'!$F$8)","v":4.7782520507345545},{"$f":"$G424*$F$391*BN137*(1-'Vacancy & sales module'!$F$8)","v":4.5753594303815062},{"$f":"$G424*$F$391*BO137*(1-'Vacancy & sales module'!$F$8)","v":4.3810819720074905},{"$f":"$G424*$F$391*BP137*(1-'Vacancy & sales module'!$F$8)","v":4.1950538613419059},{"$f":"$G424*$F$391*BQ137*(1-'Vacancy & sales module'!$F$8)","v":4.0169248172034768},{"$f":"$G424*$F$391*BR137*(1-'Vacancy & sales module'!$F$8)","v":3.846359431939149}]
[null,null,147,{"$f":"VLOOKUP($C425,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},{"$f":"IF(VLOOKUP($C425,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"VLOOKUP($C425,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E425","v":9.5000000000000001E-2},{"$f":"VLOOKUP($C425,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E425","v":0.19},7.8584617727999992,null,{"$f":"$F$391*($G425*BE138*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I557*'Vacancy & sales module'!$F$5*Engine!J138)","v":7.2242318454257939},{"$f":"$G425*$F$391*BF138*(1-'Vacancy & sales module'!$F$8)","v":4.4483090352549315},{"$f":"$G425*$F$391*BG138*(1-'Vacancy & sales module'!$F$8)","v":4.2265729365229765},{"$f":"$G425*$F$391*BH138*(1-'Vacancy & sales module'!$F$8)","v":4.0138163109403457},{"$f":"$G425*$F$391*BI138*(1-'Vacancy & sales module'!$F$8)","v":3.8116098665680704},{"$f":"$G425*$F$391*BJ138*(1-'Vacancy & sales module'!$F$8)","v":3.6195905005632532},{"$f":"$G425*$F$391*BK138*(1-'Vacancy & sales module'!$F$8)","v":3.4372445886480811},{"$f":"$G425*$F$391*BL138*(1-'Vacancy & sales module'!$F$8)","v":3.2640848074834081},{"$f":"$G425*$F$391*BM138*(1-'Vacancy & sales module'!$F$8)","v":3.099648382786298},{"$f":"$G425*$F$391*BN138*(1-'Vacancy & sales module'!$F$8)","v":2.9434958536868683},{"$f":"$G425*$F$391*BO138*(1-'Vacancy & sales module'!$F$8)","v":2.7952098982541695},{"$f":"$G425*$F$391*BP138*(1-'Vacancy & sales module'!$F$8)","v":2.654394218191841},{"$f":"$G425*$F$391*BQ138*(1-'Vacancy & sales module'!$F$8)","v":2.5206724797200186},{"$f":"$G425*$F$391*BR138*(1-'Vacancy & sales module'!$F$8)","v":2.3936873078129417}]
[null,null,151,{"$f":"VLOOKUP($C426,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},{"$f":"IF(VLOOKUP($C426,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"VLOOKUP($C426,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E426","v":9.5000000000000001E-2},{"$f":"VLOOKUP($C426,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E426","v":0.19},0,null,{"$f":"$F$391*($G426*BE139*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I558*'Vacancy & sales module'!$F$5*Engine!J139)","v":22.737702671139452},{"$f":"$G426*$F$391*BF139*(1-'Vacancy & sales module'!$F$8)","v":2.5626111370724511},{"$f":"$G426*$F$391*BG139*(1-'Vacancy & sales module'!$F$8)","v":2.4432413289526687},{"$f":"$G426*$F$391*BH139*(1-'Vacancy & sales module'!$F$8)","v":2.3214975372613043},{"$f":"$G426*$F$391*BI139*(1-'Vacancy & sales module'!$F$8)","v":2.2045429189005876},{"$f":"$G426*$F$391*BJ139*(1-'Vacancy & sales module'!$F$8)","v":2.0934835717289406},{"$f":"$G426*$F$391*BK139*(1-'Vacancy & sales module'!$F$8)","v":1.9880191080059868},{"$f":"$G426*$F$391*BL139*(1-'Vacancy & sales module'!$F$8)","v":1.8878676800772789},{"$f":"$G426*$F$391*BM139*(1-'Vacancy & sales module'!$F$8)","v":1.7927616304729859},{"$f":"$G426*$F$391*BN139*(1-'Vacancy & sales module'!$F$8)","v":1.7024467856585144},{"$f":"$G426*$F$391*BO139*(1-'Vacancy & sales module'!$F$8)","v":1.6166817767258548},{"$f":"$G426*$F$391*BP139*(1-'Vacancy & sales module'!$F$8)","v":1.5352373943285926},{"$f":"$G426*$F$391*BQ139*(1-'Vacancy & sales module'!$F$8)","v":1.4578959761136232},{"$f":"$G426*$F$391*BR139*(1-'Vacancy & sales module'!$F$8)","v":1.3844508250125223}]
[null,null,146,{"$f":"VLOOKUP($C427,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},{"$f":"IF(VLOOKUP($C427,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"VLOOKUP($C427,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E427","v":9.5000000000000001E-2},{"$f":"VLOOKUP($C427,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E427","v":0.19},0,null,{"$f":"$F$391*($G427*BE140*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I559*'Vacancy & sales module'!$F$5*Engine!J140)","v":96.768709631193573},{"$f":"$G427*$F$391*BF140*(1-'Vacancy & sales module'!$F$8)","v":10.906140194004031},{"$f":"$G427*$F$391*BG140*(1-'Vacancy & sales module'!$F$8)","v":10.3981177931598},{"$f":"$G427*$F$391*BH140*(1-'Vacancy & sales module'!$F$8)","v":9.8799920265433006},{"$f":"$G427*$F$391*BI140*(1-'Vacancy & sales module'!$F$8)","v":9.3822483596538415},{"$f":"$G427*$F$391*BJ140*(1-'Vacancy & sales module'!$F$8)","v":8.9095942013283338},{"$f":"$G427*$F$391*BK140*(1-'Vacancy & sales module'!$F$8)","v":8.4607511403549864},{"$f":"$G427*$F$391*BL140*(1-'Vacancy & sales module'!$F$8)","v":8.0345196697199253},{"$f":"$G427*$F$391*BM140*(1-'Vacancy & sales module'!$F$8)","v":7.6297606739921262},{"$f":"$G427*$F$391*BN140*(1-'Vacancy & sales module'!$F$8)","v":7.2453924236177798},{"$f":"$G427*$F$391*BO140*(1-'Vacancy & sales module'!$F$8)","v":6.8803876838708984},{"$f":"$G427*$F$391*BP140*(1-'Vacancy & sales module'!$F$8)","v":6.5337709695404689},{"$f":"$G427*$F$391*BQ140*(1-'Vacancy & sales module'!$F$8)","v":6.2046159379194155},{"$f":"$G427*$F$391*BR140*(1-'Vacancy & sales module'!$F$8)","v":5.8920429131281891}]
[null,null,150,{"$f":"VLOOKUP($C428,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},{"$f":"IF(VLOOKUP($C428,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"VLOOKUP($C428,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E428","v":9.5000000000000001E-2},{"$f":"VLOOKUP($C428,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E428","v":0.19},4.8175881984000002,null,{"$f":"$F$391*($G428*BE141*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I560*'Vacancy & sales module'!$F$5*Engine!J141)","v":4.4287769142673055},{"$f":"$G428*$F$391*BF141*(1-'Vacancy & sales module'!$F$8)","v":2.7270121978903012},{"$f":"$G428*$F$391*BG141*(1-'Vacancy & sales module'!$F$8)","v":2.5910780617585041},{"$f":"$G428*$F$391*BH141*(1-'Vacancy & sales module'!$F$8)","v":2.4606487438879294},{"$f":"$G428*$F$391*BI141*(1-'Vacancy & sales module'!$F$8)","v":2.3366871585023454},{"$f":"$G428*$F$391*BJ141*(1-'Vacancy & sales module'!$F$8)","v":2.2189707073348992},{"$f":"$G428*$F$391*BK141*(1-'Vacancy & sales module'!$F$8)","v":2.1071845157535378},{"$f":"$G428*$F$391*BL141*(1-'Vacancy & sales module'!$F$8)","v":2.0010298327767937},{"$f":"$G428*$F$391*BM141*(1-'Vacancy & sales module'!$F$8)","v":1.9002229570915496},{"$f":"$G428*$F$391*BN141*(1-'Vacancy & sales module'!$F$8)","v":1.804494479548586},{"$f":"$G428*$F$391*BO141*(1-'Vacancy & sales module'!$F$8)","v":1.713588563157457},{"$f":"$G428*$F$391*BP141*(1-'Vacancy & sales module'!$F$8)","v":1.6272622593551003},{"$f":"$G428*$F$391*BQ141*(1-'Vacancy & sales module'!$F$8)","v":1.5452848587191166},{"$f":"$G428*$F$391*BR141*(1-'Vacancy & sales module'!$F$8)","v":1.4674372743904909}]
[null,null,3,{"$f":"VLOOKUP($C429,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},{"$f":"IF(VLOOKUP($C429,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"VLOOKUP($C429,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E429","v":0.19},{"$f":"VLOOKUP($C429,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E429","v":0.19},3.4994963214678987,null,{"$f":"$F$391*($G429*BE142*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I561*'Vacancy & sales module'!$F$5*Engine!J142)","v":4.2943205713160877},{"$f":"$G429*$F$391*BF142*(1-'Vacancy & sales module'!$F$8)","v":1.9332152202881183},{"$f":"$G429*$F$391*BG142*(1-'Vacancy & sales module'!$F$8)","v":1.8379116708221122},{"$f":"$G429*$F$391*BH142*(1-'Vacancy & sales module'!$F$8)","v":1.7454715330027919},{"$f":"$G429*$F$391*BI142*(1-'Vacancy & sales module'!$F$8)","v":1.6575386684710229},{"$f":"$G429*$F$391*BJ142*(1-'Vacancy & sales module'!$F$8)","v":1.5740360190558489},{"$f":"$G429*$F$391*BK142*(1-'Vacancy & sales module'!$F$8)","v":1.4947400232127164},{"$f":"$G429*$F$391*BL142*(1-'Vacancy & sales module'!$F$8)","v":1.4194387612157107},{"$f":"$G429*$F$391*BM142*(1-'Vacancy & sales module'!$F$8)","v":1.3479309883675041},{"$f":"$G429*$F$391*BN142*(1-'Vacancy & sales module'!$F$8)","v":1.2800255981774484},{"$f":"$G429*$F$391*BO142*(1-'Vacancy & sales module'!$F$8)","v":1.2155411116216714},{"$f":"$G429*$F$391*BP142*(1-'Vacancy & sales module'!$F$8)","v":1.1543051921353993},{"$f":"$G429*$F$391*BQ142*(1-'Vacancy & sales module'!$F$8)","v":1.0961541850387428},{"$f":"$G429*$F$391*BR142*(1-'Vacancy & sales module'!$F$8)","v":1.040932680165064}]
[null,null,37,{"$f":"VLOOKUP($C430,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C430,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"VLOOKUP($C430,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E430","v":0},{"$f":"VLOOKUP($C430,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E430","v":0},0,null,{"$f":"$F$391*($G430*BE143*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I562*'Vacancy & sales module'!$F$5*Engine!J143)","v":0},{"$f":"$G430*$F$391*BF143*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G430*$F$391*BG143*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G430*$F$391*BH143*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G430*$F$391*BI143*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G430*$F$391*BJ143*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G430*$F$391*BK143*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G430*$F$391*BL143*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G430*$F$391*BM143*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G430*$F$391*BN143*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G430*$F$391*BO143*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G430*$F$391*BP143*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G430*$F$391*BQ143*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G430*$F$391*BR143*(1-'Vacancy & sales module'!$F$8)","v":0}]
[null,null,23,{"$f":"VLOOKUP($C431,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C431,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"VLOOKUP($C431,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E431","v":0},{"$f":"VLOOKUP($C431,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E431","v":0},0,null,{"$f":"$F$391*($G431*BE144*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I563*'Vacancy & sales module'!$F$5*Engine!J144)","v":0},{"$f":"$G431*$F$391*BF144*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G431*$F$391*BG144*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G431*$F$391*BH144*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G431*$F$391*BI144*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G431*$F$391*BJ144*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G431*$F$391*BK144*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G431*$F$391*BL144*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G431*$F$391*BM144*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G431*$F$391*BN144*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G431*$F$391*BO144*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G431*$F$391*BP144*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G431*$F$391*BQ144*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G431*$F$391*BR144*(1-'Vacancy & sales module'!$F$8)","v":0}]
[null,null,19,{"$f":"VLOOKUP($C432,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C432,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"VLOOKUP($C432,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E432","v":0},{"$f":"VLOOKUP($C432,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E432","v":0},0,null,{"$f":"$F$391*($G432*BE145*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I564*'Vacancy & sales module'!$F$5*Engine!J145)","v":0},{"$f":"$G432*$F$391*BF145*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G432*$F$391*BG145*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G432*$F$391*BH145*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G432*$F$391*BI145*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G432*$F$391*BJ145*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G432*$F$391*BK145*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G432*$F$391*BL145*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G432*$F$391*BM145*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G432*$F$391*BN145*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G432*$F$391*BO145*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G432*$F$391*BP145*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G432*$F$391*BQ145*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G432*$F$391*BR145*(1-'Vacancy & sales module'!$F$8)","v":0}]
[null,null,36,{"$f":"VLOOKUP($C433,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C433,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"VLOOKUP($C433,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E433","v":0},{"$f":"VLOOKUP($C433,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E433","v":0},0,null,{"$f":"$F$391*($G433*BE146*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I565*'Vacancy & sales module'!$F$5*Engine!J146)","v":0},{"$f":"$G433*$F$391*BF146*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G433*$F$391*BG146*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G433*$F$391*BH146*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G433*$F$391*BI146*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G433*$F$391*BJ146*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G433*$F$391*BK146*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G433*$F$391*BL146*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G433*$F$391*BM146*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G433*$F$391*BN146*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G433*$F$391*BO146*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G433*$F$391*BP146*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G433*$F$391*BQ146*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G433*$F$391*BR146*(1-'Vacancy & sales module'!$F$8)","v":0}]
[null,null,17,{"$f":"VLOOKUP($C434,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C434,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"VLOOKUP($C434,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E434","v":0},{"$f":"VLOOKUP($C434,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E434","v":0},0,null,{"$f":"$F$391*($G434*BE147*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I566*'Vacancy & sales module'!$F$5*Engine!J147)","v":0},{"$f":"$G434*$F$391*BF147*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G434*$F$391*BG147*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G434*$F$391*BH147*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G434*$F$391*BI147*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G434*$F$391*BJ147*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G434*$F$391*BK147*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G434*$F$391*BL147*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G434*$F$391*BM147*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G434*$F$391*BN147*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G434*$F$391*BO147*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G434*$F$391*BP147*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G434*$F$391*BQ147*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G434*$F$391*BR147*(1-'Vacancy & sales module'!$F$8)","v":0}]
[null,null,95,{"$f":"VLOOKUP($C435,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C435,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"VLOOKUP($C435,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E435","v":0},{"$f":"VLOOKUP($C435,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E435","v":0},0,null,{"$f":"$F$391*($G435*BE148*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I567*'Vacancy & sales module'!$F$5*Engine!J148)","v":0},{"$f":"$G435*$F$391*BF148*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G435*$F$391*BG148*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G435*$F$391*BH148*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G435*$F$391*BI148*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G435*$F$391*BJ148*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G435*$F$391*BK148*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G435*$F$391*BL148*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G435*$F$391*BM148*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G435*$F$391*BN148*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G435*$F$391*BO148*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G435*$F$391*BP148*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G435*$F$391*BQ148*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G435*$F$391*BR148*(1-'Vacancy & sales module'!$F$8)","v":0}]
[null,null,128,{"$f":"VLOOKUP($C436,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C436,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"VLOOKUP($C436,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E436","v":0},{"$f":"VLOOKUP($C436,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E436","v":0},0,null,{"$f":"$F$391*($G436*BE149*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I568*'Vacancy & sales module'!$F$5*Engine!J149)","v":0},{"$f":"$G436*$F$391*BF149*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G436*$F$391*BG149*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G436*$F$391*BH149*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G436*$F$391*BI149*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G436*$F$391*BJ149*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G436*$F$391*BK149*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G436*$F$391*BL149*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G436*$F$391*BM149*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G436*$F$391*BN149*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G436*$F$391*BO149*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G436*$F$391*BP149*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G436*$F$391*BQ149*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G436*$F$391*BR149*(1-'Vacancy & sales module'!$F$8)","v":0}]
[null,null,137,{"$f":"VLOOKUP($C437,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C437,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"VLOOKUP($C437,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E437","v":0},{"$f":"VLOOKUP($C437,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E437","v":0},0,null,{"$f":"$F$391*($G437*BE150*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I569*'Vacancy & sales module'!$F$5*Engine!J150)","v":0},{"$f":"$G437*$F$391*BF150*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G437*$F$391*BG150*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G437*$F$391*BH150*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G437*$F$391*BI150*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G437*$F$391*BJ150*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G437*$F$391*BK150*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G437*$F$391*BL150*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G437*$F$391*BM150*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G437*$F$391*BN150*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G437*$F$391*BO150*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G437*$F$391*BP150*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G437*$F$391*BQ150*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G437*$F$391*BR150*(1-'Vacancy & sales module'!$F$8)","v":0}]
[null,null,92,{"$f":"VLOOKUP($C438,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C438,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"VLOOKUP($C438,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E438","v":0},{"$f":"VLOOKUP($C438,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E438","v":0},0,null,{"$f":"$F$391*($G438*BE151*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I570*'Vacancy & sales module'!$F$5*Engine!J151)","v":0},{"$f":"$G438*$F$391*BF151*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G438*$F$391*BG151*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G438*$F$391*BH151*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G438*$F$391*BI151*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G438*$F$391*BJ151*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G438*$F$391*BK151*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G438*$F$391*BL151*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G438*$F$391*BM151*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G438*$F$391*BN151*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G438*$F$391*BO151*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G438*$F$391*BP151*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G438*$F$391*BQ151*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G438*$F$391*BR151*(1-'Vacancy & sales module'!$F$8)","v":0}]
[null,null,34,{"$f":"VLOOKUP($C439,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C439,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"VLOOKUP($C439,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E439","v":0},{"$f":"VLOOKUP($C439,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E439","v":0},0,null,{"$f":"$F$391*($G439*BE152*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I571*'Vacancy & sales module'!$F$5*Engine!J152)","v":0},{"$f":"$G439*$F$391*BF152*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G439*$F$391*BG152*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G439*$F$391*BH152*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G439*$F$391*BI152*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G439*$F$391*BJ152*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G439*$F$391*BK152*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G439*$F$391*BL152*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G439*$F$391*BM152*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G439*$F$391*BN152*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G439*$F$391*BO152*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G439*$F$391*BP152*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G439*$F$391*BQ152*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G439*$F$391*BR152*(1-'Vacancy & sales module'!$F$8)","v":0}]
[null,null,33,{"$f":"VLOOKUP($C440,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C440,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"VLOOKUP($C440,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E440","v":0},{"$f":"VLOOKUP($C440,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E440","v":0},0,null,{"$f":"$F$391*($G440*BE153*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I572*'Vacancy & sales module'!$F$5*Engine!J153)","v":0},{"$f":"$G440*$F$391*BF153*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G440*$F$391*BG153*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G440*$F$391*BH153*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G440*$F$391*BI153*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G440*$F$391*BJ153*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G440*$F$391*BK153*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G440*$F$391*BL153*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G440*$F$391*BM153*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G440*$F$391*BN153*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G440*$F$391*BO153*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G440*$F$391*BP153*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G440*$F$391*BQ153*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G440*$F$391*BR153*(1-'Vacancy & sales module'!$F$8)","v":0}]
[null,null,46,{"$f":"VLOOKUP($C441,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C441,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"VLOOKUP($C441,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E441","v":0},{"$f":"VLOOKUP($C441,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E441","v":0},0,null,{"$f":"$F$391*($G441*BE154*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I573*'Vacancy & sales module'!$F$5*Engine!J154)","v":0},{"$f":"$G441*$F$391*BF154*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G441*$F$391*BG154*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G441*$F$391*BH154*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G441*$F$391*BI154*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G441*$F$391*BJ154*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G441*$F$391*BK154*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G441*$F$391*BL154*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G441*$F$391*BM154*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G441*$F$391*BN154*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G441*$F$391*BO154*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G441*$F$391*BP154*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G441*$F$391*BQ154*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G441*$F$391*BR154*(1-'Vacancy & sales module'!$F$8)","v":0}]
[null,null,50,{"$f":"VLOOKUP($C442,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C442,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"VLOOKUP($C442,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E442","v":0},{"$f":"VLOOKUP($C442,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E442","v":0},0,null,{"$f":"$F$391*($G442*BE155*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I574*'Vacancy & sales module'!$F$5*Engine!J155)","v":0},{"$f":"$G442*$F$391*BF155*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G442*$F$391*BG155*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G442*$F$391*BH155*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G442*$F$391*BI155*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G442*$F$391*BJ155*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G442*$F$391*BK155*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G442*$F$391*BL155*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G442*$F$391*BM155*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G442*$F$391*BN155*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G442*$F$391*BO155*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G442*$F$391*BP155*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G442*$F$391*BQ155*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G442*$F$391*BR155*(1-'Vacancy & sales module'!$F$8)","v":0}]
[null,null,90,{"$f":"VLOOKUP($C443,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C443,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"VLOOKUP($C443,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E443","v":0},{"$f":"VLOOKUP($C443,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E443","v":0},0,null,{"$f":"$F$391*($G443*BE156*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I575*'Vacancy & sales module'!$F$5*Engine!J156)","v":0},{"$f":"$G443*$F$391*BF156*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G443*$F$391*BG156*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G443*$F$391*BH156*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G443*$F$391*BI156*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G443*$F$391*BJ156*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G443*$F$391*BK156*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G443*$F$391*BL156*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G443*$F$391*BM156*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G443*$F$391*BN156*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G443*$F$391*BO156*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G443*$F$391*BP156*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G443*$F$391*BQ156*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G443*$F$391*BR156*(1-'Vacancy & sales module'!$F$8)","v":0}]
[null,null,52,{"$f":"VLOOKUP($C444,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C444,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"VLOOKUP($C444,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E444","v":0},{"$f":"VLOOKUP($C444,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E444","v":0},0,null,{"$f":"$F$391*($G444*BE157*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I576*'Vacancy & sales module'!$F$5*Engine!J157)","v":0},{"$f":"$G444*$F$391*BF157*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G444*$F$391*BG157*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G444*$F$391*BH157*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G444*$F$391*BI157*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G444*$F$391*BJ157*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G444*$F$391*BK157*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G444*$F$391*BL157*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G444*$F$391*BM157*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G444*$F$391*BN157*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G444*$F$391*BO157*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G444*$F$391*BP157*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G444*$F$391*BQ157*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G444*$F$391*BR157*(1-'Vacancy & sales module'!$F$8)","v":0}]
[null,null,88,{"$f":"VLOOKUP($C445,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C445,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"VLOOKUP($C445,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E445","v":0},{"$f":"VLOOKUP($C445,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E445","v":0},0,null,{"$f":"$F$391*($G445*BE158*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I577*'Vacancy & sales module'!$F$5*Engine!J158)","v":0},{"$f":"$G445*$F$391*BF158*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G445*$F$391*BG158*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G445*$F$391*BH158*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G445*$F$391*BI158*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G445*$F$391*BJ158*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G445*$F$391*BK158*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G445*$F$391*BL158*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G445*$F$391*BM158*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G445*$F$391*BN158*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G445*$F$391*BO158*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G445*$F$391*BP158*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G445*$F$391*BQ158*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G445*$F$391*BR158*(1-'Vacancy & sales module'!$F$8)","v":0}]
[null,null,91,{"$f":"VLOOKUP($C446,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C446,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"VLOOKUP($C446,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E446","v":0},{"$f":"VLOOKUP($C446,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E446","v":0},0,null,{"$f":"$F$391*($G446*BE159*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I578*'Vacancy & sales module'!$F$5*Engine!J159)","v":0},{"$f":"$G446*$F$391*BF159*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G446*$F$391*BG159*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G446*$F$391*BH159*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G446*$F$391*BI159*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G446*$F$391*BJ159*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G446*$F$391*BK159*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G446*$F$391*BL159*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G446*$F$391*BM159*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G446*$F$391*BN159*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G446*$F$391*BO159*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G446*$F$391*BP159*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G446*$F$391*BQ159*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G446*$F$391*BR159*(1-'Vacancy & sales module'!$F$8)","v":0}]
[null,null,108,{"$f":"VLOOKUP($C447,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C447,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"VLOOKUP($C447,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E447","v":0},{"$f":"VLOOKUP($C447,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E447","v":0},0,null,{"$f":"$F$391*($G447*BE160*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I579*'Vacancy & sales module'!$F$5*Engine!J160)","v":0},{"$f":"$G447*$F$391*BF160*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G447*$F$391*BG160*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G447*$F$391*BH160*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G447*$F$391*BI160*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G447*$F$391*BJ160*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G447*$F$391*BK160*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G447*$F$391*BL160*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G447*$F$391*BM160*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G447*$F$391*BN160*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G447*$F$391*BO160*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G447*$F$391*BP160*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G447*$F$391*BQ160*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G447*$F$391*BR160*(1-'Vacancy & sales module'!$F$8)","v":0}]
[null,null,145,{"$f":"VLOOKUP($C448,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C448,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"VLOOKUP($C448,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E448","v":0},{"$f":"VLOOKUP($C448,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E448","v":0},0,null,{"$f":"$F$391*($G448*BE161*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I580*'Vacancy & sales module'!$F$5*Engine!J161)","v":0},{"$f":"$G448*$F$391*BF161*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G448*$F$391*BG161*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G448*$F$391*BH161*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G448*$F$391*BI161*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G448*$F$391*BJ161*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G448*$F$391*BK161*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G448*$F$391*BL161*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G448*$F$391*BM161*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G448*$F$391*BN161*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G448*$F$391*BO161*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G448*$F$391*BP161*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G448*$F$391*BQ161*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G448*$F$391*BR161*(1-'Vacancy & sales module'!$F$8)","v":0}]
[null,null,144,{"$f":"VLOOKUP($C449,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C449,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"VLOOKUP($C449,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E449","v":0},{"$f":"VLOOKUP($C449,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E449","v":0},0,null,{"$f":"$F$391*($G449*BE162*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I581*'Vacancy & sales module'!$F$5*Engine!J162)","v":0},{"$f":"$G449*$F$391*BF162*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G449*$F$391*BG162*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G449*$F$391*BH162*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G449*$F$391*BI162*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G449*$F$391*BJ162*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G449*$F$391*BK162*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G449*$F$391*BL162*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G449*$F$391*BM162*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G449*$F$391*BN162*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G449*$F$391*BO162*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G449*$F$391*BP162*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G449*$F$391*BQ162*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G449*$F$391*BR162*(1-'Vacancy & sales module'!$F$8)","v":0}]
[null,null,15,{"$f":"VLOOKUP($C450,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C450,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"VLOOKUP($C450,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E450","v":0},{"$f":"VLOOKUP($C450,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E450","v":0},0,null,{"$f":"$F$391*($G450*BE163*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I582*'Vacancy & sales module'!$F$5*Engine!J163)","v":0},{"$f":"$G450*$F$391*BF163*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G450*$F$391*BG163*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G450*$F$391*BH163*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G450*$F$391*BI163*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G450*$F$391*BJ163*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G450*$F$391*BK163*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G450*$F$391*BL163*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G450*$F$391*BM163*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G450*$F$391*BN163*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G450*$F$391*BO163*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G450*$F$391*BP163*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G450*$F$391*BQ163*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G450*$F$391*BR163*(1-'Vacancy & sales module'!$F$8)","v":0}]
[null,null,6,{"$f":"VLOOKUP($C451,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C451,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"VLOOKUP($C451,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E451","v":0},{"$f":"VLOOKUP($C451,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E451","v":0},0,null,{"$f":"$F$391*($G451*BE164*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I583*'Vacancy & sales module'!$F$5*Engine!J164)","v":0},{"$f":"$G451*$F$391*BF164*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G451*$F$391*BG164*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G451*$F$391*BH164*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G451*$F$391*BI164*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G451*$F$391*BJ164*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G451*$F$391*BK164*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G451*$F$391*BL164*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G451*$F$391*BM164*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G451*$F$391*BN164*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G451*$F$391*BO164*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G451*$F$391*BP164*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G451*$F$391*BQ164*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G451*$F$391*BR164*(1-'Vacancy & sales module'!$F$8)","v":0}]
[null,null,11,{"$f":"VLOOKUP($C452,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C452,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"VLOOKUP($C452,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E452","v":0},{"$f":"VLOOKUP($C452,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E452","v":0},0,null,{"$f":"$F$391*($G452*BE165*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I584*'Vacancy & sales module'!$F$5*Engine!J165)","v":0},{"$f":"$G452*$F$391*BF165*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G452*$F$391*BG165*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G452*$F$391*BH165*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G452*$F$391*BI165*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G452*$F$391*BJ165*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G452*$F$391*BK165*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G452*$F$391*BL165*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G452*$F$391*BM165*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G452*$F$391*BN165*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G452*$F$391*BO165*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G452*$F$391*BP165*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G452*$F$391*BQ165*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G452*$F$391*BR165*(1-'Vacancy & sales module'!$F$8)","v":0}]
[null,null,4,{"$f":"VLOOKUP($C453,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C453,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"VLOOKUP($C453,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E453","v":0},{"$f":"VLOOKUP($C453,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E453","v":0},0,null,{"$f":"$F$391*($G453*BE166*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I585*'Vacancy & sales module'!$F$5*Engine!J166)","v":0},{"$f":"$G453*$F$391*BF166*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G453*$F$391*BG166*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G453*$F$391*BH166*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G453*$F$391*BI166*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G453*$F$391*BJ166*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G453*$F$391*BK166*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G453*$F$391*BL166*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G453*$F$391*BM166*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G453*$F$391*BN166*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G453*$F$391*BO166*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G453*$F$391*BP166*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G453*$F$391*BQ166*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G453*$F$391*BR166*(1-'Vacancy & sales module'!$F$8)","v":0}]
[null,null,12,{"$f":"VLOOKUP($C454,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C454,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"VLOOKUP($C454,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E454","v":0},{"$f":"VLOOKUP($C454,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E454","v":0},0,null,{"$f":"$F$391*($G454*BE167*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I586*'Vacancy & sales module'!$F$5*Engine!J167)","v":0},{"$f":"$G454*$F$391*BF167*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G454*$F$391*BG167*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G454*$F$391*BH167*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G454*$F$391*BI167*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G454*$F$391*BJ167*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G454*$F$391*BK167*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G454*$F$391*BL167*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G454*$F$391*BM167*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G454*$F$391*BN167*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G454*$F$391*BO167*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G454*$F$391*BP167*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G454*$F$391*BQ167*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G454*$F$391*BR167*(1-'Vacancy & sales module'!$F$8)","v":0}]
[null,null,9,{"$f":"VLOOKUP($C455,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C455,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"VLOOKUP($C455,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E455","v":0},{"$f":"VLOOKUP($C455,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E455","v":0},0,null,{"$f":"$F$391*($G455*BE168*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I587*'Vacancy & sales module'!$F$5*Engine!J168)","v":0},{"$f":"$G455*$F$391*BF168*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G455*$F$391*BG168*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G455*$F$391*BH168*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G455*$F$391*BI168*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G455*$F$391*BJ168*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G455*$F$391*BK168*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G455*$F$391*BL168*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G455*$F$391*BM168*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G455*$F$391*BN168*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G455*$F$391*BO168*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G455*$F$391*BP168*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G455*$F$391*BQ168*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G455*$F$391*BR168*(1-'Vacancy & sales module'!$F$8)","v":0}]
[null,null,7,{"$f":"VLOOKUP($C456,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C456,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"VLOOKUP($C456,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E456","v":0},{"$f":"VLOOKUP($C456,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E456","v":0},{"$f":"$G456*$F$391*BC169","v":0},null,{"$f":"$F$391*($G456*BE169*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I588*'Vacancy & sales module'!$F$5*Engine!J169)","v":0},{"$f":"$G456*$F$391*BF169*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G456*$F$391*BG169*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G456*$F$391*BH169*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G456*$F$391*BI169*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G456*$F$391*BJ169*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G456*$F$391*BK169*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G456*$F$391*BL169*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G456*$F$391*BM169*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G456*$F$391*BN169*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G456*$F$391*BO169*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G456*$F$391*BP169*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G456*$F$391*BQ169*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G456*$F$391*BR169*(1-'Vacancy & sales module'!$F$8)","v":0}]
[null,null,10,{"$f":"VLOOKUP($C457,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C457,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"VLOOKUP($C457,'Assumptions_Asset level'!$A$15:$AO$81,$C$391+1,0)*E457","v":0},{"$f":"VLOOKUP($C457,'Assumptions_Asset level'!$A$15:$AO$81,$C$391,0)*E457","v":0},0,null,{"$f":"$F$391*($G457*BE170*(1-'Vacancy & sales module'!$F$8)+'Vacancy & sales module'!I589*'Vacancy & sales module'!$F$5*Engine!J170)","v":0},{"$f":"$G457*$F$391*BF170*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G457*$F$391*BG170*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G457*$F$391*BH170*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G457*$F$391*BI170*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G457*$F$391*BJ170*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G457*$F$391*BK170*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G457*$F$391*BL170*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G457*$F$391*BM170*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G457*$F$391*BN170*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G457*$F$391*BO170*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G457*$F$391*BP170*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G457*$F$391*BQ170*(1-'Vacancy & sales module'!$F$8)","v":0},{"$f":"$G457*$F$391*BR170*(1-'Vacancy & sales module'!$F$8)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio (€/unit)",{"$f":"Assumptions_Overall!G151","v":250},{"$f":"$AF461*AG462","v":255.5},{"$f":"$AF461*AH462","v":260.8655},266.08280999999999,271.4044662,276.83255552400004,282.36920663448007,288.0165907671697,293.77692258251307,299.65246103416337,305.64551025484667,311.75842045994358,317.9935888691424,324.35346064652526,330.84052985945578,337.45734045664489]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Index",null,{"$f":"AG248","v":1.022},1.0434619999999999,1.06433124,1.0856178648000001,1.1073302220960002,1.1294768265379203,1.1520663630686787,1.1751076903300524,1.1986098441366535,1.2225820410193866,1.2470336818397743,1.2719743554765697,1.297413842586101,1.3233621194378231,1.3498293618265795]
[null,null,null,null,null,null,null,2024,{"$f":"H463+1","v":2025},{"$f":"I463+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,null,null,null,null,null,null,null,null,2024,{"$f":"AF463+1","v":2025},{"$f":"AG463+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,{"$f":"'Assumptions_Asset level'!$U$7","v":21},"Non recoverable charges (k€)",null,null,null,{"$f":"SUM(H465:H530)","v":297.12294535000177},{"$f":"SUM(I465:I530)","v":323.03816830082144},{"$f":"SUM(J465:J530)","v":348.76232102036994},323.27380007620377,294.04656784275176,279.31369891239348,265.294155550124,251.98247902440781,239.34264620239981,227.34054743459797,215.94381502217473,205.12173389304573,194.845156719724,185.08642342277832,175.81928483162375,167.01883028671168,null,null,{"$f":"'Assumptions_Asset level'!$V$7","v":22},"NR charges (€/unit)",null,"Ratio 2025",null,null,{"$f":"IFERROR(H464/BC33*1000,\"0\")","v":235.06562132120393},{"$f":"IFERROR(I464/BC33*1000,\"0\")","v":255.56817112406759},275.91955776928,281.52351142716577,287.33578891023251,293.08375248588311,298.9471975392712,304.92794221274335,{"$f":"IFERROR(P464/BK33*1000,\"0\")","v":333.99953948545021},340.67599610516521,347.48591838732699,354.4319746240468,361.51688645894433,368.74342995400775,376.11443667778838,383.63279481535488]
[null,null,117,{"$f":"VLOOKUP($C465,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},null,{"$f":"IF(VLOOKUP($C465,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"-VLOOKUP($C465,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F465/1000","v":18.873770491803281},{"$f":"AG465*BC34/1000","v":19.288993442622949},{"$f":"AH465*BD34/1000","v":19.694062304918027},{"$f":"AI465*BE34/1000","v":18.260852140835016},{"$f":"AJ465*BF34/1000","v":16.683295833602987},{"$f":"AK465*BG34/1000","v":15.766989443747644},{"$f":"AL465*BH34/1000","v":14.899646857189717},{"$f":"AM465*BI34/1000","v":14.080020234827554},{"$f":"AN465*BJ34/1000","v":13.305481102025976},{"$f":"AO465*BK34/1000","v":12.573549213996719},{"$f":"AP465*BL34/1000","v":11.881880754595519},{"$f":"AQ465*BM34/1000","v":11.228260840564298},{"$f":"AR465*BN34/1000","v":10.610596428935585},{"$f":"AS465*BO34/1000","v":10.026909614622243},{"$f":"AT465*BP34/1000","v":9.4753312967054075},{"$f":"AU465*BQ34/1000","v":8.9540951931386736},null,null,117,{"$f":"VLOOKUP($C465,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},null,{"$f":"VLOOKUP($Z465,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":281.69806704183998},null,null,281.69806704184003,{"$f":"AC465*AG462","v":287.89542451676044},{"$f":"MAX(AG465*(1+J$23),AH$461)","v":293.94122843161239},{"$f":"MAX(AH465*(1+K$23),AI$461)","v":299.82005300024463},{"$f":"MAX(AI465*(1+L$23),AJ$461)","v":305.8164540602495},{"$f":"MAX(AJ465*(1+M$23),AK$461)","v":311.93278314145448},{"$f":"MAX(AK465*(1+N$23),AL$461)","v":318.17143880428358},{"$f":"MAX(AL465*(1+O$23),AM$461)","v":324.53486758036928},{"$f":"MAX(AM465*(1+P$23),AN$461)","v":331.02556493197665},{"$f":"MAX(AN465*(1+Q$23),AO$461)","v":337.64607623061619},{"$f":"MAX(AO465*(1+R$23),AP$461)","v":344.39899775522849},{"$f":"MAX(AP465*(1+S$23),AQ$461)","v":351.28697771033308},{"$f":"MAX(AQ465*(1+T$23),AR$461)","v":358.31271726453974},{"$f":"MAX(AR465*(1+U$23),AS$461)","v":365.47897160983052},{"$f":"MAX(AS465*(1+V$23),AT$461)","v":372.78855104202717},{"$f":"MAX(AT465*(1+W$23),AU$461)","v":380.2443220628677}]
[null,null,24,{"$f":"VLOOKUP($C466,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,{"$f":"IF(VLOOKUP($C466,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"-VLOOKUP($C466,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F466/1000","v":3.125},3.125,3.1906249999999994,2.9656191896249995,2.7085984082283594,2.5811962684161744,2.4595371932063506,2.3436128096089117,2.2331522424180728,2.1278979690572353,2.0276046033543142,1.9320383248286399,1.8409763335669311,1.7542063307952971,1.6715260239332248,1.5927426549756623,null,null,24,{"$f":"VLOOKUP($C466,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,{"$f":"VLOOKUP($Z466,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":312.5},null,null,312.5,{"$f":"AC466","v":312.5},319.06249999999994,325.44374999999997,331.95262499999995,338.59167749999995,345.36351104999994,352.27078127099998,359.31619689641997,366.50252083434839,373.83257125103535,381.30922267605604,388.93540712957719,396.71411527216873,404.64839757761212,412.74136552916434]
[null,null,48,{"$f":"VLOOKUP($C467,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},null,{"$f":"IF(VLOOKUP($C467,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"-VLOOKUP($C467,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F467/1000","v":7.3428942000000008},7.3428942000000008,7.4970949782000007,6.9583447365525739,6.3704800857471797,6.0205560442647155,5.6893651528557712,5.3763943025027814,5.0806399135742915,4.8011549151871966,4.5370443313722975,4.2874624186199375,4.0516099576038984,3.8287316938952802,3.6181139194621759,3.4190821872105812,null,null,48,{"$f":"VLOOKUP($C467,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},null,{"$f":"VLOOKUP($Z467,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":367.14471000000003},null,null,367.14471000000003,367.14471000000003,374.85474891000001,382.35184388819999,389.99888076596397,397.79885838128325,405.75483554890894,413.86993225988715,422.14733090508491,430.59027752318661,439.20208307365033,447.98612473512333,456.9458472298258,466.08476417442233,475.40645945791078,484.91458864706902]
[null,null,27,{"$f":"VLOOKUP($C468,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,{"$f":"IF(VLOOKUP($C468,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"-VLOOKUP($C468,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F468/1000","v":7.41},7.41,7.5656099999999986,7.0239960112859992,6.4008958835443899,6.0998555042509279,5.8123520003986711,5.538400736578903,5.2773615051046452,5.0286257315504068,4.7916135219372968,4.5657723142051267,4.3505755899807381,4.1455216470713152,3.9501324298132601,3.763952414549768,null,null,27,{"$f":"VLOOKUP($C468,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,{"$f":"VLOOKUP($Z468,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":285},null,null,285.00000000000006,285,290.98499999999996,296.80469999999997,302.74079399999999,308.79560987999997,314.97152207759996,321.27095251915193,327.69637156953496,334.25029900092568,340.93530498094418,347.75401108056309,354.70909130217433,361.80327312821782,369.03933859078217,376.42012536259779]
[null,null,43,{"$f":"VLOOKUP($C469,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},null,{"$f":"IF(VLOOKUP($C469,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"-VLOOKUP($C469,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F469/1000","v":11.8675},11.8675,12.260678499999999,11.3796114301758,10.418223118303272,9.8459606373673267,9.3043341735835625,8.7925045932984638,8.308830651837102,7.8517635183992507,7.4198395577161183,7.0116756488194447,6.6259647559522836,6.2614717431365818,5.9170294189805386,5.5915347990603319,null,null,43,{"$f":"VLOOKUP($C469,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},null,{"$f":"VLOOKUP($Z469,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":252.5},null,null,252.5,252.5,260.8655,266.08280999999999,271.4044662,276.83255552400004,282.36920663448007,288.0165907671697,293.77692258251312,299.65246103416337,305.64551025484667,311.75842045994364,317.99358886914251,324.35346064652538,330.8405298594559,337.457340456645]
[null,null,86,{"$f":"VLOOKUP($C470,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},null,{"$f":"IF(VLOOKUP($C470,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"-VLOOKUP($C470,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F470/1000","v":5.5},5.5,5.615499999999999,5.2119634313999992,4.7716390182510713,4.5095377029204551,4.2614679564233322,4.027045448069412,3.8055184731735068,3.5961776534284771,3.3983526308397081,3.2114099236796378,3.0347508979254316,2.8678098502936402,2.7100521967267301,2.5609727605306079,null,null,86,{"$f":"VLOOKUP($C470,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},null,{"$f":"VLOOKUP($Z470,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":305.55555555555554},null,null,305.5555555555556,305.55555555555554,311.97222222222217,318.21166666666664,324.57589999999999,331.06741799999998,337.68876635999999,344.44254168719999,351.33139252094401,358.3580203713629,365.52518077879017,372.83568439436596,380.29239808225327,387.89824604389833,395.65621096477628,403.5693351840718]
[null,null,29,{"$f":"VLOOKUP($C471,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},null,{"$f":"IF(VLOOKUP($C471,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"-VLOOKUP($C471,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F471/1000","v":9.2600000000000016},9.2600000000000016,9.454460000000001,8.8533567785520013,8.2026490230450904,7.8165567733480916,7.4481409645445247,7.0970907116952695,6.762586367719396,6.44384808348872,6.1401327635959468,5.8507323366588162,5.5749721045409171,5.3122091693838192,5.0618309347772659,4.8232536775731072,null,null,29,{"$f":"VLOOKUP($C471,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},null,{"$f":"VLOOKUP($Z471,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":298.70967741935488},null,null,298.70967741935488,298.70967741935488,304.98258064516131,311.08223225806455,317.30387690322584,323.64995444129039,330.12295353011621,336.72541260071853,343.45992085273292,350.32911926978761,357.33570165518336,364.48241568828701,371.77206400205273,379.20750528209379,386.79165538773566,394.52748849549039]
[null,null,54,{"$f":"VLOOKUP($C472,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},null,{"$f":"IF(VLOOKUP($C472,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"-VLOOKUP($C472,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F472/1000","v":7.1109999999999998},7.1109999999999998,7.260330999999999,6.7987278674172007,6.2990320953427243,6.0025415999220586,5.7196253130535748,5.4500444979335905,5.1931697257940197,4.948402129771952,4.7151710671631495,4.4929327911426391,4.2811691830875223,4.0793865446531692,3.8871144467819798,3.7039046329613785,null,null,54,{"$f":"VLOOKUP($C472,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},null,{"$f":"VLOOKUP($Z472,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":273.5},null,null,273.49999999999994,273.5,279.24349999999998,284.82837000000001,290.5249374,296.33543614799999,302.26214487096001,308.30738776837921,314.47353552374682,320.76300623422173,327.17826635890617,333.72183168608433,340.39626831980604,347.20419368620219,354.14827755992621,361.23124311112474]
[null,null,39,{"$f":"VLOOKUP($C473,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},null,{"$f":"IF(VLOOKUP($C473,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"-VLOOKUP($C473,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F473/1000","v":11.728865122615804},11.728865122615804,11.975171290190733,11.194470996250361,10.337608273437789,9.8511032534148768,9.3867935020275937,8.9443695139302122,8.5227981154400165,8.1210964734281745,7.7383280745847403,7.373600545915985,7.0260635742883197,6.694906924037709,6.379358548014296,6.0786827876583978,null,null,39,{"$f":"VLOOKUP($C473,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},null,{"$f":"VLOOKUP($Z473,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":272.76430517711174},null,null,272.76430517711174,272.76430517711174,278.49235558583104,284.06220269754766,289.7434467514986,295.53831568652856,301.44908200025912,307.47806364026434,313.62762491306961,319.90017741133101,326.29818095955761,332.82414457874876,339.48062747032372,346.27024001973018,353.19564482012481,360.2595577165273]
[null,null,124,{"$f":"VLOOKUP($C474,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,{"$f":"IF(VLOOKUP($C474,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"-VLOOKUP($C474,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F474/1000","v":5.3},5.3,5.4112999999999989,5.0463860984733317,4.6386885958124084,4.4204334573206863,4.2120860887621063,4.0135595181175621,3.8243900192114451,3.6441365708013729,3.4723789362336315,3.3087166857051931,3.1527682627111098,3.0041700944968972,2.8625757444376005,2.7276551043674426,null,null,124,{"$f":"VLOOKUP($C474,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,{"$f":"VLOOKUP($Z474,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":294.44444444444446},null,null,294.44444444444446,294.44444444444446,300.62777777777774,306.64033333333327,312.77313999999996,319.02860279999999,325.40917485599999,331.91735835311999,338.55570552018241,345.32681963058604,352.23335602319776,359.2780231436617,366.46358360653494,373.79285527866563,381.26871238423894,388.8940866319237]
[null,null,77,{"$f":"VLOOKUP($C475,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},null,{"$f":"IF(VLOOKUP($C475,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"-VLOOKUP($C475,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F475/1000","v":5.85},5.85,5.9728499999999993,5.5436338315800002,5.0752887739579586,4.7965082840153936,4.5326522809229992,4.2833119765829206,4.0476878305572752,3.8250253222830168,3.614611434620417,3.4157723733683425,3.2278714096115961,3.050306840766873,2.8825100637911594,2.7239437543825571,null,null,77,{"$f":"VLOOKUP($C475,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},null,{"$f":"VLOOKUP($Z475,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":325},null,null,324.99999999999994,325,331.82499999999999,338.4615,345.23072999999999,352.1353446,359.17805149200001,366.36161252184002,373.68884477227681,381.16262166772236,388.78587410107684,396.56159158309839,404.49282341476038,412.58267988305562,420.83433348071674,429.2510201503311]
[null,null,129,{"$f":"VLOOKUP($C476,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},null,{"$f":"IF(VLOOKUP($C476,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"-VLOOKUP($C476,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F476/1000","v":7.7},7.7,8.0868304999999996,7.5057011560733997,6.8715939716468393,6.4941442501784499,6.1369012634274558,5.799311540260689,5.4802925575946855,5.1788227461782297,4.8939367295574403,4.6247222364553791,4.3703171794578903,4.1299068944092348,3.9027215316680142,3.6880335908695812,null,null,129,{"$f":"VLOOKUP($C476,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},null,{"$f":"VLOOKUP($Z476,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":248.38709677419354},null,null,248.38709677419354,248.38709677419354,260.8655,266.08280999999999,271.4044662,276.83255552400004,282.36920663448007,288.0165907671697,293.77692258251312,299.65246103416337,305.64551025484667,311.75842045994364,317.99358886914251,324.35346064652538,330.8405298594559,337.457340456645]
[null,null,89,{"$f":"VLOOKUP($C477,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},null,{"$f":"IF(VLOOKUP($C477,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"-VLOOKUP($C477,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F477/1000","v":5.7500000000000009},5.7500000000000009,5.870750000000001,5.4488708601000013,4.9885317008988492,4.7145166894168415,4.4551710453516664,4.2100929684362045,3.9784965855904857,3.7596402740388646,3.5528232049687878,3.3573831020287144,3.172694120558408,2.9981648434888077,2.8332363874870383,2.6773806132820019,null,null,89,{"$f":"VLOOKUP($C477,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},null,{"$f":"VLOOKUP($Z477,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":273.80952380952385},null,null,273.80952380952385,273.80952380952385,279.55952380952385,285.15071428571434,290.85372857142863,296.67080314285721,302.60421920571434,308.65630358982861,314.82942966162517,321.12601825485768,327.54853861995485,334.09950939235398,340.78149958020106,347.59712957180511,354.54907216324125,361.64005360650606]
[null,null,70,{"$f":"VLOOKUP($C478,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},null,{"$f":"IF(VLOOKUP($C478,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"-VLOOKUP($C478,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F478/1000","v":5.9842113821138208},5.9842113821138208,6.109879821138211,5.7214209939660288,5.3009055774504565,5.0513961136078311,4.8133099282522185,4.5864461141275488,4.3702749799388947,4.1642925535448727,3.9680186146437197,3.7809955769692305,3.6027874214860471,3.4329786798699846,3.271173465899563,3.1169945525005756,null,null,70,{"$f":"VLOOKUP($C478,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},null,{"$f":"VLOOKUP($Z478,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":272.00960827790095},null,null,272.00960827790095,272.00960827790095,277.72181005173684,283.27624625277156,288.94177117782698,294.72060660138351,300.6150187334112,306.62731910807946,312.75986549024105,319.01506280004588,325.39536405604679,331.90327133716772,338.54133676391109,345.3121634991893,352.2184067691731,359.26277490455658]
[null,null,59,{"$f":"VLOOKUP($C479,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},null,{"$f":"IF(VLOOKUP($C479,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"-VLOOKUP($C479,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F479/1000","v":5.47},5.47,5.5848699999999996,5.229790667244,4.8454093041097872,4.6173396922477377,4.399711779271982,4.1923419214873787,3.9947459429184771,3.8064631767476564,3.627054667048577,3.4561021470327997,3.2932070639134801,3.1379896497332078,2.9900880359861399,2.8491574099702919,null,null,59,{"$f":"VLOOKUP($C479,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},null,{"$f":"VLOOKUP($Z479,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":273.5},null,null,273.49999999999994,273.5,279.24349999999998,284.82837000000001,290.5249374,296.33543614799999,302.26214487096001,308.30738776837921,314.47353552374682,320.76300623422173,327.17826635890617,333.72183168608433,340.39626831980604,347.20419368620219,354.14827755992621,361.23124311112474]
[null,null,130,{"$f":"VLOOKUP($C480,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,{"$f":"IF(VLOOKUP($C480,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"-VLOOKUP($C480,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F480/1000","v":7.6374005449591289},7.6374005449591289,7.7977859564032688,7.2053457150603206,6.5053303435876808,6.1995199788593673,5.9073186899093848,5.6288913997709082,5.3635871079827782,5.1107872975018847,4.8699025995925673,4.6403714240094933,4.4216586497162016,4.2132543773224702,4.0146727403225304,3.8254507723627089,null,null,130,{"$f":"VLOOKUP($C480,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,{"$f":"VLOOKUP($Z480,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":272.76430517711174},null,null,272.76430517711174,272.76430517711174,278.49235558583104,284.06220269754766,289.7434467514986,295.53831568652856,301.44908200025912,307.47806364026434,313.62762491306961,319.90017741133101,326.29818095955761,332.82414457874876,339.48062747032372,346.27024001973018,353.19564482012481,360.2595577165273]
[null,null,127,{"$f":"VLOOKUP($C481,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,{"$f":"IF(VLOOKUP($C481,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"-VLOOKUP($C481,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F481/1000","v":6.809986413043478},6.809986413043478,6.9529961277173911,6.4337033239474337,5.8246715940347036,5.5508207990271492,5.2891946605730942,5.0399011630041963,4.8023575129730238,4.5760099129994538,4.3603306641170558,4.1548169391917469,3.9589896106400557,3.7723921334076747,3.5945894805961278,3.4251671292561223,null,null,127,{"$f":"VLOOKUP($C481,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,{"$f":"VLOOKUP($Z481,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":272.39945652173913},null,null,272.39945652173913,272.39945652173913,278.11984510869564,283.68224201086957,289.35588685108695,295.14300458810868,301.04586467987087,307.06678197346832,313.20811761293771,319.47227996519649,325.86172556450043,332.37896007579047,339.02653927730631,345.80707006285246,352.72321146410951,359.7776756933917]
[null,null,71,{"$f":"VLOOKUP($C482,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},null,{"$f":"IF(VLOOKUP($C482,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"-VLOOKUP($C482,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F482/1000","v":12.311538922155691},12.311538922155691,12.570081239520958,11.860256293973954,11.146108150353315,10.621108649774307,10.12050740509749,9.6435015705178966,9.1889782598418304,8.7558778149653307,8.3431905205009809,7.949954251577581,7.5752522307714711,7.2182108907634071,6.8779978377339503,6.5538199107493336,null,null,71,{"$f":"VLOOKUP($C482,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},null,{"$f":"VLOOKUP($Z482,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":267.64215048164544},null,null,267.64215048164544,267.64215048164544,273.26263564175997,278.72788835459517,284.30244612168707,289.98849504412084,295.78826494500328,301.70403024390333,307.73811084878139,313.89287306575704,320.17073052707218,326.57414513761364,333.1056280403659,339.76774060117322,346.56309541319666,353.4943573214606]
[null,null,74,{"$f":"VLOOKUP($C483,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,{"$f":"IF(VLOOKUP($C483,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"-VLOOKUP($C483,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F483/1000","v":0.82350000000000001},0.82350000000000001,0.84079349999999986,0.7873368582221999,0.7294688413042798,0.69513331564278102,0.66236977152293897,0.63115056167182004,0.60140279414869569,0.57305711628001721,0.54604744393318161,0.5203108076931463,0.49578720605717552,0.47241946554941422,0.45015310742862624,0.42893622067834275,null,null,74,{"$f":"VLOOKUP($C483,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,{"$f":"VLOOKUP($Z483,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":411.75},null,null,411.75,411.75,420.39674999999994,428.80468499999995,437.38077869999995,446.12839427399996,455.05096215947998,464.15198140266961,473.43502103072302,482.9037214513375,492.56179588036429,502.4130317979716,512.46129243393102,522.71051828260966,533.16472864826187,543.82802322122711]
[null,null,98,{"$f":"VLOOKUP($C484,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},null,{"$f":"IF(VLOOKUP($C484,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"-VLOOKUP($C484,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F484/1000","v":4.5455090500000006},4.5455090500000006,4.6955789999999995,4.3581490583652007,3.989957789988487,3.7707934355874868,3.5633620239256198,3.3673421846674967,3.1821053560227206,3.0070583687486496,2.8416406816785136,2.6853225889095751,2.5376035235561938,2.3980104548182655,2.2660963732265893,2.141438859214595,null,null,98,{"$f":"VLOOKUP($C484,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},null,{"$f":"VLOOKUP($Z484,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":252.52828055555557},null,null,252.5282805555556,252.52828055555557,260.8655,266.08280999999999,271.4044662,276.83255552400004,282.36920663448007,288.0165907671697,293.77692258251312,299.65246103416337,305.64551025484667,311.75842045994364,317.99358886914251,324.35346064652538,330.8405298594559,337.457340456645]
[null,null,114,{"$f":"VLOOKUP($C485,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,{"$f":"IF(VLOOKUP($C485,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"-VLOOKUP($C485,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F485/1000","v":10.02},10.02,10.956351,10.223540158944001,9.4082675208646549,8.9655740412447607,8.5430015640874846,8.1403476846784493,7.7566719261703669,7.3910798040661208,7.0427189895402735,6.7107773262499926,6.3944809368931974,6.0930924190178191,5.8059091258672577,5.5322615282540522,null,null,114,{"$f":"VLOOKUP($C485,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,{"$f":"VLOOKUP($Z485,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":238.57142857142856},null,null,238.57142857142858,238.57142857142856,260.8655,266.08280999999999,271.4044662,276.83255552400004,282.36920663448007,288.0165907671697,293.77692258251312,299.65246103416337,305.64551025484667,311.75842045994364,317.99358886914251,324.35346064652538,330.8405298594559,337.457340456645]
[null,null,118,{"$f":"VLOOKUP($C486,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},null,{"$f":"IF(VLOOKUP($C486,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"-VLOOKUP($C486,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F486/1000","v":5.1154999999999999},5.1154999999999999,5.9999064999999998,5.5527970153907988,5.0527782875736902,4.7753143369062254,4.5126240122566728,4.264385459514016,4.0298024574537328,3.808123820022133,3.5986396806614156,3.4006792224407318,3.2136085299361143,3.0368285592858917,2.8697732199129309,2.711907561770964,null,null,118,{"$f":"VLOOKUP($C486,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},null,{"$f":"VLOOKUP($Z486,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":222.41304347826087},null,null,222.41304347826087,222.41304347826087,260.8655,266.08280999999999,271.4044662,276.83255552400004,282.36920663448007,288.0165907671697,293.77692258251312,299.65246103416337,305.64551025484667,311.75842045994364,317.99358886914251,324.35346064652538,330.8405298594559,337.457340456645]
[null,null,115,{"$f":"VLOOKUP($C487,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},null,{"$f":"IF(VLOOKUP($C487,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"-VLOOKUP($C487,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F487/1000","v":5.54},5.54,5.6563399999999993,5.2574496993671982,4.8018032581072356,4.5759447446481945,4.3602675361162184,4.1547567888746801,3.9589322953587587,3.7723375195446667,3.594537440826528,3.4251175422562126,3.2636828441474552,3.1098569832339025,2.9632813352288214,2.8236141787408542,null,null,115,{"$f":"VLOOKUP($C487,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},null,{"$f":"VLOOKUP($Z487,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":277},null,null,277,277,282.81699999999995,288.47333999999995,294.24280679999998,300.12766293599998,306.13021619471999,312.25282051861439,318.49787692898667,324.86783446756641,331.36519115691772,337.99249498005605,344.75234487965719,351.64739177725033,358.68033961279536,365.85394640505126]
[null,null,112,{"$f":"VLOOKUP($C488,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},null,{"$f":"IF(VLOOKUP($C488,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"-VLOOKUP($C488,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F488/1000","v":18.282},18.282,18.665921999999995,17.400631096264796,15.983247797420814,15.231246063988932,14.51335485912765,13.829302703627258,13.177491698742909,12.556402241819979,11.964586346385024,11.400664273347935,10.863321314310431,10.35130472650045,9.8634208121710216,9.3985321356546603,null,null,112,{"$f":"VLOOKUP($C488,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},null,{"$f":"VLOOKUP($Z488,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":277},null,null,277,277,282.81699999999995,288.47333999999995,294.24280679999998,300.12766293599998,306.13021619471999,312.25282051861439,318.49787692898667,324.86783446756641,331.36519115691772,337.99249498005605,344.75234487965719,351.64739177725033,358.68033961279536,365.85394640505126]
[null,null,133,{"$f":"VLOOKUP($C489,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},null,{"$f":"IF(VLOOKUP($C489,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"-VLOOKUP($C489,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F489/1000","v":7.8719221411192208},7.8719221411192208,8.3476959999999991,7.8363782290290001,7.294654216292507,6.9512221387116515,6.6235921047679724,6.3114049835633814,6.0139320514353267,5.7304797922960731,5.460387375357219,5.2030251165084334,4.9577930102892331,4.7241193310570369,4.5014593000857879,4.2892938154876985,null,null,133,{"$f":"VLOOKUP($C489,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},null,{"$f":"VLOOKUP($Z489,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":245.99756690997566},null,null,245.99756690997566,245.99756690997566,260.8655,266.08280999999999,271.4044662,276.83255552400004,282.36920663448007,288.0165907671697,293.77692258251312,299.65246103416337,305.64551025484667,311.75842045994364,317.99358886914251,324.35346064652538,330.8405298594559,337.457340456645]
[null,null,105,{"$f":"VLOOKUP($C490,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,{"$f":"IF(VLOOKUP($C490,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"-VLOOKUP($C490,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F490/1000","v":13.757484083557022},13.757484083557022,14.046391249311718,13.253199963297837,12.455177735428174,11.868518966060742,11.309123938404502,10.776095515354728,10.268190106309671,9.7842236002015426,9.3230676942682678,8.8836472655958314,8.4649378646094195,8.0659633267071555,7.6857934964637442,7.3235420590983109,null,null,105,{"$f":"VLOOKUP($C490,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,{"$f":"VLOOKUP($Z490,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":275.14968167114046},null,null,275.14968167114046,275.14968167114046,280.92782498623438,286.5463814859591,292.27730911567829,298.12285529799186,304.08531240395172,310.16701865203078,316.37035902507142,322.69776620557286,329.15172152968432,335.73475596027799,342.44945107948354,349.2984401010732,356.28440890309469,363.41009708115661]
[null,null,104,{"$f":"VLOOKUP($C491,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},null,{"$f":"IF(VLOOKUP($C491,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"-VLOOKUP($C491,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F491/1000","v":5.5540639097744364},5.5540639097744364,5.6706992518796984,5.14069949780116,4.46907149332214,4.224204815993378,3.9918296930956072,3.7722399360832233,3.5647297620766647,3.3686346817812778,3.1833267531305984,3.0082125770427957,2.842731397202316,2.6863533043877936,2.5385775395794887,2.398930890412454,null,null,104,{"$f":"VLOOKUP($C491,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},null,{"$f":"VLOOKUP($Z491,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":264.47923379878267},null,null,264.47923379878267,264.47923379878267,270.03329770855709,275.43396366272822,280.9426429359828,286.56149579470247,292.29272571059653,298.13858022480844,304.10135182930463,310.18337886589075,316.38704644320859,322.71478737207275,329.1690831195142,335.75246478190451,342.4675140775426,349.31686435909347]
[null,null,106,{"$f":"VLOOKUP($C492,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},null,{"$f":"IF(VLOOKUP($C492,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"-VLOOKUP($C492,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F492/1000","v":12.43094262295082},12.43094262295082,14.086736999999999,13.10777138622,11.997419229720894,11.43304676025633,10.894175086701944,10.380704285795053,9.8914346937590292,9.4252256501425222,8.9809902513084783,8.5576928222273647,8.1543465019274439,7.7700109427612869,7.4037901181118251,7.0548302334269168,null,null,106,{"$f":"VLOOKUP($C492,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},null,{"$f":"VLOOKUP($Z492,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":230.20264116575589},null,null,230.20264116575592,230.20264116575589,260.8655,266.08280999999999,271.4044662,276.83255552400004,282.36920663448007,288.0165907671697,293.77692258251312,299.65246103416337,305.64551025484667,311.75842045994364,317.99358886914251,324.35346064652538,330.8405298594559,337.457340456645]
[null,null,136,{"$f":"VLOOKUP($C493,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},null,{"$f":"IF(VLOOKUP($C493,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"-VLOOKUP($C493,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F493/1000","v":9.8195149863760243},9.8195149863760243,10.025724801089916,9.3303014285595971,8.542278696276373,8.1404346008649693,7.7567530179477098,7.3911570776256426,7.0427926209873801,6.7108474872555099,6.3945477910280433,6.0931561221434114,5.8059698264988544,5.5323193679070064,5.2715667671623949,5.0231041146788158,null,null,136,{"$f":"VLOOKUP($C493,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},null,{"$f":"VLOOKUP($Z493,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":272.76430517711174},null,null,272.76430517711179,272.76430517711174,278.49235558583104,284.06220269754766,289.7434467514986,295.53831568652856,301.44908200025912,307.47806364026434,313.62762491306961,319.90017741133101,326.29818095955761,332.82414457874876,339.48062747032372,346.27024001973018,353.19564482012481,360.2595577165273]
[null,null,142,{"$f":"VLOOKUP($C494,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},null,{"$f":"IF(VLOOKUP($C494,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"-VLOOKUP($C494,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F494/1000","v":12.465},12.465,12.726764999999997,11.986448061808796,11.226827890730522,10.698111895193616,10.193881091191393,9.7134169643863348,9.2555983593542681,8.8193579359164254,8.403678658247058,8.007591426068899,7.6301728153212602,7.2705429253211538,6.9278633273933048,6.6013351101865601,null,null,142,{"$f":"VLOOKUP($C494,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},null,{"$f":"VLOOKUP($Z494,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":277},null,null,277,277,282.81699999999995,288.47333999999995,294.24280679999998,300.12766293599998,306.13021619471999,312.25282051861439,318.49787692898667,324.86783446756641,331.36519115691772,337.99249498005605,344.75234487965719,351.64739177725033,358.68033961279536,365.85394640505126]
[null,null,140,{"$f":"VLOOKUP($C495,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},null,{"$f":"IF(VLOOKUP($C495,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"-VLOOKUP($C495,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F495/1000","v":11.08426005132592},11.08426005132592,19.304046999999997,18.055256617141804,16.798064505183369,15.874668925729827,15.001404859511368,14.176180544647025,13.396351652203034,12.659420993152438,11.963028744136722,11.304944895224887,10.683062108891866,10.095388971833707,9.540043617999082,9.0152477024165272,null,null,140,{"$f":"VLOOKUP($C495,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},null,{"$f":"VLOOKUP($Z495,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":149.78729799089081},null,null,149.78729799089081,149.78729799089081,260.8655,266.08280999999999,271.4044662,276.83255552400004,282.36920663448007,288.0165907671697,293.77692258251312,299.65246103416337,305.64551025484667,311.75842045994364,317.99358886914251,324.35346064652538,330.8405298594559,337.457340456645]
[null,null,134,{"$f":"VLOOKUP($C496,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,{"$f":"IF(VLOOKUP($C496,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"-VLOOKUP($C496,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F496/1000","v":14.2048347107438},14.2048347107438,17.738854,16.186881663539999,14.249333736561368,13.580341919957506,12.940259256700223,12.330351194765887,11.749189673082812,11.195419805480833,10.667750552031487,10.164951722905082,9.6858511103181275,9.2293317556887473,8.7943293455981095,8.3798297304869678,null,null,134,{"$f":"VLOOKUP($C496,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,{"$f":"VLOOKUP($Z496,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":208.89462809917353},null,null,{"$f":"IFERROR(H496/BC65*1000,\"0\")","v":208.89462809917353},208.89462809917353,260.8655,266.08280999999999,271.4044662,276.83255552400004,282.36920663448007,288.0165907671697,293.77692258251312,299.65246103416337,305.64551025484667,311.75842045994364,317.99358886914251,324.35346064652538,330.8405298594559,337.457340456645]
[null,null,135,{"$f":"VLOOKUP($C497,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,{"$f":"IF(VLOOKUP($C497,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"-VLOOKUP($C497,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F497/1000","v":11.629448356807512},{"$f":"AG497*BC66/1000","v":11.629448356807512},{"$f":"AH497*BD66/1000","v":12.7824095},{"$f":"AI497*BE66/1000","v":11.69327516826},{"$f":"AJ497*BF66/1000","v":10.346435464526078},{"$f":"AK497*BG66/1000","v":9.8605534043065912},{"$f":"AL497*BH66/1000","v":9.3957959284428938},{"$f":"AM497*BI66/1000","v":8.9529476377291086},{"$f":"AN497*BJ66/1000","v":8.5309719299420657},{"$f":"AO497*BK66/1000","v":8.1288850347936012},{"$f":"AP497*BL66/1000","v":7.7457495407958499},{"$f":"AQ497*BM66/1000","v":7.3806722191221743},{"$f":"AR497*BN66/1000","v":7.0328019411436822},{"$f":"AS497*BO66/1000","v":6.7013276941374507},{"$f":"AT497*BP66/1000","v":6.3854766905195399},{"$f":"AU497*BQ66/1000","v":6.0845125661947757},null,null,135,{"$f":"VLOOKUP($C497,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,{"$f":"VLOOKUP($Z497,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":237.3356807511737},null,null,237.3356807511737,237.3356807511737,{"$f":"MAX(AG497*(1+J$23),AH$461)","v":260.8655},{"$f":"MAX(AH497*(1+K$23),AI$461)","v":266.08280999999999},{"$f":"MAX(AI497*(1+L$23),AJ$461)","v":271.4044662},{"$f":"MAX(AJ497*(1+M$23),AK$461)","v":276.83255552400004},{"$f":"MAX(AK497*(1+N$23),AL$461)","v":282.36920663448007},{"$f":"MAX(AL497*(1+O$23),AM$461)","v":288.0165907671697},{"$f":"MAX(AM497*(1+P$23),AN$461)","v":293.77692258251312},{"$f":"MAX(AN497*(1+Q$23),AO$461)","v":299.65246103416337},{"$f":"MAX(AO497*(1+R$23),AP$461)","v":305.64551025484667},{"$f":"MAX(AP497*(1+S$23),AQ$461)","v":311.75842045994364},{"$f":"MAX(AQ497*(1+T$23),AR$461)","v":317.99358886914251},{"$f":"MAX(AR497*(1+U$23),AS$461)","v":324.35346064652538},{"$f":"MAX(AS497*(1+V$23),AT$461)","v":330.8405298594559},{"$f":"MAX(AT497*(1+W$23),AU$461)","v":337.457340456645}]
[null,null,147,{"$f":"VLOOKUP($C498,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},null,{"$f":"IF(VLOOKUP($C498,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"-VLOOKUP($C498,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F498/1000","v":7.1574983606557367},7.1574983606557367,9.6520234999999985,9.0276283085709021,8.3990322525916845,7.9373344628649134,7.5007024297556839,7.0880902723235124,6.698175826101517,6.3297104965762188,5.9815143720683608,5.6524724476124435,5.3415310544459329,5.0476944859168533,4.770021808999541,4.5076238512082636,null,null,147,{"$f":"VLOOKUP($C498,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},null,{"$f":"VLOOKUP($Z498,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":193.44590163934424},null,null,193.44590163934424,193.44590163934424,260.8655,266.08280999999999,271.4044662,276.83255552400004,282.36920663448007,288.0165907671697,293.77692258251312,299.65246103416337,305.64551025484667,311.75842045994364,317.99358886914251,324.35346064652538,330.8405298594559,337.457340456645]
[null,null,151,{"$f":"VLOOKUP($C499,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},null,{"$f":"IF(VLOOKUP($C499,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"-VLOOKUP($C499,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F499/1000","v":0},4,4.1738479999999996,3.6187262160000002,2.8087105398105594,2.6557375334423452,2.5096420864947522,2.3715871805515034,2.2411266380352606,2.117842704225505,2.0013405952700571,1.8912472443229296,1.787210106871602,1.6888960318075728,1.5959901945990327,1.5081950891494995,null,null,151,{"$f":"VLOOKUP($C499,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},null,{"$f":"VLOOKUP($Z499,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":250},null,null,0,250,260.8655,266.08280999999999,271.4044662,276.83255552400004,282.36920663448007,288.0165907671697,293.77692258251312,299.65246103416337,305.64551025484667,311.75842045994364,317.99358886914251,324.35346064652538,330.8405298594559,337.457340456645]
[null,null,146,{"$f":"VLOOKUP($C500,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},null,{"$f":"IF(VLOOKUP($C500,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"-VLOOKUP($C500,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F500/1000","v":0},15.5,16.173660999999999,14.022564086999999,10.883753341765919,10.290982942089087,9.7248630851671667,9.1899003246370778,8.6843657223866355,8.2066404788738332,7.7551948066714722,7.3285830717513525,6.9254391641274591,6.5444721232543452,6.1844620040712526,5.844255970454312,null,null,146,{"$f":"VLOOKUP($C500,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},null,{"$f":"VLOOKUP($Z500,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":250},null,null,0,250,260.8655,266.08280999999999,271.4044662,276.83255552400004,282.36920663448007,288.0165907671697,293.77692258251312,299.65246103416337,305.64551025484667,311.75842045994364,317.99358886914251,324.35346064652538,330.8405298594559,337.457340456645]
[null,null,150,{"$f":"VLOOKUP($C501,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},null,{"$f":"IF(VLOOKUP($C501,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"-VLOOKUP($C501,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F501/1000","v":0},6,6.2607720000000002,5.8557589028567989,5.448020920600011,5.1485412732096725,4.8653204949766584,4.5976801766422781,4.3447626980117935,4.1057581599413302,3.8799012143146121,3.6664686146675307,3.4647769001811448,3.2741802070812014,3.094068200432134,2.9238641197026571,null,null,150,{"$f":"VLOOKUP($C501,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},null,{"$f":"VLOOKUP($Z501,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":250},null,null,0,250,260.8655,266.08280999999999,271.4044662,276.83255552400004,282.36920663448007,288.0165907671697,293.77692258251312,299.65246103416337,305.64551025484667,311.75842045994364,317.99358886914251,324.35346064652538,330.8405298594559,337.457340456645]
[null,null,3,{"$f":"VLOOKUP($C502,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},null,{"$f":"IF(VLOOKUP($C502,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"-VLOOKUP($C502,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F502/1000","v":1.7892999999999999},1.7892999999999999,2.0869239999999998,1.9369551370511999,1.7733145733282165,1.6759081935944387,1.5837164550780534,1.4965965265188876,1.4142690471212096,1.3364703861105114,1.2629514140793399,1.1934767061820337,1.1278237882471978,1.065782424363674,1.007153943656262,0.95175060409537604,null,null,3,{"$f":"VLOOKUP($C502,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},null,{"$f":"VLOOKUP($Z502,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":223.66249999999999},null,null,223.66249999999999,223.66249999999999,260.8655,266.08280999999999,271.4044662,276.83255552400004,282.36920663448007,288.0165907671697,293.77692258251312,299.65246103416337,305.64551025484667,311.75842045994364,317.99358886914251,324.35346064652538,330.8405298594559,337.457340456645]
[null,null,37,{"$f":"VLOOKUP($C503,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C503,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"-VLOOKUP($C503,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F503/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,37,{"$f":"VLOOKUP($C503,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z503,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":0},null,null,"0",0,260.8655,266.08280999999999,271.4044662,276.83255552400004,282.36920663448007,288.0165907671697,293.77692258251312,299.65246103416337,305.64551025484667,311.75842045994364,317.99358886914251,324.35346064652538,330.8405298594559,337.457340456645]
[null,null,23,{"$f":"VLOOKUP($C504,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C504,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"-VLOOKUP($C504,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F504/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,23,{"$f":"VLOOKUP($C504,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z504,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":0},null,null,"0",0,260.8655,266.08280999999999,271.4044662,276.83255552400004,282.36920663448007,288.0165907671697,293.77692258251312,299.65246103416337,305.64551025484667,311.75842045994364,317.99358886914251,324.35346064652538,330.8405298594559,337.457340456645]
[null,null,19,{"$f":"VLOOKUP($C505,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C505,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"-VLOOKUP($C505,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F505/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,19,{"$f":"VLOOKUP($C505,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z505,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":0},null,null,"0",0,260.8655,266.08280999999999,271.4044662,276.83255552400004,282.36920663448007,288.0165907671697,293.77692258251312,299.65246103416337,305.64551025484667,311.75842045994364,317.99358886914251,324.35346064652538,330.8405298594559,337.457340456645]
[null,null,36,{"$f":"VLOOKUP($C506,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C506,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"-VLOOKUP($C506,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F506/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,36,{"$f":"VLOOKUP($C506,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z506,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":0},null,null,"0",0,260.8655,266.08280999999999,271.4044662,276.83255552400004,282.36920663448007,288.0165907671697,293.77692258251312,299.65246103416337,305.64551025484667,311.75842045994364,317.99358886914251,324.35346064652538,330.8405298594559,337.457340456645]
[null,null,17,{"$f":"VLOOKUP($C507,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C507,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"-VLOOKUP($C507,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F507/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,17,{"$f":"VLOOKUP($C507,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z507,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":0},null,null,"0",0,260.8655,266.08280999999999,271.4044662,276.83255552400004,282.36920663448007,288.0165907671697,293.77692258251312,299.65246103416337,305.64551025484667,311.75842045994364,317.99358886914251,324.35346064652538,330.8405298594559,337.457340456645]
[null,null,95,{"$f":"VLOOKUP($C508,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C508,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"-VLOOKUP($C508,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F508/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,95,{"$f":"VLOOKUP($C508,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z508,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":0},null,null,"0",0,260.8655,266.08280999999999,271.4044662,276.83255552400004,282.36920663448007,288.0165907671697,293.77692258251312,299.65246103416337,305.64551025484667,311.75842045994364,317.99358886914251,324.35346064652538,330.8405298594559,337.457340456645]
[null,null,128,{"$f":"VLOOKUP($C509,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C509,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"-VLOOKUP($C509,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F509/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,128,{"$f":"VLOOKUP($C509,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z509,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":0},null,null,"0",0,260.8655,266.08280999999999,271.4044662,276.83255552400004,282.36920663448007,288.0165907671697,293.77692258251312,299.65246103416337,305.64551025484667,311.75842045994364,317.99358886914251,324.35346064652538,330.8405298594559,337.457340456645]
[null,null,137,{"$f":"VLOOKUP($C510,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C510,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"-VLOOKUP($C510,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F510/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,137,{"$f":"VLOOKUP($C510,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z510,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":0},null,null,"0",0,260.8655,266.08280999999999,271.4044662,276.83255552400004,282.36920663448007,288.0165907671697,293.77692258251312,299.65246103416337,305.64551025484667,311.75842045994364,317.99358886914251,324.35346064652538,330.8405298594559,337.457340456645]
[null,null,92,{"$f":"VLOOKUP($C511,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C511,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"-VLOOKUP($C511,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F511/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,92,{"$f":"VLOOKUP($C511,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z511,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":0},null,null,"0",0,260.8655,266.08280999999999,271.4044662,276.83255552400004,282.36920663448007,288.0165907671697,293.77692258251312,299.65246103416337,305.64551025484667,311.75842045994364,317.99358886914251,324.35346064652538,330.8405298594559,337.457340456645]
[null,null,34,{"$f":"VLOOKUP($C512,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C512,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"-VLOOKUP($C512,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F512/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,34,{"$f":"VLOOKUP($C512,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z512,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":0},null,null,"0",0,260.8655,266.08280999999999,271.4044662,276.83255552400004,282.36920663448007,288.0165907671697,293.77692258251312,299.65246103416337,305.64551025484667,311.75842045994364,317.99358886914251,324.35346064652538,330.8405298594559,337.457340456645]
[null,null,33,{"$f":"VLOOKUP($C513,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C513,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"-VLOOKUP($C513,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F513/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,33,{"$f":"VLOOKUP($C513,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z513,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":0},null,null,"0",0,260.8655,266.08280999999999,271.4044662,276.83255552400004,282.36920663448007,288.0165907671697,293.77692258251312,299.65246103416337,305.64551025484667,311.75842045994364,317.99358886914251,324.35346064652538,330.8405298594559,337.457340456645]
[null,null,46,{"$f":"VLOOKUP($C514,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C514,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"-VLOOKUP($C514,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F514/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,46,{"$f":"VLOOKUP($C514,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z514,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":0},null,null,"0",0,260.8655,266.08280999999999,271.4044662,276.83255552400004,282.36920663448007,288.0165907671697,293.77692258251312,299.65246103416337,305.64551025484667,311.75842045994364,317.99358886914251,324.35346064652538,330.8405298594559,337.457340456645]
[null,null,50,{"$f":"VLOOKUP($C515,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C515,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"-VLOOKUP($C515,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F515/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,50,{"$f":"VLOOKUP($C515,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z515,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":0},null,null,"0",0,260.8655,266.08280999999999,271.4044662,276.83255552400004,282.36920663448007,288.0165907671697,293.77692258251312,299.65246103416337,305.64551025484667,311.75842045994364,317.99358886914251,324.35346064652538,330.8405298594559,337.457340456645]
[null,null,90,{"$f":"VLOOKUP($C516,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C516,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"-VLOOKUP($C516,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F516/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,90,{"$f":"VLOOKUP($C516,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z516,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":0},null,null,"0",0,260.8655,266.08280999999999,271.4044662,276.83255552400004,282.36920663448007,288.0165907671697,293.77692258251312,299.65246103416337,305.64551025484667,311.75842045994364,317.99358886914251,324.35346064652538,330.8405298594559,337.457340456645]
[null,null,52,{"$f":"VLOOKUP($C517,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C517,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"-VLOOKUP($C517,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F517/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,52,{"$f":"VLOOKUP($C517,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z517,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":0},null,null,"0",0,260.8655,266.08280999999999,271.4044662,276.83255552400004,282.36920663448007,288.0165907671697,293.77692258251312,299.65246103416337,305.64551025484667,311.75842045994364,317.99358886914251,324.35346064652538,330.8405298594559,337.457340456645]
[null,null,88,{"$f":"VLOOKUP($C518,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C518,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"-VLOOKUP($C518,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F518/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,88,{"$f":"VLOOKUP($C518,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z518,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":0},null,null,"0",0,260.8655,266.08280999999999,271.4044662,276.83255552400004,282.36920663448007,288.0165907671697,293.77692258251312,299.65246103416337,305.64551025484667,311.75842045994364,317.99358886914251,324.35346064652538,330.8405298594559,337.457340456645]
[null,null,91,{"$f":"VLOOKUP($C519,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C519,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"-VLOOKUP($C519,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F519/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,91,{"$f":"VLOOKUP($C519,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z519,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":0},null,null,"0",0,260.8655,266.08280999999999,271.4044662,276.83255552400004,282.36920663448007,288.0165907671697,293.77692258251312,299.65246103416337,305.64551025484667,311.75842045994364,317.99358886914251,324.35346064652538,330.8405298594559,337.457340456645]
[null,null,108,{"$f":"VLOOKUP($C520,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C520,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"-VLOOKUP($C520,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F520/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,108,{"$f":"VLOOKUP($C520,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z520,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":0},null,null,"0",0,260.8655,266.08280999999999,271.4044662,276.83255552400004,282.36920663448007,288.0165907671697,293.77692258251312,299.65246103416337,305.64551025484667,311.75842045994364,317.99358886914251,324.35346064652538,330.8405298594559,337.457340456645]
[null,null,145,{"$f":"VLOOKUP($C521,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C521,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"-VLOOKUP($C521,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F521/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,145,{"$f":"VLOOKUP($C521,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z521,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":0},null,null,"0",0,260.8655,266.08280999999999,271.4044662,276.83255552400004,282.36920663448007,288.0165907671697,293.77692258251312,299.65246103416337,305.64551025484667,311.75842045994364,317.99358886914251,324.35346064652538,330.8405298594559,337.457340456645]
[null,null,144,{"$f":"VLOOKUP($C522,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C522,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"-VLOOKUP($C522,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F522/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,144,{"$f":"VLOOKUP($C522,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z522,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":0},null,null,"0",0,260.8655,266.08280999999999,271.4044662,276.83255552400004,282.36920663448007,288.0165907671697,293.77692258251312,299.65246103416337,305.64551025484667,311.75842045994364,317.99358886914251,324.35346064652538,330.8405298594559,337.457340456645]
[null,null,15,{"$f":"VLOOKUP($C523,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C523,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"-VLOOKUP($C523,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F523/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,15,{"$f":"VLOOKUP($C523,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z523,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":0},null,null,"0",0,260.8655,266.08280999999999,271.4044662,276.83255552400004,282.36920663448007,288.0165907671697,293.77692258251312,299.65246103416337,305.64551025484667,311.75842045994364,317.99358886914251,324.35346064652538,330.8405298594559,337.457340456645]
[null,null,6,{"$f":"VLOOKUP($C524,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C524,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"-VLOOKUP($C524,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F524/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,6,{"$f":"VLOOKUP($C524,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z524,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":0},null,null,"0",0,260.8655,266.08280999999999,271.4044662,276.83255552400004,282.36920663448007,288.0165907671697,293.77692258251312,299.65246103416337,305.64551025484667,311.75842045994364,317.99358886914251,324.35346064652538,330.8405298594559,337.457340456645]
[null,null,11,{"$f":"VLOOKUP($C525,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C525,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"-VLOOKUP($C525,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F525/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,11,{"$f":"VLOOKUP($C525,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z525,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":0},null,null,"0",{"$f":"AC525","v":0},260.8655,266.08280999999999,271.4044662,276.83255552400004,282.36920663448007,288.0165907671697,293.77692258251312,299.65246103416337,305.64551025484667,311.75842045994364,317.99358886914251,324.35346064652538,330.8405298594559,337.457340456645]
[null,null,4,{"$f":"VLOOKUP($C526,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C526,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"-VLOOKUP($C526,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F526/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,4,{"$f":"VLOOKUP($C526,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z526,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":0},null,null,"0",0,260.8655,266.08280999999999,271.4044662,276.83255552400004,282.36920663448007,288.0165907671697,293.77692258251312,299.65246103416337,305.64551025484667,311.75842045994364,317.99358886914251,324.35346064652538,330.8405298594559,337.457340456645]
[null,null,12,{"$f":"VLOOKUP($C527,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C527,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"-VLOOKUP($C527,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F527/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,12,{"$f":"VLOOKUP($C527,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z527,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":0},null,null,"0",0,260.8655,266.08280999999999,271.4044662,276.83255552400004,282.36920663448007,288.0165907671697,293.77692258251312,299.65246103416337,305.64551025484667,311.75842045994364,317.99358886914251,324.35346064652538,330.8405298594559,337.457340456645]
[null,null,9,{"$f":"VLOOKUP($C528,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C528,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"-VLOOKUP($C528,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F528/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,9,{"$f":"VLOOKUP($C528,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z528,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":0},null,null,{"$f":"IFERROR(H528/BC97*1000,\"0\")","v":"0"},0,260.8655,266.08280999999999,271.4044662,276.83255552400004,282.36920663448007,288.0165907671697,293.77692258251312,299.65246103416337,305.64551025484667,311.75842045994364,317.99358886914251,324.35346064652538,330.8405298594559,337.457340456645]
[null,null,7,{"$f":"VLOOKUP($C529,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C529,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"-VLOOKUP($C529,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F529/1000","v":0},{"$f":"AG529*BC98/1000","v":0},{"$f":"AH529*BD98/1000","v":0},{"$f":"AI529*BE98/1000","v":0},{"$f":"AJ529*BF98/1000","v":0},{"$f":"AK529*BG98/1000","v":0},{"$f":"AL529*BH98/1000","v":0},{"$f":"AM529*BI98/1000","v":0},{"$f":"AN529*BJ98/1000","v":0},{"$f":"AO529*BK98/1000","v":0},{"$f":"AP529*BL98/1000","v":0},{"$f":"AQ529*BM98/1000","v":0},{"$f":"AR529*BN98/1000","v":0},{"$f":"AS529*BO98/1000","v":0},{"$f":"AT529*BP98/1000","v":0},{"$f":"AU529*BQ98/1000","v":0},null,null,7,{"$f":"VLOOKUP($C529,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z529,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":0},null,null,"0",0,{"$f":"MAX(AG529*(1+J$23),AH$461)","v":260.8655},{"$f":"MAX(AH529*(1+K$23),AI$461)","v":266.08280999999999},{"$f":"MAX(AI529*(1+L$23),AJ$461)","v":271.4044662},{"$f":"MAX(AJ529*(1+M$23),AK$461)","v":276.83255552400004},{"$f":"MAX(AK529*(1+N$23),AL$461)","v":282.36920663448007},{"$f":"MAX(AL529*(1+O$23),AM$461)","v":288.0165907671697},{"$f":"MAX(AM529*(1+P$23),AN$461)","v":293.77692258251312},{"$f":"MAX(AN529*(1+Q$23),AO$461)","v":299.65246103416337},{"$f":"MAX(AO529*(1+R$23),AP$461)","v":305.64551025484667},{"$f":"MAX(AP529*(1+S$23),AQ$461)","v":311.75842045994364},{"$f":"MAX(AQ529*(1+T$23),AR$461)","v":317.99358886914251},{"$f":"MAX(AR529*(1+U$23),AS$461)","v":324.35346064652538},{"$f":"MAX(AS529*(1+V$23),AT$461)","v":330.8405298594559},{"$f":"MAX(AT529*(1+W$23),AU$461)","v":337.457340456645}]
[null,null,10,{"$f":"VLOOKUP($C530,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C530,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"-VLOOKUP($C530,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$464,0)*F530/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,10,{"$f":"VLOOKUP($C530,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($Z530,'Assumptions_Asset level'!$A$15:$V$80,$Z$464,0)","v":0},null,null,"0",0,260.8655,266.08280999999999,271.4044662,276.83255552400004,282.36920663448007,288.0165907671697,293.77692258251312,299.65246103416337,305.64551025484667,311.75842045994364,317.99358886914251,324.35346064652538,330.8405298594559,337.457340456645]
[]
[]
[]
[null,null,{"$f":"'Assumptions_Asset level'!$K$7","v":11},null,null,null,null,2024,{"$f":"H534+1","v":2025},{"$f":"I534+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,null,null,null,null,null,null,null,null,2024,{"$f":"AF534+1","v":2025},{"$f":"AG534+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,{"$f":"'Assumptions_Asset level'!$T$7","v":20},"Property tax (k€)",null,null,null,{"$f":"SUM(H536:H601)","v":429.74975799088003},623.37223406242254,1444.7534038052856,1341.8171119288895,1216.9659878880711,1161.8635630428425,1109.1281106466247,1058.8035645558839,1010.7785565273184,964.9472500760744,921.20871467805409,879.46669754205072,839.6294052326615,801.60929556298265,765.32287926874483,730.69053100095357,null,null,null,"Property tax (% of passing rent)",null,"Target",null,null,{"$f":"IFERROR(H535/H104,0)","v":2.6214624311613109E-2},3.7170621089612874E-2,8.3995860758504126E-2,8.4004532771958337E-2,8.4025409124726919E-2,8.4021711328715679E-2,8.4018084213969071E-2,8.4014465212799982E-2,8.4010854573046051E-2,8.4007252389367543E-2,8.4003658755768373E-2,8.4000073765218217E-2,8.3996497509645815E-2,8.3992930079931999E-2,8.3989371565903151E-2,8.39858220563241E-2]
[null,null,117,{"$f":"VLOOKUP($C536,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},null,{"$f":"IF(VLOOKUP($C536,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"YEAR(VLOOKUP($C536,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2023},{"$f":"-VLOOKUP($C536,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F536/1000","v":17.61018988192},{"$f":"AG536*I105","v":18.015224249204159},{"$f":"AH536*J105","v":44.139046663139993},{"$f":"AI536*K105","v":41.167630443423505},{"$f":"AJ536*L105","v":37.795524350911805},{"$f":"AK536*M105","v":35.894755083903512},{"$f":"AL536*N105","v":34.086458883883282},{"$f":"AM536*O105","v":32.369268402622723},{"$f":"AN536*P105","v":30.738585659895897},{"$f":"AO536*Q105","v":29.190052633250762},{"$f":"AP536*R105","v":27.719530825506155},{"$f":"AQ536*S105","v":26.323090226665883},{"$f":"AR536*T105","v":24.996998810802939},{"$f":"AS536*U105","v":23.737712562117672},{"$f":"AT536*V105","v":22.541866003458018},{"$f":"AU536*W105","v":21.406263201989198},null,null,117,{"$f":"VLOOKUP($C536,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},null,{"$f":"1/12","v":8.3333333333333329E-2},null,{"$f":"G536","v":2023},{"$f":"IFERROR(H536/H105,0)","v":3.4930590000303081E-2},{"$f":"IF(AG$534-$AE536>2,MAX(AC536,AF536),AF536)","v":3.4930590000303081E-2},{"$f":"MAX($AC536,$AF536)","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,24,{"$f":"VLOOKUP($C537,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,{"$f":"IF(VLOOKUP($C537,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"YEAR(VLOOKUP($C537,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2022},{"$f":"-VLOOKUP($C537,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F537/1000","v":9.2999999999999999E-2},14.486252879999999,14.53958598552,13.593736540727917,12.476471473487006,11.947908314306463,11.440577322054303,10.954791168950823,10.489632307058645,10.044224872975757,9.617730187836651,9.2093451845049792,8.8183008954259421,8.4438610047007217,8.0853204616422421,7.7420041532016821,null,null,24,{"$f":"VLOOKUP($C537,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,{"$f":"1/12","v":8.3333333333333329E-2},null,{"$f":"G537","v":2022},5.4729473975605484E-4,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,48,{"$f":"VLOOKUP($C538,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},null,{"$f":"IF(VLOOKUP($C538,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"YEAR(VLOOKUP($C538,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2021},{"$f":"-VLOOKUP($C538,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F538/1000","v":9.1549500000000013},18.700491149999998,19.205404411050001,17.9301355977254,16.495804041800952,15.666126303053861,14.876902683019141,14.127441561686922,13.41573640768315,12.739885178419616,12.098081642865589,11.488610563411516,10.909843111826406,10.360232516169649,9.8383099270004202,9.3426804918371449,null,null,48,{"$f":"VLOOKUP($C538,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},null,8.3333333333333329E-2,null,2021,4.1734705320827896E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,27,{"$f":"VLOOKUP($C539,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,{"$f":"IF(VLOOKUP($C539,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"YEAR(VLOOKUP($C539,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2022},{"$f":"-VLOOKUP($C539,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F539/1000","v":0.52700000000000002},26.996826779999992,27.725741103059992,25.89230169842914,23.711053978660534,22.706664188737108,21.74249560871667,20.819272680696152,19.935251339144802,19.088767030939739,18.278225870470639,17.50210165121884,16.758932971961887,16.047320485031712,15.365924261416271,14.713461267743522,null,null,27,{"$f":"VLOOKUP($C539,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,8.3333333333333329E-2,null,2022,1.6641492856220791E-3,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,43,{"$f":"VLOOKUP($C540,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},null,{"$f":"IF(VLOOKUP($C540,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"YEAR(VLOOKUP($C540,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2022},{"$f":"-VLOOKUP($C540,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F540/1000","v":32.926950000000005},70.711396799999989,72.620604513599986,67.798483085753901,62.374904262064277,59.237678007946762,56.253419246368324,53.419512783077622,50.728371403651046,48.172802992806297,45.745977723556436,43.441409838589351,41.252940316816421,39.17472041321944,37.201196027918527,35.327092862687479,null,null,43,{"$f":"VLOOKUP($C540,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},null,8.3333333333333329E-2,null,2022,3.9696889250248842E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,86,{"$f":"VLOOKUP($C541,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},null,{"$f":"IF(VLOOKUP($C541,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"YEAR(VLOOKUP($C541,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2022},{"$f":"-VLOOKUP($C541,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F541/1000","v":4.9113500000000005},11.881971089999997,12.202784309429996,11.392500394940322,10.481150744053261,9.9539877499513914,9.4525286085000353,8.9763338762163087,8.5241286375064824,8.0947043671578243,7.6869134169766733,7.2996659544273061,6.9319270500099623,6.5827139113833191,6.2510932568249107,5.9361788210100475,null,null,86,{"$f":"VLOOKUP($C541,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},null,8.3333333333333329E-2,null,2022,3.5237637284976774E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,29,{"$f":"VLOOKUP($C542,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},null,{"$f":"IF(VLOOKUP($C542,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"YEAR(VLOOKUP($C542,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2022},{"$f":"-VLOOKUP($C542,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F542/1000","v":22.064700000000002},27.229426289999999,27.964620799829994,26.340702965550712,24.524333750988667,23.484551402467961,22.48735434619779,21.532503458829872,20.618197138606519,19.742713802861523,18.904404962345868,18.101692125454836,17.333063825992674,16.597072777160982,15.892333146393543,15.217517945906218,null,null,29,{"$f":"VLOOKUP($C542,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},null,8.3333333333333329E-2,null,2022,6.908025365524513E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,54,{"$f":"VLOOKUP($C543,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},null,{"$f":"IF(VLOOKUP($C543,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"YEAR(VLOOKUP($C543,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2023},{"$f":"-VLOOKUP($C543,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F543/1000","v":32.76735},33.52099905,37.300575586560001,35.134514749995198,32.71175287291355,31.324840446595118,29.994730360771001,28.721103661052712,27.501557283117634,26.333794896011412,25.215617664345675,24.144920119005167,23.119686192635189,22.137985423492452,21.197969320486855,20.297867882569633,null,null,54,{"$f":"VLOOKUP($C543,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},null,8.3333333333333329E-2,null,2023,7.6911382471968839E-2,7.6911382471968839E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,39,{"$f":"VLOOKUP($C544,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},null,{"$f":"IF(VLOOKUP($C544,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"YEAR(VLOOKUP($C544,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2023},{"$f":"-VLOOKUP($C544,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F544/1000","v":18.49149851904},18.916802984977917,50.125632208079978,47.133413508110898,43.739023499839519,41.884909016233287,40.106398338799281,38.403413211426709,36.772739681775519,35.211307293450872,33.716175951075073,32.284530400701392,30.913674928801573,29.60102828637871,28.344118828610608,27.140579860872201,null,null,39,{"$f":"VLOOKUP($C544,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},null,8.3333333333333329E-2,null,2023,3.2298107458151752E-2,3.2298107458151752E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,124,{"$f":"VLOOKUP($C545,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,{"$f":"IF(VLOOKUP($C545,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"YEAR(VLOOKUP($C545,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2022},{"$f":"-VLOOKUP($C545,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F545/1000","v":11.818800000000001},21.218881859999989,21.791791670219993,20.441793227100696,18.88241019277098,18.082178841532929,17.314375645022317,16.579178135546403,15.875198341348062,15.201110713508264,14.555645980339495,13.937588765582811,13.345775299899772,12.779091229555805,12.236469518150551,11.716888437444243,null,null,124,{"$f":"VLOOKUP($C545,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,8.3333333333333329E-2,null,2022,4.7483779147635075E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,77,{"$f":"VLOOKUP($C546,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},null,{"$f":"IF(VLOOKUP($C546,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"YEAR(VLOOKUP($C546,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2022},{"$f":"-VLOOKUP($C546,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F546/1000","v":11.532007998080001},13.405944419999997,13.767904919339994,12.853694554764147,11.825455832885691,11.230679280604884,10.664903339199377,10.127632202471471,9.6174274350420283,9.1329255070969104,8.6728315738850696,8.2359160217093876,7.8210111817338337,7.4270082093564165,7.0528541207914666,6.6975489789414953,null,null,77,{"$f":"VLOOKUP($C546,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},null,8.3333333333333329E-2,null,2022,7.3333414717850987E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,129,{"$f":"VLOOKUP($C547,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},null,{"$f":"IF(VLOOKUP($C547,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"YEAR(VLOOKUP($C547,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2022},{"$f":"-VLOOKUP($C547,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F547/1000","v":26.457526695359999},29.690017499999996,30.024934212000012,28.031231741425835,25.788857163775752,24.491773333106217,23.257933796956429,22.086257305233893,20.973606929852586,19.917009096168776,18.913640017361391,17.960818161957157,17.055997087328215,16.196758634254156,15.380806464325023,14.605959922913687,null,null,129,{"$f":"VLOOKUP($C547,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},null,8.3333333333333329E-2,null,2022,7.5968434534585239E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,89,{"$f":"VLOOKUP($C548,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},null,{"$f":"IF(VLOOKUP($C548,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"YEAR(VLOOKUP($C548,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2023},{"$f":"-VLOOKUP($C548,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F548/1000","v":9.0879599403199993},9.2969830189473583,20.120882729448002,18.784824727635598,17.282121820984088,16.412895215427227,15.586051085194152,14.800864842308794,14.055234308571414,13.347166775312871,12.67476991254243,12.036246721141687,11.429890730311048,10.85408143697958,10.307279974966017,9.7880250023164912,null,null,89,{"$f":"VLOOKUP($C548,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},null,8.3333333333333329E-2,null,2023,3.9361099750509818E-2,3.9361099750509818E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,70,{"$f":"VLOOKUP($C549,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},null,{"$f":"IF(VLOOKUP($C549,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"YEAR(VLOOKUP($C549,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2023},{"$f":"-VLOOKUP($C549,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F549/1000","v":9.2309664000000016},9.4432786271999998,20.884265250419993,19.671506778251402,18.315023644039133,17.538503535840739,16.793786560089334,16.080694137019115,15.397880811983942,14.744060889414776,14.118003260655238,13.518529092006711,12.944509605032488,12.394863951127208,11.868557176335546,11.364598272588198,null,null,70,{"$f":"VLOOKUP($C549,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},null,8.3333333333333329E-2,null,2023,3.8698381428331402E-2,3.8698381428331402E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,59,{"$f":"VLOOKUP($C550,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},null,{"$f":"IF(VLOOKUP($C550,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"YEAR(VLOOKUP($C550,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2023},{"$f":"-VLOOKUP($C550,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F550/1000","v":9.1103664000000002},9.3199048272000002,22.877302269360001,21.17937228255925,19.718911646861663,18.882869515375848,18.081068298398471,17.313315727620626,16.578163216253238,15.874226517252829,15.200180154698943,14.554754934622661,13.93673555516609,13.344958318232667,12.778308938304669,12.235720444301958,null,null,59,{"$f":"VLOOKUP($C550,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},null,8.3333333333333329E-2,null,2023,3.4695752953628541E-2,3.4695752953628541E-2,{"$f":"MAX($AC550,$AF550)","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,130,{"$f":"VLOOKUP($C551,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,{"$f":"IF(VLOOKUP($C551,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"YEAR(VLOOKUP($C551,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2023},{"$f":"-VLOOKUP($C551,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F551/1000","v":15.697112981760002},16.05814658034048,38.816919365509989,36.078773707108681,32.733315257941058,31.347462799628193,30.016387708744276,28.741841411495276,27.521414473767891,26.352808916941687,25.233824317960654,24.162353687479271,23.136379502464017,22.153969907303409,21.213275076225091,20.312523730170902,null,null,130,{"$f":"VLOOKUP($C551,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,8.3333333333333329E-2,null,2023,3.5404914505449435E-2,3.5404914505449435E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,127,{"$f":"VLOOKUP($C552,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,{"$f":"IF(VLOOKUP($C552,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"YEAR(VLOOKUP($C552,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2023},{"$f":"-VLOOKUP($C552,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F552/1000","v":15.880867775999999},16.246127734847999,37.510810685443317,34.913443259317674,31.763385787084236,30.418391552503174,29.1267671207791,27.889995608634962,26.705739476729768,25.571768852458042,24.485948528530152,23.446233962192103,22.450667425414601,21.497374318593888,20.584559640778942,19.710504609778802,null,null,127,{"$f":"VLOOKUP($C552,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,8.3333333333333329E-2,null,2023,3.7066588002241552E-2,3.7066588002241552E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,71,{"$f":"VLOOKUP($C553,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},null,{"$f":"IF(VLOOKUP($C553,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"YEAR(VLOOKUP($C553,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2024},{"$f":"-VLOOKUP($C553,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F553/1000","v":18.271197527039998},18.691435070161916,45.810668723819987,43.47802520472468,41.060353336432293,39.318140906764427,37.648623637029189,36.049999748905925,34.519256113955478,33.053510428873508,31.650002771350493,30.306090410035569,29.019242828396745,27.787036959890983,26.60715262545688,25.477368164739168,null,null,71,{"$f":"VLOOKUP($C553,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},null,8.3333333333333329E-2,null,2024,3.4919274541308915E-2,3.4919274541308915E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,74,{"$f":"VLOOKUP($C554,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,{"$f":"IF(VLOOKUP($C554,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"YEAR(VLOOKUP($C554,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2022},{"$f":"-VLOOKUP($C554,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F554/1000","v":4.4999999999999998E-2},2.2785074399999994,2.3286346036799985,2.1564362615881523,2.0077354298815484,1.922611492094398,1.8409738875512576,1.7628030399234345,1.6879514573476986,1.6162781988896482,1.5476483075590279,1.4819325568678638,1.4190072075022544,1.3587537743277243,1.3010588032879347,1.2458136577766361,null,null,74,{"$f":"VLOOKUP($C554,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,8.3333333333333329E-2,null,2022,1.6836679716964191E-3,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,98,{"$f":"VLOOKUP($C555,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},null,{"$f":"IF(VLOOKUP($C555,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"YEAR(VLOOKUP($C555,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2022},{"$f":"-VLOOKUP($C555,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F555/1000","v":10.617599999999999},19.703777939999998,20.235779944379999,18.892092588256453,17.380808727122673,16.506618536346103,15.67505283951856,14.885382911015457,14.13549456847084,13.42338372415835,12.747147242227051,12.10497786207068,11.495159368349855,10.916062004359398,10.366138116458714,9.8439180179248389,null,null,98,{"$f":"VLOOKUP($C555,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},null,8.3333333333333329E-2,null,2022,4.5937911133401649E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,114,{"$f":"VLOOKUP($C556,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,{"$f":"IF(VLOOKUP($C556,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"YEAR(VLOOKUP($C556,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2022},{"$f":"-VLOOKUP($C556,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F556/1000","v":0.40400000000000003},57.518648990000003,58.799640589439981,55.189598015687508,51.037486151120888,48.874397005852849,46.799098827821766,44.811930383460862,42.909140433860344,41.087146146559391,39.342516801771559,37.671967353889642,36.072352245869084,34.540659486309139,33.074004978030885,31.669627087473433,null,null,114,{"$f":"VLOOKUP($C556,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,8.3333333333333329E-2,null,2022,5.9877971066371529E-4,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,118,{"$f":"VLOOKUP($C557,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},null,{"$f":"IF(VLOOKUP($C557,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"YEAR(VLOOKUP($C557,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2023},{"$f":"-VLOOKUP($C557,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F557/1000","v":9.1656528000000002},9.3764628144,20.723583274679989,19.292093362425121,17.640930653851971,16.753938185005886,15.909912381330578,15.108410818735004,14.347286888289974,13.624506476884898,12.938137933952067,12.286346920673395,11.667391507630208,11.079617519449025,10.521454113972336,9.9914095841397206,null,null,118,{"$f":"VLOOKUP($C557,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},null,8.3333333333333329E-2,null,2023,3.872249947782215E-2,3.872249947782215E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,115,{"$f":"VLOOKUP($C558,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},null,{"$f":"IF(VLOOKUP($C558,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"YEAR(VLOOKUP($C558,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2023},{"$f":"-VLOOKUP($C558,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F558/1000","v":7.4182499999999996},7.588869749999998,22.60261893317999,21.132241813082736,19.395389292842502,18.573707597024374,17.785032520424004,17.029850129911061,16.306734044679249,15.614322684919269,14.951312276312986,14.316454405014316,13.708553666929193,13.126465416832364,12.569093613060442,12.035388753722902,null,null,115,{"$f":"VLOOKUP($C558,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},null,8.3333333333333329E-2,null,2023,2.8734757302131955E-2,2.8734757302131955E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,112,{"$f":"VLOOKUP($C559,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},null,{"$f":"IF(VLOOKUP($C559,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"YEAR(VLOOKUP($C559,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2023},{"$f":"-VLOOKUP($C559,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F559/1000","v":35.836846848},36.661094325504003,89.692859564879967,84.104767083358425,77.632637087445516,74.342717854307267,71.18598645647333,68.163309750478163,65.268980949754294,62.497550219005731,59.843799099361249,57.302730716565449,54.869560372049655,52.539706533595577,50.308782208550248,48.172586683348847,null,null,112,{"$f":"VLOOKUP($C559,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},null,8.3333333333333329E-2,null,2023,3.4981364974263011E-2,3.4981364974263011E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,133,{"$f":"VLOOKUP($C560,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},null,{"$f":"IF(VLOOKUP($C560,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"YEAR(VLOOKUP($C560,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2024},{"$f":"-VLOOKUP($C560,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F560/1000","v":0},0,32.233479532539988,30.43709099707403,28.471880818813776,27.264422802419549,26.106726173513341,24.998190669339142,23.936725439959226,22.920331809899871,21.947095963214668,21.015185347818843,20.122845224871899,19.268395364696474,18.450226882993878,17.666799211399322,null,null,133,{"$f":"VLOOKUP($C560,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},null,8.3333333333333329E-2,null,2024,0,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,105,{"$f":"VLOOKUP($C561,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,{"$f":"IF(VLOOKUP($C561,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"YEAR(VLOOKUP($C561,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2024},{"$f":"-VLOOKUP($C561,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F561/1000","v":0},0,52.848053874330006,50.157072192531146,47.368000198925138,45.358150988936622,43.432164290357505,41.587961537639337,39.822066728826265,38.131154784312315,36.512041805521775,34.961679087585296,33.477147378770965,32.055651383686339,30.694514499883798,29.391173777958365,null,null,105,{"$f":"VLOOKUP($C561,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,8.3333333333333329E-2,null,2024,0,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,104,{"$f":"VLOOKUP($C562,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},null,{"$f":"IF(VLOOKUP($C562,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"YEAR(VLOOKUP($C562,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2024},{"$f":"-VLOOKUP($C562,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F562/1000","v":2.0338500000000002},2.0806285500000001,18.11595245889,16.519388392701607,14.431542156503577,13.707684532365125,13.01711769747325,12.361347901497854,11.738614126669086,11.147252121165234,10.585681453699971,10.052401311211584,9.545986487844722,9.0650835760486466,8.6084073495583162,8.1747373285918385,null,null,104,{"$f":"VLOOKUP($C562,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},null,8.3333333333333329E-2,null,2024,9.829299736880107E-3,9.829299736880107E-3,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,106,{"$f":"VLOOKUP($C563,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},null,{"$f":"IF(VLOOKUP($C563,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"YEAR(VLOOKUP($C563,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2024},{"$f":"-VLOOKUP($C563,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F563/1000","v":0},0,56.873476717199978,53.232322990811419,48.961880419363787,46.887375871676355,44.896448944468233,42.990070217171876,41.164639515075734,39.416719671496551,37.743019444937332,36.140387345602562,34.605805701254965,33.136384975097016,31.72935832492454,30.382076393307912,null,null,106,{"$f":"VLOOKUP($C563,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},null,8.3333333333333329E-2,null,2024,0,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,136,{"$f":"VLOOKUP($C564,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},null,{"$f":"IF(VLOOKUP($C564,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"YEAR(VLOOKUP($C564,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2023},{"$f":"-VLOOKUP($C564,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F564/1000","v":13.034213314560002},13.334000220794881,30.689931673829982,28.729165135859603,26.431679599440379,25.311758022751953,24.236972797228432,23.207830171368531,22.222386660580334,21.278786739062937,20.37525365759678,19.510086110750365,18.68165503338281,17.888400533199615,17.128828953557267,16.401510060986048,null,null,136,{"$f":"VLOOKUP($C564,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},null,8.3333333333333329E-2,null,2023,3.7183796878118465E-2,3.7183796878118465E-2,{"$f":"MAX($AC564,$AF564)","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,142,{"$f":"VLOOKUP($C565,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},null,{"$f":"IF(VLOOKUP($C565,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"YEAR(VLOOKUP($C565,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2024},{"$f":"-VLOOKUP($C565,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F565/1000","v":16.668740908800004},17.052121949702403,40.419942879030003,38.292645165621167,36.04172909843718,34.51273547680438,33.047263537924678,31.644021140908485,30.300362769669114,29.013758393275687,27.781785403111428,26.602124058612691,25.472553119302553,24.390945662311445,23.355265077492902,22.363561232593362,null,null,142,{"$f":"VLOOKUP($C565,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},null,8.3333333333333329E-2,null,2024,3.6105380980613916E-2,3.6105380980613916E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,140,{"$f":"VLOOKUP($C566,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},null,{"$f":"IF(VLOOKUP($C566,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"YEAR(VLOOKUP($C566,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2024},{"$f":"-VLOOKUP($C566,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F566/1000","v":56.297249999999998},57.592086749999986,59.147073092249983,55.646229995348889,52.025351043196984,49.406506343498471,46.917524984450047,44.553937493230492,42.309421612124481,40.177978824562807,38.153912791008658,36.23181413929013,34.406546007869082,32.673230317437415,31.027234734115872,29.464160289414284,null,null,140,{"$f":"VLOOKUP($C566,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},null,8.3333333333333329E-2,null,2024,0.1032204709943642,0.1032204709943642,0.1032204709943642,0.1032204709943642,0.1032204709943642,0.1032204709943642,0.1032204709943642,0.1032204709943642,0.1032204709943642,0.1032204709943642,0.1032204709943642,0.1032204709943642,0.1032204709943642,0.1032204709943642,0.1032204709943642,0.1032204709943642]
[null,null,134,{"$f":"VLOOKUP($C567,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,{"$f":"IF(VLOOKUP($C567,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"YEAR(VLOOKUP($C567,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2024},{"$f":"-VLOOKUP($C567,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F567/1000","v":0},0,90.309917733279988,82.893460107447055,73.328926694133344,70.228787151617382,67.246724421300442,64.391315443450679,61.657151866412491,59.039085474590912,56.532186586043167,54.131734841567585,51.833210316354723,49.632285009206221,47.524814693135482,45.506831112005443,null,null,134,{"$f":"VLOOKUP($C567,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,8.3333333333333329E-2,null,2024,0,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,135,{"$f":"VLOOKUP($C568,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,{"$f":"IF(VLOOKUP($C568,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"YEAR(VLOOKUP($C568,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2024},{"$f":"-VLOOKUP($C568,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F568/1000","v":0},{"$f":"AG568*I137","v":0},{"$f":"AH568*J137","v":66.463147136576666},{"$f":"AI568*K137","v":61.15775490060534},{"$f":"AJ568*L137","v":54.37882399452748},{"$f":"AK568*M137","v":52.079168449106682},{"$f":"AL568*N137","v":49.86777839342848},{"$f":"AM568*O137","v":47.750308678999978},{"$f":"AN568*P137","v":45.722750243784859},{"$f":"AO568*Q137","v":43.78128535072166},{"$f":"AP568*R137","v":41.922258323073137},{"$f":"AQ568*S137","v":40.142168710391829},{"$f":"AR568*T137","v":38.437664697244699},{"$f":"AS568*U137","v":36.805536791920623},{"$f":"AT568*V137","v":35.242711783125756},{"$f":"AU568*W137","v":33.746246953287738},null,null,135,{"$f":"VLOOKUP($C568,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,8.3333333333333329E-2,null,2024,{"$f":"IFERROR(H568/H137,0)","v":0},{"$f":"IF(AG$534-$AE568>2,MAX(AC568,AF568),AF568)","v":0},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,147,{"$f":"VLOOKUP($C569,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},null,{"$f":"IF(VLOOKUP($C569,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"YEAR(VLOOKUP($C569,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2024},{"$f":"-VLOOKUP($C569,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F569/1000","v":0},0,37.720508800259992,35.48787790339334,33.178695229784125,31.508550802055275,29.921225540647345,28.413869079852113,26.982449457218639,25.623141173272373,24.332311439197316,23.106510477008761,21.942462299904239,20.837055957098691,19.787337219722922,18.790500685565611,null,null,147,{"$f":"VLOOKUP($C569,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},null,8.3333333333333329E-2,null,2024,0,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,151,{"$f":"VLOOKUP($C570,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},null,{"$f":"IF(VLOOKUP($C570,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"YEAR(VLOOKUP($C570,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2025},{"$f":"-VLOOKUP($C570,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F570/1000","v":0},0,28.196555891789998,24.590216393230055,19.179500896729088,18.223809318395872,17.30571286138828,16.433894419457353,15.605995941899049,14.81980491811232,14.073220230773298,13.364246611761363,12.690989309570487,12.051649025534184,11.4445171051503,10.867970971654842,null,null,151,{"$f":"VLOOKUP($C570,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},null,8.3333333333333329E-2,null,2025,0,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,146,{"$f":"VLOOKUP($C571,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},null,{"$f":"IF(VLOOKUP($C571,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"YEAR(VLOOKUP($C571,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2025},{"$f":"-VLOOKUP($C571,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F571/1000","v":0},0,120.00087999899996,104.65276744712787,81.62546498167336,77.558165739604874,73.650866451433501,69.940520385319445,66.417091983705461,63.071165088811455,59.893797618178397,56.876497969809613,54.01120232736622,51.290253109397852,48.706378504245748,46.252673035925717,null,null,146,{"$f":"VLOOKUP($C571,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},null,8.3333333333333329E-2,null,2025,0,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,150,{"$f":"VLOOKUP($C572,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},null,{"$f":"IF(VLOOKUP($C572,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"YEAR(VLOOKUP($C572,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2024},{"$f":"-VLOOKUP($C572,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F572/1000","v":0},0,23.124357321779996,21.755654823619768,20.340022665830986,19.316149506264395,18.3430481961773,17.418971334030566,16.541447146685673,15.708130432033823,14.916794128210579,14.165323367168394,13.451709822619756,12.774046342729969,12.130521853201403,11.519416517127581,null,null,150,{"$f":"VLOOKUP($C572,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},null,8.3333333333333329E-2,null,2024,0,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,3,{"$f":"VLOOKUP($C573,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},null,{"$f":"IF(VLOOKUP($C573,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"YEAR(VLOOKUP($C573,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2019},{"$f":"-VLOOKUP($C573,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F573/1000","v":12.59456},16.35592441914136,16.797534378458174,15.682151891574922,14.427649090952503,13.70199187273599,13.011716853991949,12.356219126297521,11.733743726361356,11.14262707943745,10.581289410000931,10.048230527683643,9.5420258179541282,9.0613224347961321,8.6048356851903876,8.1713455957371863,null,null,3,{"$f":"VLOOKUP($C573,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},null,8.3333333333333329E-2,null,2019,6.5645096693126292E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,37,{"$f":"VLOOKUP($C574,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C574,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"YEAR(VLOOKUP($C574,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"-VLOOKUP($C574,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F574/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,37,{"$f":"VLOOKUP($C574,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,8.3333333333333329E-2,null,1900,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,23,{"$f":"VLOOKUP($C575,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C575,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"YEAR(VLOOKUP($C575,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"-VLOOKUP($C575,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F575/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,23,{"$f":"VLOOKUP($C575,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,8.3333333333333329E-2,null,1900,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,19,{"$f":"VLOOKUP($C576,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C576,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"YEAR(VLOOKUP($C576,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"-VLOOKUP($C576,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F576/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,19,{"$f":"VLOOKUP($C576,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,8.3333333333333329E-2,null,1900,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,36,{"$f":"VLOOKUP($C577,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C577,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"YEAR(VLOOKUP($C577,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"-VLOOKUP($C577,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F577/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,36,{"$f":"VLOOKUP($C577,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,8.3333333333333329E-2,null,1900,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,17,{"$f":"VLOOKUP($C578,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C578,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"YEAR(VLOOKUP($C578,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"-VLOOKUP($C578,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F578/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,17,{"$f":"VLOOKUP($C578,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,8.3333333333333329E-2,null,1900,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,95,{"$f":"VLOOKUP($C579,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C579,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"YEAR(VLOOKUP($C579,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"-VLOOKUP($C579,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F579/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,95,{"$f":"VLOOKUP($C579,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,8.3333333333333329E-2,null,1900,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,128,{"$f":"VLOOKUP($C580,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C580,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"YEAR(VLOOKUP($C580,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"-VLOOKUP($C580,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F580/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,128,{"$f":"VLOOKUP($C580,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,8.3333333333333329E-2,null,1900,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,137,{"$f":"VLOOKUP($C581,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C581,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"YEAR(VLOOKUP($C581,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"-VLOOKUP($C581,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F581/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,137,{"$f":"VLOOKUP($C581,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,8.3333333333333329E-2,null,1900,0,8.3333333333333329E-2,{"$f":"MAX($AC581,$AF581)","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,92,{"$f":"VLOOKUP($C582,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C582,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"YEAR(VLOOKUP($C582,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"-VLOOKUP($C582,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F582/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,92,{"$f":"VLOOKUP($C582,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,8.3333333333333329E-2,null,1900,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,34,{"$f":"VLOOKUP($C583,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C583,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"YEAR(VLOOKUP($C583,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"-VLOOKUP($C583,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F583/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,34,{"$f":"VLOOKUP($C583,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,8.3333333333333329E-2,null,1900,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,33,{"$f":"VLOOKUP($C584,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C584,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"YEAR(VLOOKUP($C584,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"-VLOOKUP($C584,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F584/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,33,{"$f":"VLOOKUP($C584,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,8.3333333333333329E-2,null,1900,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,46,{"$f":"VLOOKUP($C585,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C585,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"YEAR(VLOOKUP($C585,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"-VLOOKUP($C585,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F585/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,46,{"$f":"VLOOKUP($C585,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,8.3333333333333329E-2,null,1900,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,50,{"$f":"VLOOKUP($C586,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C586,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"YEAR(VLOOKUP($C586,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"-VLOOKUP($C586,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F586/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,50,{"$f":"VLOOKUP($C586,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,8.3333333333333329E-2,null,1900,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,90,{"$f":"VLOOKUP($C587,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C587,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"YEAR(VLOOKUP($C587,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"-VLOOKUP($C587,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F587/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,90,{"$f":"VLOOKUP($C587,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,8.3333333333333329E-2,null,1900,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,52,{"$f":"VLOOKUP($C588,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C588,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"YEAR(VLOOKUP($C588,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"-VLOOKUP($C588,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F588/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,52,{"$f":"VLOOKUP($C588,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,8.3333333333333329E-2,null,1900,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,88,{"$f":"VLOOKUP($C589,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C589,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"YEAR(VLOOKUP($C589,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"-VLOOKUP($C589,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F589/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,88,{"$f":"VLOOKUP($C589,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,8.3333333333333329E-2,null,1900,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,91,{"$f":"VLOOKUP($C590,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C590,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"YEAR(VLOOKUP($C590,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"-VLOOKUP($C590,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F590/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,91,{"$f":"VLOOKUP($C590,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,8.3333333333333329E-2,null,1900,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,108,{"$f":"VLOOKUP($C591,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C591,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"YEAR(VLOOKUP($C591,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"-VLOOKUP($C591,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F591/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,108,{"$f":"VLOOKUP($C591,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,8.3333333333333329E-2,null,1900,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,145,{"$f":"VLOOKUP($C592,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C592,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"YEAR(VLOOKUP($C592,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"-VLOOKUP($C592,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F592/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,145,{"$f":"VLOOKUP($C592,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,8.3333333333333329E-2,null,1900,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,144,{"$f":"VLOOKUP($C593,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C593,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"YEAR(VLOOKUP($C593,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"-VLOOKUP($C593,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F593/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,144,{"$f":"VLOOKUP($C593,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,8.3333333333333329E-2,null,1900,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,15,{"$f":"VLOOKUP($C594,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C594,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"YEAR(VLOOKUP($C594,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"-VLOOKUP($C594,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F594/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,15,{"$f":"VLOOKUP($C594,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,8.3333333333333329E-2,null,1900,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,6,{"$f":"VLOOKUP($C595,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C595,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"YEAR(VLOOKUP($C595,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"-VLOOKUP($C595,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F595/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,6,{"$f":"VLOOKUP($C595,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,8.3333333333333329E-2,null,1900,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,11,{"$f":"VLOOKUP($C596,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C596,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"YEAR(VLOOKUP($C596,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"-VLOOKUP($C596,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F596/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,11,{"$f":"VLOOKUP($C596,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"1/12","v":8.3333333333333329E-2},null,{"$f":"G596","v":1900},0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,4,{"$f":"VLOOKUP($C597,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C597,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"YEAR(VLOOKUP($C597,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"-VLOOKUP($C597,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F597/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,4,{"$f":"VLOOKUP($C597,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,8.3333333333333329E-2,null,1900,0,8.3333333333333329E-2,{"$f":"MAX($AC597,$AF597)","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,12,{"$f":"VLOOKUP($C598,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C598,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"YEAR(VLOOKUP($C598,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"-VLOOKUP($C598,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F598/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,12,{"$f":"VLOOKUP($C598,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,8.3333333333333329E-2,null,1900,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,9,{"$f":"VLOOKUP($C599,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C599,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"YEAR(VLOOKUP($C599,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"-VLOOKUP($C599,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F599/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,9,{"$f":"VLOOKUP($C599,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,8.3333333333333329E-2,null,1900,0,{"$f":"IF(AG$534-$AE599>2,MAX(AC599,AF599),AF599)","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,7,{"$f":"VLOOKUP($C600,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C600,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"YEAR(VLOOKUP($C600,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"-VLOOKUP($C600,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F600/1000","v":0},{"$f":"AG600*I169","v":0},{"$f":"AH600*J169","v":0},{"$f":"AI600*K169","v":0},{"$f":"AJ600*L169","v":0},{"$f":"AK600*M169","v":0},{"$f":"AL600*N169","v":0},{"$f":"AM600*O169","v":0},{"$f":"AN600*P169","v":0},{"$f":"AO600*Q169","v":0},{"$f":"AP600*R169","v":0},{"$f":"AQ600*S169","v":0},{"$f":"AR600*T169","v":0},{"$f":"AS600*U169","v":0},{"$f":"AT600*V169","v":0},{"$f":"AU600*W169","v":0},null,null,7,{"$f":"VLOOKUP($C600,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,8.3333333333333329E-2,null,1900,{"$f":"IFERROR(H600/H169,0)","v":0},{"$f":"IF(AG$534-$AE600>2,MAX(AC600,AF600),AF600)","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,10,{"$f":"VLOOKUP($C601,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C601,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"YEAR(VLOOKUP($C601,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"-VLOOKUP($C601,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$535,0)*F601/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,10,{"$f":"VLOOKUP($C601,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,8.3333333333333329E-2,null,1900,0,{"$f":"IF(AG$534-$AE601>2,MAX(AC601,AF601),AF601)","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[]
[]
[]
[null,null,null,null,null,null,null,2024,{"$f":"H605+1","v":2025},{"$f":"I605+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,null,null,null,null,null,null,null,null,2024,{"$f":"AF605+1","v":2025},{"$f":"AG605+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,"Vacancy costs (k€)",null,null,null,{"$f":"SUM(H607:H672)","v":210.62278698930862},215.25648830307341,396.27096819312612,90.340094501290309,35.917391651100111,34.130081743789013,32.432215977137197,30.819283336824775,29.28701072066908,27.83134125916893,26.448423329588902,25.134600109979363,23.886399668070379,22.700525557439168,21.573847894833918,20.50339489388919,null,null,{"$f":"'Assumptions_Asset level'!$R$7","v":18},"Vacancy costs (€ per vacant sqm)",null,null,null,null,{"$f":"IFERROR(H606/(CA33-CW33),0)*1000","v":18.185522091111149},18.585603577115595,19.412250247884508,19.90403328695735,20.477624460769594,20.89616799151467,21.32324436690492,21.759027012433428,22.203692709978409,22.657421814890085,23.120398327455188,23.592809966250059,24.074848242965778,24.566708538733302,25.068590181980113,25.580696527847135]
[null,null,117,{"$f":"VLOOKUP($C607,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},null,{"$f":"IF(VLOOKUP($C607,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"AF607*(CA34-CW34)/1000","v":1.3000000000000036},{"$f":"AG607*(CB34-CX34)/1000","v":1.3286000000000038},{"$f":"AH607*(CC34-CY34)/1000","v":19.175025238005269},{"$f":"AI607*(CD34-CZ34)/1000","v":4.7814918692781525},{"$f":"AJ607*(CE34-DA34)/1000","v":2.1400767320209781},{"$f":"AK607*(CF34-DB34)/1000","v":2.0223510434990364},{"$f":"AL607*(CG34-DC34)/1000","v":1.9111019131739204},{"$f":"AM607*(CH34-DD34)/1000","v":1.8059725743066504},{"$f":"AN607*(CI34-DE34)/1000","v":1.7066263796139902},{"$f":"AO607*(CJ34-DF34)/1000","v":1.6127451994737814},{"$f":"AP607*(CK34-DG34)/1000","v":1.5240284045146484},{"$f":"AQ607*(CL34-DH34)/1000","v":1.440191902927578},{"$f":"AR607*(CM34-DI34)/1000","v":1.3609672307378713},{"$f":"AS607*(CN34-DJ34)/1000","v":1.2861006921210705},{"$f":"AT607*(CO34-DK34)/1000","v":1.2153525470099034},{"$f":"AU607*(CP34-DL34)/1000","v":1.1484962433908856},null,null,117,{"$f":"VLOOKUP($C607,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},null,null,null,null,{"$f":"-VLOOKUP($C607,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F607","v":23.163907918811969},{"$f":"AF607*(1+I$23)","v":23.673513893025831},24.170657684779371,24.654070838474958,25.147152255244457,25.650095300349346,26.163097206356333,26.686359150483462,27.220086333493132,27.764488060162996,28.319777821366255,28.886173377793583,29.463896845349456,30.053174782256445,30.654238277901573,31.267323043459605]
[null,null,24,{"$f":"VLOOKUP($C608,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,{"$f":"IF(VLOOKUP($C608,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,1.2109081287044874,1.237548107535986,3.2584699158254717,0.75343866787455471,0.30064513479128346,0.28647487989335546,0.27297257386622181,0.26010666648886921,0.24784716278931301,0.23616548138469526,0.22503438800740586,0.21442793201169869,0.2043213858732581,0.19469118754030251,0.18551488550183304,0.17677108644495687,null,null,24,{"$f":"VLOOKUP($C608,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,null,null,null,{"$f":"-VLOOKUP($C608,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F608","v":23.285351397121083},{"$f":"AF608*(1+I$23)","v":23.797629127857746},{"$f":"AG608*(1+J$23)","v":24.297379339542758},{"$f":"AH608*(1+K$23)","v":24.783326926333615},{"$f":"AI608*(1+L$23)","v":25.278993464860289},{"$f":"AJ608*(1+M$23)","v":25.784573334157496},{"$f":"AK608*(1+N$23)","v":26.300264800840647},{"$f":"AL608*(1+O$23)","v":26.82627009685746},{"$f":"AM608*(1+P$23)","v":27.362795498794611},{"$f":"AN608*(1+Q$23)","v":27.910051408770503},{"$f":"AO608*(1+R$23)","v":28.468252436945914},{"$f":"AP608*(1+S$23)","v":29.037617485684834},{"$f":"AQ608*(1+T$23)","v":29.618369835398532},{"$f":"AR608*(1+U$23)","v":30.210737232106503},{"$f":"AS608*(1+V$23)","v":30.814951976748635},{"$f":"AT608*(1+W$23)","v":31.431251016283607}]
[null,null,48,{"$f":"VLOOKUP($C609,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},null,{"$f":"IF(VLOOKUP($C609,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,4.6372984751755189,1.1833576503889895,0.54713473379112521,0.51703684268724637,0.48859474836351924,0.46171724773663136,0.43631827311254812,0.41231649106707807,0.38963504231236945,0.36820129557481984,0.34794661501284629,0.32880614042895662,0.31071857957231469,0.29362601186669951,null,null,48,{"$f":"VLOOKUP($C609,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},null,null,null,null,{"$f":"-VLOOKUP($C609,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F609","v":21.252153934520393},21.719701321079842,22.175815048822518,22.619331349798969,23.07171797679495,23.533152336330851,24.003815383057468,24.483891690718618,24.973569524532991,25.473040915023653,25.982501733324128,26.502151767990611,27.032194803350425,27.572838699417435,28.124295473405784,28.6867813828739]
[null,null,27,{"$f":"VLOOKUP($C610,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,{"$f":"IF(VLOOKUP($C610,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,4.3963572540819493,4.4930771136717533,10.703229407528637,2.4336821562825657,0.94279742562279301,0.89836070690043146,0.85601863074872542,0.81567224627306745,0.77722749183522677,0.74059473866448722,0.705688582428317,0.67242764412251288,0.64073438034698893,0.61053490252379139,0.58175880463581586,0.55433899908466389,null,null,27,{"$f":"VLOOKUP($C610,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,null,null,null,{"$f":"-VLOOKUP($C610,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F610","v":22.035858877964142},22.520647773279354,22.993581376518218,23.453453004048583,23.922522064129556,24.400972505412149,24.888991955520392,25.3867717946308,25.894507230523416,26.412397375133885,26.940645322636563,27.479458229089296,28.029047393671082,28.589628341544504,29.161420908375394,29.744649326542902]
[null,null,43,{"$f":"VLOOKUP($C611,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},null,{"$f":"IF(VLOOKUP($C611,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,9.7556565326106934,2.489473311720626,1.1510276011995475,1.087709553086581,1.0278748659781767,0.97133167257050357,0.91789890906833604,0.86740547133520807,0.81968966764099682,0.77459870088570604,0.73198817930764593,0.69172165410742581,0.6536701825071618,0.61771191484571819,null,null,43,{"$f":"VLOOKUP($C611,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},null,null,null,null,{"$f":"-VLOOKUP($C611,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F611","v":15.590103789363344},15.933086072729337,16.267680880256652,16.593034497861787,16.924895187819022,17.263393091575402,17.608660953406911,17.96083417247505,18.320050855924549,18.68645187304304,19.060180910503902,19.441384528713982,19.830212219288263,20.22681646367403,20.63135279294751,21.043979848806462]
[null,null,86,{"$f":"VLOOKUP($C612,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},null,{"$f":"IF(VLOOKUP($C612,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,3.3839745629659173,0.8635312583919641,0.39926048141514392,0.37729715547447645,0.35654211367067379,0.33692880240240486,0.31839441551456094,0.30087960158948823,0.28432827411983619,0.26868743190594846,0.25390698933369793,0.23993961598869681,0.22674058509330913,0.21426763028110482,null,null,86,{"$f":"VLOOKUP($C612,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},null,null,null,null,{"$f":"-VLOOKUP($C612,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F612","v":16.809164107246616},17.17896571760604,17.539723997675765,17.890518477629278,18.248328847181863,18.6132954241255,18.985561332608011,19.365272559260173,19.752578010445376,20.147629570654285,20.550582162067371,20.96159380530872,21.380825681414894,21.808442195043192,22.244611038944058,22.68950325972294]
[null,null,29,{"$f":"VLOOKUP($C613,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},null,{"$f":"IF(VLOOKUP($C613,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,9.1772637332376004,2.4562726253387082,1.2153797388232983,1.1580955505975077,1.1035114956237697,1.0515001287259027,1.0019401928264853,0.95471614560578,0.90971789055497643,0.86684052030007563,0.82598407202446211,0.78705329441906724,0.74995742561675527,0.71460998159324007,null,null,29,{"$f":"VLOOKUP($C613,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},null,null,null,null,{"$f":"-VLOOKUP($C613,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F613","v":27.29095922878826},27.891360331821602,28.477078898789852,29.04662047676565,29.627552886300965,30.220103944026985,30.824506022907524,31.440996143365677,32.069816066232988,32.711212387557651,33.365436635308804,34.032745368014979,34.713400275375278,35.407668280882781,36.115821646500436,36.838138079430443]
[null,null,54,{"$f":"VLOOKUP($C614,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},null,{"$f":"IF(VLOOKUP($C614,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,8.0468700792479932,2.1537254752447947,1.0656774327886986,1.0154491257848715,0.96758836777031965,0.9219834114089297,0.87852793525495676,0.83712062871487902,0.79766495622774447,0.76006893220465632,0.72424490657677176,0.69010936045095672,0.65758271139673641,0.62658912791056254,null,null,54,{"$f":"VLOOKUP($C614,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},null,null,null,null,{"$f":"-VLOOKUP($C614,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F614","v":17.980606631418965},18.376179977310183,18.762079756833696,19.137321351970371,19.520067779009779,19.910469134589974,20.308678517281773,20.71485208762741,21.129149129379957,21.551732111967556,21.982766754206907,22.422422089291047,22.870870531076868,23.328287941698406,23.794853700532375,24.270750774543021]
[null,null,39,{"$f":"VLOOKUP($C615,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},null,{"$f":"IF(VLOOKUP($C615,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,1.2999999999999983,1.328599999999998,11.723393768995489,3.0104848705689808,1.4112783059857541,1.3447608548400289,1.2813787787022028,1.2209840641399443,1.1634359095559774,1.1086001491737709,1.0563489407999682,1.0065604677762909,0.95911865498039006,0.91391289821233057,0.87083780633580254,0.82979295557283783,null,null,39,{"$f":"VLOOKUP($C615,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},null,null,null,null,{"$f":"-VLOOKUP($C615,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F615","v":21.66011825882098},22.13664086051504,22.601510318585856,23.053540524957572,23.514611335456724,23.984903562165858,24.464601633409174,24.953893666077359,25.452971539398906,25.962030970186884,26.481271589590623,27.010897021382437,27.551114961810086,28.102137261046288,28.664180006267213,29.237463606392556]
[null,null,124,{"$f":"VLOOKUP($C616,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,{"$f":"IF(VLOOKUP($C616,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,1.6444444444444435,1.6806222222222214,6.9498952982248596,1.6990697402472341,0.74208333298612505,0.70710687396426541,0.67377908820465204,0.64202212735388009,0.61176195466496486,0.58292802261815035,0.55545310878249077,0.5292731590950428,0.50432713852744027,0.48055688879095881,0.45790699274828395,0.43632464521590841,null,null,124,{"$f":"VLOOKUP($C616,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,null,null,null,{"$f":"-VLOOKUP($C616,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F616","v":21.273537444300704},21.74155526807532,22.198127928704899,22.642090487278999,23.094932297024581,23.556830942965075,24.027967561824376,24.508526913060862,24.99869745132208,25.49867140034852,26.008644828355493,26.528817724922604,27.059394079421057,27.600581961009478,28.152593600229668,28.715645472234261]
[null,null,77,{"$f":"VLOOKUP($C617,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},null,{"$f":"IF(VLOOKUP($C617,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,3.1750872442643194,0.81022685972579289,0.37461477268581417,0.35400720760568072,0.33453334122186806,0.31613072818003324,0.29874043924823129,0.28230678667655806,0.26677714608774727,0.25210178796113691,0.23823371838717297,0.2251285285819869,0.21274425268014155,0.20104123335017252,null,null,77,{"$f":"VLOOKUP($C617,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},null,null,null,null,{"$f":"-VLOOKUP($C617,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F617","v":14.183073621349257},14.49510124101894,14.799498367080336,15.095488334421942,15.397398101110381,15.705346063132589,16.01945298439524,16.339842044083145,16.666638884964808,16.999971662664105,17.339971095917388,17.686770517835736,18.040505928192452,18.401316046756303,18.769342367691429,19.14472921504526]
[null,null,129,{"$f":"VLOOKUP($C618,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},null,{"$f":"IF(VLOOKUP($C618,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,6.224842097307679,1.5884710802518864,0.73444212013403376,0.69404044649008756,0.65586141897445316,0.61978261182664784,0.58568849273666557,0.55346988440535916,0.52302361535624409,0.49425218955538947,0.46706347420643313,0.44137040471995015,0.41709070591238495,0.39414662854178617,null,null,129,{"$f":"VLOOKUP($C618,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},null,null,null,null,{"$f":"-VLOOKUP($C618,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F618","v":11.794973283198098},12.054462695428457,12.307606412032454,12.553758540273103,12.804833711078565,13.060930385300138,13.32214899300614,13.588591972866263,13.860363812323589,14.137571088570061,14.420322510341462,14.708728960548292,15.002903539759258,15.302961610554442,15.609020842765531,15.921201259620842]
[null,null,89,{"$f":"VLOOKUP($C619,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},null,{"$f":"IF(VLOOKUP($C619,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,3.8644153959795986,0.98613137532415762,0.45594561149260415,0.43086403557270647,0.40716229030293255,0.38476437311385797,0.36359856092712495,0.34359707588923211,0.32469586859364102,0.30683441297901753,0.28995551251070473,0.27400511702412983,0.25893214964359479,0.24468834322224919,null,null,89,{"$f":"VLOOKUP($C619,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},null,null,null,null,{"$f":"-VLOOKUP($C619,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F619","v":11.327108525945201},11.576304913515996,11.819407316699831,12.055795463033828,12.296911372294504,12.542849599740395,12.793706591735203,13.049580723569907,13.310572338041306,13.576783784802132,13.848319460498175,14.125285849708138,14.407791566702301,14.695947398036347,14.989866345997074,15.289663672917015]
[null,null,70,{"$f":"VLOOKUP($C620,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},null,{"$f":"IF(VLOOKUP($C620,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,6.9931132831560001,1.8716899963436926,0.92612443563779534,0.88247364502732784,0.84088036722896609,0.80124748848632932,0.76348261040013665,0.72749768924030811,0.69320883100744402,0.66053609584452244,0.62940331166790808,0.59973789658237886,0.57147068966620873,0.54453578973179639,null,null,70,{"$f":"VLOOKUP($C620,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},null,null,null,null,{"$f":"-VLOOKUP($C620,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F620","v":27.674577299264538},28.283417999848357,28.877369777845171,29.454917173402077,30.044015516870118,30.64489582720752,31.25779374375167,31.882949618626704,32.52060861099924,33.171020783219227,33.83444119888361,34.511130022861281,35.201352623318506,35.905379675784879,36.623487269300576,37.355957014686588]
[null,null,59,{"$f":"VLOOKUP($C621,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},null,{"$f":"IF(VLOOKUP($C621,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,5.2879431949344005,1.4153053123037267,0.70030231297542822,0.66729513980148714,0.63584378453478241,0.60587481321158254,0.57731835745325666,0.55010784172692173,0.52417982837823396,0.49947386973449032,0.47593236717902498,0.45350043686777414,0.43212578177500022,0.41175856976980008,null,null,59,{"$f":"VLOOKUP($C621,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},null,null,null,null,{"$f":"-VLOOKUP($C621,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F621","v":18.390191897654589},18.794776119402989,19.189466417910449,19.573255746268657,19.964720861194031,20.364015278417913,20.771295583986273,21.186721495665999,21.61045592557932,22.042665044090906,22.483518344972726,22.93318871187218,23.391852486109624,23.859689535831816,24.336883326548453,24.823620993079423]
[null,null,130,{"$f":"VLOOKUP($C622,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,{"$f":"IF(VLOOKUP($C622,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,6.5000000000000009,6.6430000000000007,11.981410485534747,2.5687893927008298,0.88814905585895487,0.84628802471675801,0.80640026958327848,0.76839252752091658,0.7321761891970503,0.69766682109297617,0.66478396926259609,0.63345097176355147,0.60359477993020916,0.57514578807054173,0.54803767118981894,0.52220723036282413,null,null,130,{"$f":"VLOOKUP($C622,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,null,null,null,{"$f":"-VLOOKUP($C622,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F622","v":19.073769375072054},19.493392301323638,19.902753539651432,20.300808610444459,20.706824782653349,21.120961278306417,21.543380503872545,21.974248113949997,22.413733076228997,22.862007737753576,23.319247892508649,23.785632850358823,24.261345507365998,24.74657241751332,25.241503865863589,25.746333943180861]
[null,null,127,{"$f":"VLOOKUP($C623,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,{"$f":"IF(VLOOKUP($C623,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,5.200000000000002,5.3144000000000018,10.238402236626634,2.2300624390858661,0.79628090475444258,0.75874989703895346,0.72298804145385465,0.68891173464916422,0.65644153281387208,0.62550173604238768,0.59602021236364522,0.56792822957397837,0.54116029499725149,0.51565400279748719,0.4913498884880706,0.4681912902982987,null,null,127,{"$f":"VLOOKUP($C623,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,null,null,null,{"$f":"-VLOOKUP($C623,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F623","v":17.535813526856774},17.921601424447623,18.297955054361022,18.663914155448243,19.037192438557209,19.417936287328352,19.806295013074919,20.202420913336418,20.606469331603147,21.018598718235211,21.438970692599916,21.867750106451915,22.305105108580953,22.751207210752572,23.206231354967624,23.670355982066976]
[null,null,71,{"$f":"VLOOKUP($C624,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},null,{"$f":"IF(VLOOKUP($C624,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,6.6379118375952171,2.3750440814085692,1.5507103011258354,1.4776211790318576,1.4079770499893187,1.3416154296341598,1.2783816050459493,1.2181281550745837,1.1607146069127565,1.1060071086019245,1.0538781169744786,1.0042061003040266,0.95687525497053971,0.91177523547977468,null,null,71,{"$f":"VLOOKUP($C624,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},null,null,null,null,{"$f":"-VLOOKUP($C624,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F624","v":20.807961306934832},21.265736455687399,21.712316921256832,22.146563259681969,22.589494524875608,23.04128441537312,23.502110103680582,23.972152305754193,24.451595351869276,24.940627258906662,25.439439804084795,25.948228600166491,26.467193172169821,26.996537035613219,27.536467776325484,28.087197131851994]
[null,null,74,{"$f":"VLOOKUP($C625,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,{"$f":"IF(VLOOKUP($C625,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,0.51208748447176333,0.13705898691034024,6.7817681960895659E-2,6.4621248176138138E-2,6.1575480699440729E-2,5.8673268143185311E-2,5.590784441308165E-2,5.3272762295931524E-2,5.076187845251208E-2,4.8369339095157123E-2,4.6089566340437892E-2,4.3917245205078906E-2,4.1847311214790274E-2,3.9874938597127367E-2,null,null,74,{"$f":"VLOOKUP($C625,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,null,null,null,{"$f":"-VLOOKUP($C625,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F625","v":17.191741171930278},17.569959477712747,17.938928626744712,18.297707199279607,18.663661343265201,19.036934570130505,19.417673261533114,19.806026726763776,20.20214726129905,20.606190206525032,21.018314010655534,21.438680290868646,21.867453896686019,22.30480297461974,22.750899034112134,23.205917014794377]
[null,null,98,{"$f":"VLOOKUP($C626,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},null,{"$f":"IF(VLOOKUP($C626,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,1.9426520639248797,0.49573090759538724,0.22920509118276811,0.21659651517979139,0.2046815837739063,0.19342209026804685,0.18278197927687831,0.17272717869026227,0.16322549069842479,0.15424648868674823,0.14576141980267826,0.13774311288240018,0.13016589144245544,0.12300549145767085,null,null,98,{"$f":"VLOOKUP($C626,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},null,null,null,null,{"$f":"-VLOOKUP($C626,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F626","v":5.7958369687149425},5.923345382026671,6.0477356350492304,6.1686903477502151,6.2920641547052192,6.4179054377993241,6.546263546555311,6.6771888174864173,6.8107325938361454,6.9469472457128685,7.085886190627126,7.2276039144396682,7.3721559927284614,7.5195991125830304,7.6699910948346908,7.8233909167313849]
[null,null,114,{"$f":"VLOOKUP($C627,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,{"$f":"IF(VLOOKUP($C627,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,2.2568096598639475,2.3064594723809542,10.836143647919727,2.6792697203234814,1.1902114177945096,1.1341134384744378,1.0806597229078481,1.0297254194927521,0.98119178227304438,0.93494566160598158,0.89087924088688042,0.84888978518802627,0.80887940174607131,0.77075481173820248,0.73442713281514527,0.69981167188389937,null,null,114,{"$f":"VLOOKUP($C627,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,null,null,null,{"$f":"-VLOOKUP($C627,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F627","v":22.571428571428573},23.068000000000001,23.552427999999999,24.023476559999999,24.5039460912,24.994025013024,25.493905513284481,26.00378362355017,26.523859296021175,27.054336481941601,27.595423211580432,28.14733167581204,28.710278309328281,29.284483875514848,29.870173553025147,30.467577024085649]
[null,null,118,{"$f":"VLOOKUP($C628,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},null,{"$f":"IF(VLOOKUP($C628,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,1.173913043478259,1.1997391304347806,6.524057963373644,1.563894230461403,0.6595063278591704,0.6232268456825043,0.58894326039323752,0.55654560793478414,0.52593014394167503,0.49699883057727889,0.46965902304808044,0.44382317293235296,0.41940854782976311,0.39633696643298644,0.37453454817297138,0.35393147663618046,null,null,118,{"$f":"VLOOKUP($C628,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},null,null,null,null,{"$f":"-VLOOKUP($C628,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F628","v":19.696527575138603},20.129851181791654,20.552578056609278,20.963629617741464,21.382902210096294,21.81056025429822,22.246771459384185,22.691706888571868,23.145541026343306,23.608451846870171,24.080620883807576,24.56223330148373,25.053477967513405,25.554547526863676,26.065638477400949,26.586951246948967]
[null,null,115,{"$f":"VLOOKUP($C629,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},null,{"$f":"IF(VLOOKUP($C629,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,2.7099999999999982,2.769619999999998,7.2924223254942122,1.6861880282565442,0.67284073495819241,0.6411278495104169,0.61090982679991102,0.5821160577549116,0.55467941393508691,0.52853593049808656,0.50362465743170826,0.47988751745634284,0.45726917062562589,0.43571688530879554,0.41518041525399518,0.39561188244590806,null,null,115,{"$f":"VLOOKUP($C629,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},null,null,null,null,{"$f":"-VLOOKUP($C629,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F629","v":28.490927059021423},29.117727454319894,29.729199730860611,30.323783725477824,30.930259399987381,31.548864587987129,32.179841879746874,32.823438717341816,33.47990749168865,34.149505641522424,34.83249575435287,35.529145669439927,36.239728582828725,36.964523154485299,37.703813617575008,38.457889889926506]
[null,null,112,{"$f":"VLOOKUP($C630,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},null,{"$f":"IF(VLOOKUP($C630,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,5.1999999999999966,5.3143999999999956,20.480729164585807,4.9722998106224683,2.1486763135077229,2.0474031923802252,1.9509037557909514,1.8589525876990693,1.7713353173159918,1.6878476767686561,1.6082950258621875,1.5324918983003639,1.4602615692958711,1.3914356435602484,1.3258536627129769,1.2633627311943223,null,null,112,{"$f":"VLOOKUP($C630,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},null,null,null,null,{"$f":"-VLOOKUP($C630,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F630","v":21.69510039673208},22.172392605460185,22.638012850174846,23.090773107178343,23.552588569321909,24.023640340708347,24.504113147522514,24.994195410472965,25.494079318682424,26.003960905056072,26.524040123157192,27.054520925620338,27.595611344132745,28.147523571015402,28.71047404243571,29.284683523284425]
[null,null,133,{"$f":"VLOOKUP($C631,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},null,{"$f":"IF(VLOOKUP($C631,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,2.3090024330900256,2.3598004866180062,6.1090154626166413,1.7561418761598282,0.94414051948438016,0.89964060504147814,0.85723820372143067,0.81683433760013158,0.77833481077557864,0.74164986678316969,0.70669397961449953,0.67338565432438524,0.64164723703637006,0.61140473390316308,0.58258763859994334,0.5551287679483623,null,null,133,{"$f":"VLOOKUP($C631,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},null,null,null,null,{"$f":"-VLOOKUP($C631,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F631","v":17.888063627597283},18.281601027404424,18.665514648979915,19.038824941959515,19.419601440798704,19.807993469614679,20.204153339006972,20.60823640578711,21.020401133902855,21.440809156580912,21.869625339712531,22.307017846506781,22.753158203436918,23.208221367505658,23.672385794855771,24.145833510752887]
[null,null,105,{"$f":"VLOOKUP($C632,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,{"$f":"IF(VLOOKUP($C632,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,5.9135914004871477,2.1158823134782478,1.3814987793972777,1.3163850486851434,1.2543403977954144,1.1952200724497259,1.1388862418033321,1.0852075711132092,1.0340589157848399,0.98532102961395462,0.93888028678001223,0.89462841694293782,0.85246225282538468,0.81228348969209818,null,null,105,{"$f":"VLOOKUP($C632,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,null,null,null,{"$f":"-VLOOKUP($C632,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F632","v":17.59867223797648},17.985843027211963,18.363545730783414,18.730816645399084,19.105432978307068,19.48754163787321,19.877292470630675,20.274838320043287,20.680335086444153,21.093941788173037,21.515820623936499,21.94613703641523,22.385059777143535,22.832760972686405,23.289416192140134,23.755204515982935]
[null,null,104,{"$f":"VLOOKUP($C633,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},null,{"$f":"IF(VLOOKUP($C633,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,7.9974857142857125,8.1734303999999991,7.8840397716993484,1.4944299051871386,0.38395368583449396,0.36283224669521896,0.34287291701092015,0.32401154555082623,0.30618773441165908,0.28934440760364039,0.27342762887732874,0.25838642900571329,0.24417264256889704,0.23074075371721567,0.21804775041891025,0.20605298672559599,null,null,104,{"$f":"VLOOKUP($C633,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},null,null,null,null,{"$f":"-VLOOKUP($C633,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F633","v":18},18.396000000000001,18.782315999999998,19.157962319999999,19.541121566400001,19.931943997728002,20.330582877682563,20.737194535236213,21.151938425940937,21.574977194459755,22.006476738348951,22.446606273115929,22.89553839857825,23.353449166549815,23.820518149880812,24.296928512878427]
[null,null,106,{"$f":"VLOOKUP($C634,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},null,{"$f":"IF(VLOOKUP($C634,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,14.037252315317435,14.346071866254418,15.027303043332074,3.5350653340853047,1.4523851774347594,1.3839301761020821,1.3187019481484377,1.2565480955364727,1.1973237156547738,1.1408907348327879,1.0871175871727283,1.0358789078197412,0.98705524069065753,0.94053275997818675,0.89620300478139225,0.85396262624368369,null,null,106,{"$f":"VLOOKUP($C634,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},null,null,null,null,{"$f":"-VLOOKUP($C634,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F634","v":18.574937574639016},18.983586201281074,19.382241511507974,19.769886341738133,20.165284068572895,20.568589749944351,20.97996154494324,21.399560775842104,21.827551991358948,22.264103031186128,22.70938509180985,23.163572793646047,23.626844249518967,24.099381134509347,24.581368757199535,25.072996132343526]
[null,null,136,{"$f":"VLOOKUP($C635,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},null,{"$f":"IF(VLOOKUP($C635,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,3.9000000000000039,3.9858000000000042,11.992880066300767,2.8277309153871912,1.1662063078583702,1.1112397238679217,1.0588641060249016,1.0089570867212871,0.96140231504117324,0.91608892343491688,0.87291126983004608,0.83176869133976017,0.79256526958089712,0.75520960705318285,0.71961461405823968,0.68569730566168896,null,null,136,{"$f":"VLOOKUP($C635,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},null,null,null,null,{"$f":"-VLOOKUP($C635,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F635","v":23.54657744459259},24.064602148373627,24.569958793489469,25.061357969359261,25.562585128746445,26.073836831321373,26.595313567947802,27.127219839306758,27.669764236092892,28.22315952081475,28.787622711231045,29.363375165455665,29.950642668764779,30.549655522140075,31.160648632582877,31.783861605234534]
[null,null,142,{"$f":"VLOOKUP($C636,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},null,{"$f":"IF(VLOOKUP($C636,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,1.2999999999999983,1.3285999999999982,7.6279808491271845,2.4871220827530447,1.509185757480807,1.4380537712632071,1.3702745571123061,1.3056899533062309,1.2441493898554461,1.1855093932201148,1.1296332521421888,1.0763906989207737,1.0256576057105244,0.97731569513428918,0.9312522645353426,0.8873599232262831,null,null,142,{"$f":"VLOOKUP($C636,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},null,null,null,null,{"$f":"-VLOOKUP($C636,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F636","v":23.674625657628489},24.195467422096318,24.703572237960337,25.197643682719544,25.701596556373936,26.215628487501416,26.739941057251446,27.274739878396474,27.820234675964404,28.376639369483691,28.944172156873364,29.523055600010832,30.113516712011048,30.715787046251268,31.330102787176294,31.956704842919819]
[null,null,140,{"$f":"VLOOKUP($C637,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},null,{"$f":"IF(VLOOKUP($C637,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,7.1897739779138643,2.43700716959526,1.5171463996830601,1.433688316857245,1.354821406052066,1.2802929480366261,1.2098642857807145,1.1433098903281589,1.0804166390271528,1.020983133060877,0.96481905252165134,0.91174454696233687,0.86158965947337995,0.81419378244125096,null,null,140,{"$f":"VLOOKUP($C637,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},null,null,null,null,{"$f":"-VLOOKUP($C637,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F637","v":18},18.396000000000001,18.782315999999998,19.157962319999999,19.541121566400001,19.931943997728002,20.330582877682563,20.737194535236213,21.151938425940937,21.574977194459755,22.006476738348951,22.446606273115929,22.89553839857825,23.353449166549815,23.820518149880812,24.296928512878427]
[null,null,134,{"$f":"VLOOKUP($C638,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,{"$f":"IF(VLOOKUP($C638,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,30.391528925619827,31.060142561983465,30.237438105001925,5.8309588122649068,1.5663277202284416,1.4925019487856652,1.4221564516082621,1.3551265191730095,1.2912558817940287,1.2303956336749957,1.172403887340409,1.1171454428405296,1.064491472550875,1.0143192208279759,0.96651171782111289,0.92095750677285604,null,null,134,{"$f":"VLOOKUP($C638,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,null,null,null,{"$f":"-VLOOKUP($C638,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F638","v":15.687500707410697},16.032625722973734,16.36931086315618,16.696697080419305,17.030631022027691,17.371243642468244,17.71866851531761,18.073041885623962,18.43450272333644,18.803192777803169,19.179256633359234,19.56284176602642,19.954098601346949,20.353180573373887,20.760244184841365,21.175449068538192]
[null,null,135,{"$f":"VLOOKUP($C639,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,{"$f":"IF(VLOOKUP($C639,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"AF639*(CA66-CW66)/1000","v":23.390845070422543},{"$f":"AG639*(CB66-CX66)/1000","v":23.905443661971841},{"$f":"AH639*(CC66-CY66)/1000","v":23.422303239251693},{"$f":"AI639*(CD66-CZ66)/1000","v":4.5952372458854613},{"$f":"AJ639*(CE66-DA66)/1000","v":1.2921382464356483},{"$f":"AK639*(CF66-DB66)/1000","v":1.2312358928600255},{"$f":"AL639*(CG66-DC66)/1000","v":1.1732045440769032},{"$f":"AM639*(CH66-DD66)/1000","v":1.1179083625400488},{"$f":"AN639*(CI66-DE66)/1000","v":1.0652184338606909},{"$f":"AO639*(CJ66-DF66)/1000","v":1.0150119185605195},{"$f":"AP639*(CK66-DG66)/1000","v":0.96717176690789231},{"$f":"AQ639*(CL66-DH66)/1000","v":0.9215864460294636},{"$f":"AR639*(CM66-DI66)/1000","v":0.87814967988627823},{"$f":"AS639*(CN66-DJ66)/1000","v":0.83676020150553254},{"$f":"AT639*(CO66-DK66)/1000","v":0.79732151689020225},{"$f":"AU639*(CP66-DL66)/1000","v":0.75974168005634068},null,null,135,{"$f":"VLOOKUP($C639,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,null,null,null,{"$f":"-VLOOKUP($C639,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F639","v":18.365762543964721},18.769809319931944,19.163975315650514,19.547254821963524,19.938199918402795,20.336963916770852,20.743703195106271,21.158577259008396,21.581748804188564,22.013383780272335,22.453651455877782,22.902724484995339,23.360778974695247,23.827994554189154,24.304554445272938,24.790645534178399]
[null,null,147,{"$f":"VLOOKUP($C640,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},null,{"$f":"IF(VLOOKUP($C640,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,3.4423092513796951,1.1667866543991807,0.72637708826025282,0.68641915196125025,0.64865937014802455,0.61297674628450927,0.57925701651406458,0.5473922024197565,0.5172802654565295,0.48882478019953668,0.4619346255675108,0.43652369303187649,0.41251061087720559,0.3898184836300741,null,null,147,{"$f":"VLOOKUP($C640,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},null,null,null,null,{"$f":"-VLOOKUP($C640,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F640","v":13.30200425248934},13.594648346044105,{"$f":"AG640*(1+J$23)","v":13.88013596131103},{"$f":"AH640*(1+K$23)","v":14.157738680537252},{"$f":"AI640*(1+L$23)","v":14.440893454147997},{"$f":"AJ640*(1+M$23)","v":14.729711323230957},{"$f":"AK640*(1+N$23)","v":15.024305549695576},{"$f":"AL640*(1+O$23)","v":15.324791660689488},{"$f":"AM640*(1+P$23)","v":15.631287493903278},{"$f":"AN640*(1+Q$23)","v":15.943913243781344},{"$f":"AO640*(1+R$23)","v":16.262791508656971},{"$f":"AP640*(1+S$23)","v":16.588047338830112},{"$f":"AQ640*(1+T$23)","v":16.919808285606713},{"$f":"AR640*(1+U$23)","v":17.258204451318846},{"$f":"AS640*(1+V$23)","v":17.603368540345222},{"$f":"AT640*(1+W$23)","v":17.955435911152126}]
[null,null,151,{"$f":"VLOOKUP($C641,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},null,{"$f":"IF(VLOOKUP($C641,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,21.180240000000001,21.64620528,18.785659252247999,3.0104810159493578,0.4135967524655666,0.39084427725043791,0.36934401224267915,0.34902647105867668,0.32982659380695034,0.31168289801149063,0.29453728333895762,0.278334845543869,0.26302370065244152,0.24855481881804631,0.23488186731623409,0.2219610621765799,null,null,151,{"$f":"VLOOKUP($C641,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},null,null,null,null,{"$f":"-VLOOKUP($C641,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F641","v":18},18.396000000000001,18.782315999999998,19.157962319999999,19.541121566400001,19.931943997728002,20.330582877682563,20.737194535236213,21.151938425940937,21.574977194459755,22.006476738348951,22.446606273115929,22.89553839857825,23.353449166549815,23.820518149880812,24.296928512878427]
[null,null,146,{"$f":"VLOOKUP($C642,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},null,{"$f":"IF(VLOOKUP($C642,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,73.224000000000004,74.834928000000005,64.945492264799981,10.407788670566333,1.4298803319763473,1.3512208245697941,1.2768904390345881,1.2066489481139295,1.1402714277515356,1.0775453216768776,1.0182697663110525,0.96225494754093321,0.90932149289028408,0.85929989712735511,0.8120299794697351,0.76736037064821006,null,null,146,{"$f":"VLOOKUP($C642,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},null,null,null,null,{"$f":"-VLOOKUP($C642,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F642","v":18},18.396000000000001,18.782315999999998,19.157962319999999,19.541121566400001,19.931943997728002,20.330582877682563,20.737194535236213,21.151938425940937,21.574977194459755,22.006476738348951,22.446606273115929,22.89553839857825,23.353449166549815,23.820518149880812,24.296928512878427]
[null,null,150,{"$f":"VLOOKUP($C643,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},null,{"$f":"IF(VLOOKUP($C643,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,2.658449956320851,0.90109391803773009,0.56097142863732075,0.53011244234311106,0.50095106171706394,0.47339384273292939,0.44735254092384286,0.42274376598497565,0.39948871489607579,0.37751291957547328,0.35674600841596088,0.33712148093855421,0.31857649484248513,0.30105166476953671,null,null,150,{"$f":"VLOOKUP($C643,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},null,null,null,null,{"$f":"-VLOOKUP($C643,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F643","v":18},18.396000000000001,18.782315999999998,19.157962319999999,19.541121566400001,19.931943997728002,20.330582877682563,20.737194535236213,21.151938425940937,21.574977194459755,22.006476738348951,22.446606273115929,22.89553839857825,23.353449166549815,23.820518149880812,24.296928512878427]
[null,null,3,{"$f":"VLOOKUP($C644,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},null,{"$f":"IF(VLOOKUP($C644,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,2.2324361156608838,0.56967874089062009,0.26339545457047142,0.24890606609025762,0.23521379268727735,0.22227472839815143,0.21004743948088792,0.19849277131247739,0.18757372315834572,0.17725532968702132,0.16750454900301173,0.15829015683897282,0.14958264656834019,0.14135413471824898,null,null,3,{"$f":"VLOOKUP($C644,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},null,null,null,null,{"$f":"-VLOOKUP($C644,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F644","v":11.545572354211664},11.799574946004322,12.047366019870411,12.28831334026782,12.534079607073176,12.784761199214639,13.040456423198933,13.301265551662912,13.56729086269617,13.838636679950094,14.115409413549095,14.397717601820077,14.685671953856478,14.979385392933608,15.27897310079228,15.584552562808126]
[null,null,37,{"$f":"VLOOKUP($C645,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C645,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,37,{"$f":"VLOOKUP($C645,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"-VLOOKUP($C645,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F645","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,{"$f":"VLOOKUP($C646,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C646,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,23,{"$f":"VLOOKUP($C646,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"-VLOOKUP($C646,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F646","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,{"$f":"VLOOKUP($C647,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C647,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,19,{"$f":"VLOOKUP($C647,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"-VLOOKUP($C647,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F647","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,36,{"$f":"VLOOKUP($C648,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C648,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,36,{"$f":"VLOOKUP($C648,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"-VLOOKUP($C648,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F648","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,{"$f":"VLOOKUP($C649,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C649,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,17,{"$f":"VLOOKUP($C649,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"-VLOOKUP($C649,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F649","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,95,{"$f":"VLOOKUP($C650,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C650,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,95,{"$f":"VLOOKUP($C650,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"-VLOOKUP($C650,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F650","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,128,{"$f":"VLOOKUP($C651,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C651,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,128,{"$f":"VLOOKUP($C651,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"-VLOOKUP($C651,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F651","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,137,{"$f":"VLOOKUP($C652,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C652,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,137,{"$f":"VLOOKUP($C652,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"-VLOOKUP($C652,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F652","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,92,{"$f":"VLOOKUP($C653,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C653,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,92,{"$f":"VLOOKUP($C653,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"-VLOOKUP($C653,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F653","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,34,{"$f":"VLOOKUP($C654,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C654,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,34,{"$f":"VLOOKUP($C654,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"-VLOOKUP($C654,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F654","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,33,{"$f":"VLOOKUP($C655,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C655,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,33,{"$f":"VLOOKUP($C655,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"-VLOOKUP($C655,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F655","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,46,{"$f":"VLOOKUP($C656,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C656,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,46,{"$f":"VLOOKUP($C656,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"-VLOOKUP($C656,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F656","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,50,{"$f":"VLOOKUP($C657,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C657,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,50,{"$f":"VLOOKUP($C657,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"-VLOOKUP($C657,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F657","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,90,{"$f":"VLOOKUP($C658,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C658,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,90,{"$f":"VLOOKUP($C658,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"-VLOOKUP($C658,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F658","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,52,{"$f":"VLOOKUP($C659,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C659,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,52,{"$f":"VLOOKUP($C659,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"-VLOOKUP($C659,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F659","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,88,{"$f":"VLOOKUP($C660,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C660,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,88,{"$f":"VLOOKUP($C660,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"-VLOOKUP($C660,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F660","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,91,{"$f":"VLOOKUP($C661,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C661,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,91,{"$f":"VLOOKUP($C661,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"-VLOOKUP($C661,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F661","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,108,{"$f":"VLOOKUP($C662,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C662,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,108,{"$f":"VLOOKUP($C662,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"-VLOOKUP($C662,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,145,{"$f":"VLOOKUP($C663,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C663,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,145,{"$f":"VLOOKUP($C663,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"-VLOOKUP($C663,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F663","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,144,{"$f":"VLOOKUP($C664,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C664,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,144,{"$f":"VLOOKUP($C664,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"-VLOOKUP($C664,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F664","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,{"$f":"VLOOKUP($C665,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C665,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,15,{"$f":"VLOOKUP($C665,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"-VLOOKUP($C665,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F665","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,{"$f":"VLOOKUP($C666,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C666,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,6,{"$f":"VLOOKUP($C666,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"-VLOOKUP($C666,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,{"$f":"VLOOKUP($C667,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C667,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,11,{"$f":"VLOOKUP($C667,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"-VLOOKUP($C667,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F667","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,{"$f":"VLOOKUP($C668,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C668,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,4,{"$f":"VLOOKUP($C668,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"-VLOOKUP($C668,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F668","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,{"$f":"VLOOKUP($C669,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C669,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,12,{"$f":"VLOOKUP($C669,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"-VLOOKUP($C669,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F669","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,{"$f":"VLOOKUP($C670,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C670,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,9,{"$f":"VLOOKUP($C670,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"-VLOOKUP($C670,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F670","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,{"$f":"VLOOKUP($C671,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C671,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"AF671*(CA98-CW98)/1000","v":0},{"$f":"AG671*(CB98-CX98)/1000","v":0},{"$f":"AH671*(CC98-CY98)/1000","v":0},{"$f":"AI671*(CD98-CZ98)/1000","v":0},{"$f":"AJ671*(CE98-DA98)/1000","v":0},{"$f":"AK671*(CF98-DB98)/1000","v":0},{"$f":"AL671*(CG98-DC98)/1000","v":0},{"$f":"AM671*(CH98-DD98)/1000","v":0},{"$f":"AN671*(CI98-DE98)/1000","v":0},{"$f":"AO671*(CJ98-DF98)/1000","v":0},{"$f":"AP671*(CK98-DG98)/1000","v":0},{"$f":"AQ671*(CL98-DH98)/1000","v":0},{"$f":"AR671*(CM98-DI98)/1000","v":0},{"$f":"AS671*(CN98-DJ98)/1000","v":0},{"$f":"AT671*(CO98-DK98)/1000","v":0},{"$f":"AU671*(CP98-DL98)/1000","v":0},null,null,7,{"$f":"VLOOKUP($C671,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"-VLOOKUP($C671,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F671","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,{"$f":"VLOOKUP($C672,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C672,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,10,{"$f":"VLOOKUP($C672,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"-VLOOKUP($C672,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$Z$606,0)*F672","v":0},{"$f":"AF672*(1+I$23)","v":0},{"$f":"AG672*(1+J$23)","v":0},{"$f":"AH672*(1+K$23)","v":0},{"$f":"AI672*(1+L$23)","v":0},{"$f":"AJ672*(1+M$23)","v":0},{"$f":"AK672*(1+N$23)","v":0},{"$f":"AL672*(1+O$23)","v":0},{"$f":"AM672*(1+P$23)","v":0},{"$f":"AN672*(1+Q$23)","v":0},{"$f":"AO672*(1+R$23)","v":0},{"$f":"AP672*(1+S$23)","v":0},{"$f":"AQ672*(1+T$23)","v":0},{"$f":"AR672*(1+U$23)","v":0},{"$f":"AS672*(1+V$23)","v":0},{"$f":"AT672*(1+W$23)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Age (years)",null,1,{"$f":"AG674+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"% depending on age",null,{"$f":"Assumptions_Overall!F142","v":0},{"$f":"Assumptions_Overall!G142","v":0},{"$f":"Assumptions_Overall!H142","v":0},{"$f":"Assumptions_Overall!I142","v":0},{"$f":"Assumptions_Overall!J142","v":0},{"$f":"Assumptions_Overall!K142","v":0},{"$f":"Assumptions_Overall!L142","v":0},{"$f":"Assumptions_Overall!M142","v":0},{"$f":"Assumptions_Overall!N142","v":0},{"$f":"Assumptions_Overall!O142","v":1},{"$f":"Assumptions_Overall!P142","v":0},{"$f":"Assumptions_Overall!Q142","v":0},{"$f":"Assumptions_Overall!R142","v":0},{"$f":"Assumptions_Overall!S142","v":0},{"$f":"Assumptions_Overall!T142","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio (€/unit)",{"$f":"Assumptions_Overall!G139","v":4000},{"$f":"$AF$676*AG675","v":0},{"$f":"$AF$676*AH675","v":0},0,0,0,0,0,0,0,4000,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Index",null,{"$f":"I24","v":1.022},1.0434619999999999,1.06433124,1.0856178648000001,1.1073302220960002,1.1294768265379203,1.1520663630686787,1.1751076903300524,1.1986098441366535,1.2225820410193866,1.2470336818397743,1.2719743554765697,1.297413842586101,1.3233621194378231,1.3498293618265795]
[]
[null,null,null,null,null,null,null,2024,{"$f":"H679+1","v":2025},{"$f":"I679+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,null,null,null,null,null,null,null,null,2024,{"$f":"AF679+1","v":2025},{"$f":"AG679+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,"CAPEX (k€)","Delivery Date",null,null,{"$f":"SUM(H681:H746)","v":0},0,0,0,28.373033173251464,0,63.348658203122142,794.56437419293798,1154.4646669104472,1382.5300362519033,156.10456643106448,0,0,0,0,0,null,null,null,"Capex (€/unit)",null,null,null,null,{"$f":"IFERROR(H680/BC33*1000,\"0\")","v":0},{"$f":"IFERROR(I680/BC33*1000,\"0\")","v":0},0,0,27.725499163017584,0,71.384549721520145,961.51478672745452,1500.2392095850394,1929.3026243323472,233.92694029105004,0,0,0,0,0]
[null,null,117,{"$f":"VLOOKUP($C681,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},{"$f":"YEAR(VLOOKUP($C536,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2023},{"$f":"IF(VLOOKUP($C681,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"AF681*BC34/1000*$F681","v":0},{"$f":"AG681*BC34/1000*$F681","v":0},{"$f":"AH681*BD34/1000*$F681","v":0},{"$f":"AI681*BE34/1000*$F681","v":0},{"$f":"AJ681*BF34/1000*$F681","v":0},{"$f":"AK681*BG34/1000*$F681","v":0},{"$f":"AL681*BH34/1000*$F681","v":0},{"$f":"AM681*BI34/1000*$F681","v":0},{"$f":"AN681*BJ34/1000*$F681","v":188.93251546592612},{"$f":"AO681*BK34/1000*$F681","v":0},{"$f":"AP681*BL34/1000*$F681","v":0},{"$f":"AQ681*BM34/1000*$F681","v":0},{"$f":"AR681*BN34/1000*$F681","v":0},{"$f":"AS681*BO34/1000*$F681","v":0},{"$f":"AT681*BP34/1000*$F681","v":0},{"$f":"AU681*BQ34/1000*$F681","v":0},null,null,117,{"$f":"VLOOKUP($C681,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},null,null,null,null,{"$f":"IF(AF$679-$E681>10,AF$677,0)","v":0},{"$f":"HLOOKUP(BD251,$AG$674:$AU$676,3)*AG$677","v":0},{"$f":"HLOOKUP(BE251,$AG$674:$AU$676,3)*AH$677","v":0},{"$f":"HLOOKUP(BF251,$AG$674:$AU$676,3)*AI$677","v":0},{"$f":"HLOOKUP(BG251,$AG$674:$AU$676,3)*AJ$677","v":0},{"$f":"HLOOKUP(BH251,$AG$674:$AU$676,3)*AK$677","v":0},{"$f":"HLOOKUP(BI251,$AG$674:$AU$676,3)*AL$677","v":0},{"$f":"HLOOKUP(BJ251,$AG$674:$AU$676,3)*AM$677","v":0},{"$f":"HLOOKUP(BK251,$AG$674:$AU$676,3)*AN$677","v":4700.4307613202091},{"$f":"HLOOKUP(BL251,$AG$674:$AU$676,3)*AO$677","v":0},{"$f":"HLOOKUP(BM251,$AG$674:$AU$676,3)*AP$677","v":0},{"$f":"HLOOKUP(BN251,$AG$674:$AU$676,3)*AQ$677","v":0},{"$f":"HLOOKUP(BO251,$AG$674:$AU$676,3)*AR$677","v":0},{"$f":"HLOOKUP(BP251,$AG$674:$AU$676,3)*AS$677","v":0},{"$f":"HLOOKUP(BQ251,$AG$674:$AU$676,3)*AT$677","v":0},{"$f":"HLOOKUP(BR251,$AG$674:$AU$676,3)*AU$677","v":0}]
[null,null,24,{"$f":"VLOOKUP($C682,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},{"$f":"YEAR(VLOOKUP($C537,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2022},{"$f":"IF(VLOOKUP($C682,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,0,0,0,0,0,30.658205330179957,0,0,0,0,0,0,0,0,null,null,24,{"$f":"VLOOKUP($C682,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,null,null,null,0,0,0,0,0,0,0,4608.2654522747152,0,0,0,0,0,0,0,0]
[null,null,48,{"$f":"VLOOKUP($C683,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},{"$f":"YEAR(VLOOKUP($C538,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2021},{"$f":"IF(VLOOKUP($C683,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,0,0,0,0,63.348658203122142,0,0,0,0,0,0,0,0,0,null,null,48,{"$f":"VLOOKUP($C683,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},null,null,null,null,0,0,0,0,0,0,4517.907306151681,0,0,0,0,0,0,0,0,0]
[null,null,27,{"$f":"VLOOKUP($C684,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},{"$f":"YEAR(VLOOKUP($C539,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2022},{"$f":"IF(VLOOKUP($C684,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,0,0,0,0,0,79.442042846086196,0,0,0,0,0,0,0,0,null,null,27,{"$f":"VLOOKUP($C684,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,null,null,null,0,0,0,0,0,0,0,4608.2654522747152,0,0,0,0,0,0,0,0]
[null,null,43,{"$f":"VLOOKUP($C685,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},{"$f":"YEAR(VLOOKUP($C540,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2022},{"$f":"IF(VLOOKUP($C685,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,0,0,0,0,0,140.68007349277542,0,0,0,0,0,0,0,0,null,null,43,{"$f":"VLOOKUP($C685,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},null,null,null,null,0,0,0,0,0,0,0,4608.2654522747152,0,0,0,0,0,0,0,0]
[null,null,86,{"$f":"VLOOKUP($C686,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},{"$f":"YEAR(VLOOKUP($C541,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2022},{"$f":"IF(VLOOKUP($C686,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,0,0,0,0,0,53.877474954679947,0,0,0,0,0,0,0,0,null,null,86,{"$f":"VLOOKUP($C686,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},null,null,null,null,0,0,0,0,0,0,0,4608.2654522747152,0,0,0,0,0,0,0,0]
[null,null,29,{"$f":"VLOOKUP($C687,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},{"$f":"YEAR(VLOOKUP($C542,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2022},{"$f":"IF(VLOOKUP($C687,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,0,0,0,0,0,97.127441869516005,0,0,0,0,0,0,0,0,null,null,29,{"$f":"VLOOKUP($C687,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},null,null,null,null,0,0,0,0,0,0,0,4608.2654522747152,0,0,0,0,0,0,0,0]
[null,null,54,{"$f":"VLOOKUP($C688,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},{"$f":"YEAR(VLOOKUP($C543,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2023},{"$f":"IF(VLOOKUP($C688,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,0,0,0,0,0,0,77.622222446237487,0,0,0,0,0,0,0,null,null,54,{"$f":"VLOOKUP($C688,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},null,null,null,null,0,0,0,0,0,0,0,0,4700.4307613202091,0,0,0,0,0,0,0]
[null,null,39,{"$f":"VLOOKUP($C689,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},{"$f":"YEAR(VLOOKUP($C544,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2023},{"$f":"IF(VLOOKUP($C689,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,0,0,0,0,0,0,127.73371747925617,0,0,0,0,0,0,0,null,null,39,{"$f":"VLOOKUP($C689,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},null,null,null,null,0,0,0,0,0,0,0,0,4700.4307613202091,0,0,0,0,0,0,0]
[null,null,124,{"$f":"VLOOKUP($C690,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},{"$f":"YEAR(VLOOKUP($C545,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2022},{"$f":"IF(VLOOKUP($C690,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,0,0,0,0,0,55.723351619087317,0,0,0,0,0,0,0,0,null,null,124,{"$f":"VLOOKUP($C690,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,null,null,null,0,0,0,0,0,0,0,4608.2654522747152,0,0,0,0,0,0,0,0]
[null,null,77,{"$f":"VLOOKUP($C691,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},{"$f":"YEAR(VLOOKUP($C546,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2022},{"$f":"IF(VLOOKUP($C691,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,0,0,0,0,0,53.877474954679947,0,0,0,0,0,0,0,0,null,null,77,{"$f":"VLOOKUP($C691,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},null,null,null,null,0,0,0,0,0,0,0,4608.2654522747152,0,0,0,0,0,0,0,0]
[null,null,129,{"$f":"VLOOKUP($C692,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},{"$f":"YEAR(VLOOKUP($C547,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2022},{"$f":"IF(VLOOKUP($C692,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,0,0,0,0,0,92.788984644171023,0,0,0,0,0,0,0,0,null,null,129,{"$f":"VLOOKUP($C692,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},null,null,null,null,0,0,0,0,0,0,0,4608.2654522747152,0,0,0,0,0,0,0,0]
[null,null,89,{"$f":"VLOOKUP($C693,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},{"$f":"YEAR(VLOOKUP($C548,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2023},{"$f":"IF(VLOOKUP($C693,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,0,0,0,0,0,0,59.399299979090792,0,0,0,0,0,0,0,null,null,89,{"$f":"VLOOKUP($C693,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},null,null,null,null,0,0,0,0,0,0,0,0,4700.4307613202091,0,0,0,0,0,0,0]
[null,null,70,{"$f":"VLOOKUP($C694,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},{"$f":"YEAR(VLOOKUP($C549,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2023},{"$f":"IF(VLOOKUP($C694,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,0,0,0,0,0,0,65.680342069893271,0,0,0,0,0,0,0,null,null,70,{"$f":"VLOOKUP($C694,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},null,null,null,null,0,0,0,0,0,0,0,0,4700.4307613202091,0,0,0,0,0,0,0]
[null,null,59,{"$f":"VLOOKUP($C695,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},{"$f":"YEAR(VLOOKUP($C550,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2023},{"$f":"IF(VLOOKUP($C695,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,0,0,0,0,0,0,59.709401881721156,0,0,0,0,0,0,0,null,null,59,{"$f":"VLOOKUP($C695,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},null,null,null,null,0,0,0,0,0,0,0,0,4700.4307613202091,0,0,0,0,0,0,0]
[null,null,130,{"$f":"VLOOKUP($C696,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},{"$f":"YEAR(VLOOKUP($C551,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2023},{"$f":"IF(VLOOKUP($C696,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,0,0,0,0,0,0,80.385679802188051,0,0,0,0,0,0,0,null,null,130,{"$f":"VLOOKUP($C696,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,null,null,null,0,0,0,0,0,0,0,0,4700.4307613202091,0,0,0,0,0,0,0]
[null,null,127,{"$f":"VLOOKUP($C697,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},{"$f":"YEAR(VLOOKUP($C552,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2023},{"$f":"IF(VLOOKUP($C697,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,0,0,0,0,0,0,72.070766086374206,0,0,0,0,0,0,0,null,null,127,{"$f":"VLOOKUP($C697,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,null,null,null,0,0,0,0,0,0,0,0,4700.4307613202091,0,0,0,0,0,0,0]
[null,null,71,{"$f":"VLOOKUP($C698,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},{"$f":"YEAR(VLOOKUP($C553,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2024},{"$f":"IF(VLOOKUP($C698,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,0,0,0,0,0,0,0,133.73838329711444,0,0,0,0,0,0,null,null,71,{"$f":"VLOOKUP($C698,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},null,null,null,null,0,0,0,0,0,0,0,0,0,4794.4393765466139,0,0,0,0,0,0]
[null,null,74,{"$f":"VLOOKUP($C699,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},{"$f":"YEAR(VLOOKUP($C554,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2022},{"$f":"IF(VLOOKUP($C699,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,0,0,0,0,0,6.2662865722268393,0,0,0,0,0,0,0,0,null,null,74,{"$f":"VLOOKUP($C699,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,null,null,null,0,0,0,0,0,0,0,4608.2654522747152,0,0,0,0,0,0,0,0]
[null,null,98,{"$f":"VLOOKUP($C700,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},{"$f":"YEAR(VLOOKUP($C555,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2022},{"$f":"IF(VLOOKUP($C700,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,0,0,0,0,0,53.877474954679947,0,0,0,0,0,0,0,0,null,null,98,{"$f":"VLOOKUP($C700,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},null,null,null,null,0,0,0,0,0,0,0,4608.2654522747152,0,0,0,0,0,0,0,0]
[null,null,114,{"$f":"VLOOKUP($C701,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},{"$f":"YEAR(VLOOKUP($C556,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2022},{"$f":"IF(VLOOKUP($C701,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,0,0,0,0,0,130.24556295485519,0,0,0,0,0,0,0,0,null,null,114,{"$f":"VLOOKUP($C701,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,null,null,null,0,0,0,0,0,0,0,4608.2654522747152,0,0,0,0,0,0,0,0]
[null,null,118,{"$f":"VLOOKUP($C702,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},{"$f":"YEAR(VLOOKUP($C557,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2023},{"$f":"IF(VLOOKUP($C702,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,0,0,0,0,0,0,64.47683931925971,0,0,0,0,0,0,0,null,null,118,{"$f":"VLOOKUP($C702,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},null,null,null,null,0,0,0,0,0,0,0,0,4700.4307613202091,0,0,0,0,0,0,0]
[null,null,115,{"$f":"VLOOKUP($C703,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},{"$f":"YEAR(VLOOKUP($C558,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2023},{"$f":"IF(VLOOKUP($C703,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,0,0,0,0,0,0,58.426408748832529,0,0,0,0,0,0,0,null,null,115,{"$f":"VLOOKUP($C703,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},null,null,null,null,0,0,0,0,0,0,0,0,4700.4307613202091,0,0,0,0,0,0,0]
[null,null,112,{"$f":"VLOOKUP($C704,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},{"$f":"YEAR(VLOOKUP($C559,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2023},{"$f":"IF(VLOOKUP($C704,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,0,0,0,0,0,0,194.4750399439026,0,0,0,0,0,0,0,null,null,112,{"$f":"VLOOKUP($C704,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},null,null,null,null,0,0,0,0,0,0,0,0,4700.4307613202091,0,0,0,0,0,0,0]
[null,null,133,{"$f":"VLOOKUP($C705,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},{"$f":"YEAR(VLOOKUP($C560,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2024},{"$f":"IF(VLOOKUP($C705,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,0,0,0,0,0,0,0,91.687676676737169,0,0,0,0,0,0,null,null,133,{"$f":"VLOOKUP($C705,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},null,null,null,null,0,0,0,0,0,0,0,0,0,4794.4393765466139,0,0,0,0,0,0]
[null,null,105,{"$f":"VLOOKUP($C706,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},{"$f":"YEAR(VLOOKUP($C561,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2024},{"$f":"IF(VLOOKUP($C706,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,0,0,0,0,0,0,0,145.3678079316461,0,0,0,0,0,0,null,null,105,{"$f":"VLOOKUP($C706,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,null,null,null,0,0,0,0,0,0,0,0,0,4794.4393765466139,0,0,0,0,0,0]
[null,null,104,{"$f":"VLOOKUP($C707,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},{"$f":"YEAR(VLOOKUP($C562,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2024},{"$f":"IF(VLOOKUP($C707,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,0,0,0,0,0,0,0,52.068279166291397,0,0,0,0,0,0,null,null,104,{"$f":"VLOOKUP($C707,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},null,null,null,null,0,0,0,0,0,0,0,0,0,4794.4393765466139,0,0,0,0,0,0]
[null,null,106,{"$f":"VLOOKUP($C708,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},{"$f":"YEAR(VLOOKUP($C563,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2024},{"$f":"IF(VLOOKUP($C708,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,0,0,0,0,0,0,0,150.80361040228036,0,0,0,0,0,0,null,null,106,{"$f":"VLOOKUP($C708,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},null,null,null,null,0,0,0,0,0,0,0,0,0,4794.4393765466139,0,0,0,0,0,0]
[null,null,136,{"$f":"VLOOKUP($C709,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},{"$f":"YEAR(VLOOKUP($C564,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2023},{"$f":"IF(VLOOKUP($C709,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,0,0,0,0,0,0,105.55243368776515,0,0,0,0,0,0,0,null,null,136,{"$f":"VLOOKUP($C709,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},null,null,null,null,0,0,0,0,0,0,0,0,4700.4307613202091,0,0,0,0,0,0,0]
[null,null,142,{"$f":"VLOOKUP($C710,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},{"$f":"YEAR(VLOOKUP($C565,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2024},{"$f":"IF(VLOOKUP($C710,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,0,0,0,0,0,0,0,130.15716693872332,0,0,0,0,0,0,null,null,142,{"$f":"VLOOKUP($C710,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},null,null,null,null,0,0,0,0,0,0,0,0,0,4794.4393765466139,0,0,0,0,0,0]
[null,null,140,{"$f":"VLOOKUP($C711,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},{"$f":"YEAR(VLOOKUP($C566,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2024},{"$f":"IF(VLOOKUP($C711,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,0,0,0,0,0,0,0,202.550735890439,0,0,0,0,0,0,null,null,140,{"$f":"VLOOKUP($C711,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},null,null,null,null,0,0,0,0,0,0,0,0,0,4794.4393765466139,0,0,0,0,0,0]
[null,null,134,{"$f":"VLOOKUP($C712,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},{"$f":"YEAR(VLOOKUP($C567,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2024},{"$f":"IF(VLOOKUP($C712,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,0,0,0,0,0,0,0,179.12671688769333,0,0,0,0,0,0,null,null,134,{"$f":"VLOOKUP($C712,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,null,null,null,0,0,0,0,0,0,0,0,0,4794.4393765466139,0,0,0,0,0,0]
[null,null,135,{"$f":"VLOOKUP($C713,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},{"$f":"YEAR(VLOOKUP($C568,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2024},{"$f":"IF(VLOOKUP($C713,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"AF713*BC66/1000*$F713","v":0},{"$f":"AG713*BC66/1000*$F713","v":0},{"$f":"AH713*BD66/1000*$F713","v":0},{"$f":"AI713*BE66/1000*$F713","v":0},{"$f":"AJ713*BF66/1000*$F713","v":0},{"$f":"AK713*BG66/1000*$F713","v":0},{"$f":"AL713*BH66/1000*$F713","v":0},{"$f":"AM713*BI66/1000*$F713","v":0},{"$f":"AN713*BJ66/1000*$F713","v":0},{"$f":"AO713*BK66/1000*$F713","v":130.06216055669762},{"$f":"AP713*BL66/1000*$F713","v":0},{"$f":"AQ713*BM66/1000*$F713","v":0},{"$f":"AR713*BN66/1000*$F713","v":0},{"$f":"AS713*BO66/1000*$F713","v":0},{"$f":"AT713*BP66/1000*$F713","v":0},{"$f":"AU713*BQ66/1000*$F713","v":0},null,null,135,{"$f":"VLOOKUP($C713,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,null,null,null,{"$f":"IF(AF$679-$E713>10,AF$677,0)","v":0},{"$f":"HLOOKUP(BD283,$AG$674:$AU$676,3)*AG$677","v":0},{"$f":"HLOOKUP(BE283,$AG$674:$AU$676,3)*AH$677","v":0},{"$f":"HLOOKUP(BF283,$AG$674:$AU$676,3)*AI$677","v":0},{"$f":"HLOOKUP(BG283,$AG$674:$AU$676,3)*AJ$677","v":0},{"$f":"HLOOKUP(BH283,$AG$674:$AU$676,3)*AK$677","v":0},{"$f":"HLOOKUP(BI283,$AG$674:$AU$676,3)*AL$677","v":0},{"$f":"HLOOKUP(BJ283,$AG$674:$AU$676,3)*AM$677","v":0},{"$f":"HLOOKUP(BK283,$AG$674:$AU$676,3)*AN$677","v":0},{"$f":"HLOOKUP(BL283,$AG$674:$AU$676,3)*AO$677","v":4794.4393765466139},{"$f":"HLOOKUP(BM283,$AG$674:$AU$676,3)*AP$677","v":0},{"$f":"HLOOKUP(BN283,$AG$674:$AU$676,3)*AQ$677","v":0},{"$f":"HLOOKUP(BO283,$AG$674:$AU$676,3)*AR$677","v":0},{"$f":"HLOOKUP(BP283,$AG$674:$AU$676,3)*AS$677","v":0},{"$f":"HLOOKUP(BQ283,$AG$674:$AU$676,3)*AT$677","v":0},{"$f":"HLOOKUP(BR283,$AG$674:$AU$676,3)*AU$677","v":0}]
[null,null,147,{"$f":"VLOOKUP($C714,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},{"$f":"YEAR(VLOOKUP($C569,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2024},{"$f":"IF(VLOOKUP($C714,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,0,0,0,0,0,0,0,101.2753679452195,0,0,0,0,0,0,null,null,147,{"$f":"VLOOKUP($C714,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},null,null,null,null,0,0,0,0,0,0,0,0,0,4794.4393765466139,0,0,0,0,0,0]
[null,null,151,{"$f":"VLOOKUP($C715,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},{"$f":"YEAR(VLOOKUP($C570,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2025},{"$f":"IF(VLOOKUP($C715,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,0,0,0,0,0,0,0,0,32.021449524320914,0,0,0,0,0,null,null,151,{"$f":"VLOOKUP($C715,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,4890.3281640775467,0,0,0,0,0]
[null,null,146,{"$f":"VLOOKUP($C716,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},{"$f":"YEAR(VLOOKUP($C571,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2025},{"$f":"IF(VLOOKUP($C716,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,0,0,0,0,0,0,0,0,124.08311690674356,0,0,0,0,0,null,null,146,{"$f":"VLOOKUP($C716,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},null,null,null,null,0,0,0,0,0,0,0,0,0,0,4890.3281640775467,0,0,0,0,0]
[null,null,150,{"$f":"VLOOKUP($C717,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},{"$f":"YEAR(VLOOKUP($C572,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2024},{"$f":"IF(VLOOKUP($C717,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,0,0,0,0,0,0,0,65.692130559061283,0,0,0,0,0,0,null,null,150,{"$f":"VLOOKUP($C717,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},null,null,null,null,0,0,0,0,0,0,0,0,0,4794.4393765466139,0,0,0,0,0,0]
[null,null,3,{"$f":"VLOOKUP($C718,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},{"$f":"YEAR(VLOOKUP($C573,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":2019},{"$f":"IF(VLOOKUP($C718,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,0,0,0,0,28.373033173251464,0,0,0,0,0,0,0,0,0,0,0,null,null,3,{"$f":"VLOOKUP($C718,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},null,null,null,null,0,0,0,0,4342.4714592,0,0,0,0,0,0,0,0,0,0,0]
[null,null,37,{"$f":"VLOOKUP($C719,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"YEAR(VLOOKUP($C574,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"IF(VLOOKUP($C719,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,37,{"$f":"VLOOKUP($C719,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,{"$f":"VLOOKUP($C720,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"YEAR(VLOOKUP($C575,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"IF(VLOOKUP($C720,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,23,{"$f":"VLOOKUP($C720,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,{"$f":"VLOOKUP($C721,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"YEAR(VLOOKUP($C576,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"IF(VLOOKUP($C721,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,19,{"$f":"VLOOKUP($C721,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,36,{"$f":"VLOOKUP($C722,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"YEAR(VLOOKUP($C577,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"IF(VLOOKUP($C722,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,36,{"$f":"VLOOKUP($C722,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,{"$f":"VLOOKUP($C723,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"YEAR(VLOOKUP($C578,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"IF(VLOOKUP($C723,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,17,{"$f":"VLOOKUP($C723,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,95,{"$f":"VLOOKUP($C724,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"YEAR(VLOOKUP($C579,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"IF(VLOOKUP($C724,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,95,{"$f":"VLOOKUP($C724,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,128,{"$f":"VLOOKUP($C725,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"YEAR(VLOOKUP($C580,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"IF(VLOOKUP($C725,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,128,{"$f":"VLOOKUP($C725,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,137,{"$f":"VLOOKUP($C726,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"YEAR(VLOOKUP($C581,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"IF(VLOOKUP($C726,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,137,{"$f":"VLOOKUP($C726,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,92,{"$f":"VLOOKUP($C727,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"YEAR(VLOOKUP($C582,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"IF(VLOOKUP($C727,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,92,{"$f":"VLOOKUP($C727,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,34,{"$f":"VLOOKUP($C728,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"YEAR(VLOOKUP($C583,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"IF(VLOOKUP($C728,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,34,{"$f":"VLOOKUP($C728,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,33,{"$f":"VLOOKUP($C729,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"YEAR(VLOOKUP($C584,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"IF(VLOOKUP($C729,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,33,{"$f":"VLOOKUP($C729,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,46,{"$f":"VLOOKUP($C730,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"YEAR(VLOOKUP($C585,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"IF(VLOOKUP($C730,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,46,{"$f":"VLOOKUP($C730,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,50,{"$f":"VLOOKUP($C731,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"YEAR(VLOOKUP($C586,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"IF(VLOOKUP($C731,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,50,{"$f":"VLOOKUP($C731,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,90,{"$f":"VLOOKUP($C732,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"YEAR(VLOOKUP($C587,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"IF(VLOOKUP($C732,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,90,{"$f":"VLOOKUP($C732,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,52,{"$f":"VLOOKUP($C733,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"YEAR(VLOOKUP($C588,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"IF(VLOOKUP($C733,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,52,{"$f":"VLOOKUP($C733,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,88,{"$f":"VLOOKUP($C734,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"YEAR(VLOOKUP($C589,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"IF(VLOOKUP($C734,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,88,{"$f":"VLOOKUP($C734,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,91,{"$f":"VLOOKUP($C735,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"YEAR(VLOOKUP($C590,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"IF(VLOOKUP($C735,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,91,{"$f":"VLOOKUP($C735,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,108,{"$f":"VLOOKUP($C736,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"YEAR(VLOOKUP($C591,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"IF(VLOOKUP($C736,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,108,{"$f":"VLOOKUP($C736,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,145,{"$f":"VLOOKUP($C737,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"YEAR(VLOOKUP($C592,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"IF(VLOOKUP($C737,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,145,{"$f":"VLOOKUP($C737,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,144,{"$f":"VLOOKUP($C738,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"YEAR(VLOOKUP($C593,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"IF(VLOOKUP($C738,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,144,{"$f":"VLOOKUP($C738,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,{"$f":"VLOOKUP($C739,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"YEAR(VLOOKUP($C594,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"IF(VLOOKUP($C739,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,15,{"$f":"VLOOKUP($C739,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,{"$f":"VLOOKUP($C740,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"YEAR(VLOOKUP($C595,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"IF(VLOOKUP($C740,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,6,{"$f":"VLOOKUP($C740,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,{"$f":"VLOOKUP($C741,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"YEAR(VLOOKUP($C596,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"IF(VLOOKUP($C741,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,11,{"$f":"VLOOKUP($C741,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,{"$f":"VLOOKUP($C742,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"YEAR(VLOOKUP($C597,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"IF(VLOOKUP($C742,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,4,{"$f":"VLOOKUP($C742,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,{"$f":"VLOOKUP($C743,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"YEAR(VLOOKUP($C598,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"IF(VLOOKUP($C743,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,12,{"$f":"VLOOKUP($C743,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,{"$f":"VLOOKUP($C744,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"YEAR(VLOOKUP($C599,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"IF(VLOOKUP($C744,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,9,{"$f":"VLOOKUP($C744,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,{"$f":"VLOOKUP($C745,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"YEAR(VLOOKUP($C600,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"IF(VLOOKUP($C745,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"AF745*BC98/1000*$F745","v":0},{"$f":"AG745*BC98/1000*$F745","v":0},{"$f":"AH745*BD98/1000*$F745","v":0},{"$f":"AI745*BE98/1000*$F745","v":0},{"$f":"AJ745*BF98/1000*$F745","v":0},{"$f":"AK745*BG98/1000*$F745","v":0},{"$f":"AL745*BH98/1000*$F745","v":0},{"$f":"AM745*BI98/1000*$F745","v":0},{"$f":"AN745*BJ98/1000*$F745","v":0},{"$f":"AO745*BK98/1000*$F745","v":0},{"$f":"AP745*BL98/1000*$F745","v":0},{"$f":"AQ745*BM98/1000*$F745","v":0},{"$f":"AR745*BN98/1000*$F745","v":0},{"$f":"AS745*BO98/1000*$F745","v":0},{"$f":"AT745*BP98/1000*$F745","v":0},{"$f":"AU745*BQ98/1000*$F745","v":0},null,null,7,{"$f":"VLOOKUP($C745,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,0,{"$f":"HLOOKUP(BD315,$AG$674:$AU$676,3)*AG$677","v":0},{"$f":"HLOOKUP(BE315,$AG$674:$AU$676,3)*AH$677","v":0},{"$f":"HLOOKUP(BF315,$AG$674:$AU$676,3)*AI$677","v":0},{"$f":"HLOOKUP(BG315,$AG$674:$AU$676,3)*AJ$677","v":0},{"$f":"HLOOKUP(BH315,$AG$674:$AU$676,3)*AK$677","v":0},{"$f":"HLOOKUP(BI315,$AG$674:$AU$676,3)*AL$677","v":0},{"$f":"HLOOKUP(BJ315,$AG$674:$AU$676,3)*AM$677","v":0},{"$f":"HLOOKUP(BK315,$AG$674:$AU$676,3)*AN$677","v":0},{"$f":"HLOOKUP(BL315,$AG$674:$AU$676,3)*AO$677","v":0},{"$f":"HLOOKUP(BM315,$AG$674:$AU$676,3)*AP$677","v":0},{"$f":"HLOOKUP(BN315,$AG$674:$AU$676,3)*AQ$677","v":0},{"$f":"HLOOKUP(BO315,$AG$674:$AU$676,3)*AR$677","v":0},{"$f":"HLOOKUP(BP315,$AG$674:$AU$676,3)*AS$677","v":0},{"$f":"HLOOKUP(BQ315,$AG$674:$AU$676,3)*AT$677","v":0},{"$f":"HLOOKUP(BR315,$AG$674:$AU$676,3)*AU$677","v":0}]
[null,null,10,{"$f":"VLOOKUP($C746,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"YEAR(VLOOKUP($C601,'Assumptions_Asset level'!$A$15:$K$80,$C$534,0))","v":1900},{"$f":"IF(VLOOKUP($C746,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,10,{"$f":"VLOOKUP($C746,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,2024,{"$f":"H749+1","v":2025},{"$f":"I749+1","v":2026},{"$f":"J749+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,"NOI € after capex (k€)",null,1,null,{"$f":"SUM(H751:H816)","v":10715.331364272795},10936.054670152265,7619.8485870088798,11246.002046059699,10821.190679600204,10278.188142255329,9701.1733683998846,8442.3090384220595,7605.5920220396256,6917.1044527672593,7763.9738525796365,7565.318571030868,7226.5427426168953,6903.0264502373748,6594.0782441227102,6299.0381932467408]
[null,null,117,{"$f":"VLOOKUP($C751,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},null,{"$f":"IF(VLOOKUP($C751,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"(BC105-SUM(,H681,H607,H251,H178,H536,H465,H392,H322))*$F751","v":393.04882556583397},{"$f":"(BD105-SUM(,I681,I607,I251,I178,I536,I465,I392,I322))*$F751","v":411.38990077939917},{"$f":"(BE105-SUM(,J681,J607,J251,J178,J536,J465,J392,J322))*$F751","v":262.47383858878703},{"$f":"(BF105-SUM(,K681,K607,K251,K178,K536,K465,K392,K322))*$F751","v":340.0827265984837},{"$f":"(BG105-SUM(,L681,L607,L251,L178,L536,L465,L392,L322))*$F751","v":321.42366155540049},{"$f":"(BH105-SUM(,M681,M607,M251,M178,M536,M465,M392,M322))*$F751","v":305.4355489503285},{"$f":"(BI105-SUM(,N681,N607,N251,N178,N536,N465,N392,N322))*$F751","v":283.33907625725999},{"$f":"(BJ105-SUM(,O681,O607,O251,O178,O536,O465,O392,O322))*$F751","v":269.25451624388427},{"$f":"(BK105-SUM(,P681,P607,P251,P178,P536,P465,P392,P322))*$F751","v":57.726109053314588},{"$f":"(BL105-SUM(,Q681,Q607,Q251,Q178,Q536,Q465,Q392,Q322))*$F751","v":234.44433976763744},{"$f":"(BM105-SUM(,R681,R607,R251,R178,R536,R465,R392,R322))*$F751","v":222.83373126773191},{"$f":"(BN105-SUM(,S681,S607,S251,S178,S536,S465,S392,S322))*$F751","v":211.79702812149355},{"$f":"(BO105-SUM(,T681,T607,T251,T178,T536,T465,T392,T322))*$F751","v":201.30592396390443},{"$f":"(BP105-SUM(,U681,U607,U251,U178,U536,U465,U392,U322))*$F751","v":191.33350512256555},{"$f":"(BQ105-SUM(,V681,V607,V251,V178,V536,V465,V392,V322))*$F751","v":181.85418228977116},{"$f":"(BR105-SUM(,W681,W607,W251,W178,W536,W465,W392,W322))*$F751","v":172.84362553597077}]
[null,null,24,{"$f":"VLOOKUP($C752,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,{"$f":"IF(VLOOKUP($C752,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,131.00092807993551,122.15499844152001,87.125366434654296,116.46620797224449,112.9499966100249,107.09502732326672,102.57890317871359,66.100295885367345,92.68540456442561,88.783588442983444,85.045858703409962,81.465322963744768,78.035377969127751,74.749697481591596,71.602220676220696,68.587141022545936]
[null,null,48,{"$f":"VLOOKUP($C753,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},null,{"$f":"IF(VLOOKUP($C753,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,175.93660685600003,174.91428158319999,121.27080511265466,150.02125131463796,141.91482907397042,134.84651061820375,61.681953563876533,118.80818635677477,112.89503363520713,107.27580419191682,101.93590910710091,96.861482411293537,92.03934532504249,87.456972263963465,83.10245852204946,78.964489550578321]
[null,null,27,{"$f":"VLOOKUP($C754,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,{"$f":"IF(VLOOKUP($C754,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,233.84538385533338,217.62325759978665,154.39657266671992,216.67512769008209,211.04379705807085,199.32972163200679,190.94497444284116,99.59773142433545,171.5274220594971,164.329816073849,157.43379154309278,150.82673327432119,144.49655275992245,138.43166623674759,132.62097365697878,127.05383853292858]
[null,null,43,{"$f":"VLOOKUP($C755,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},null,{"$f":"IF(VLOOKUP($C755,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,694.631922992,683.61707330239983,498.50631649600371,593.19589971009066,568.17044212844951,534.59011145691125,507.79234117198718,334.79911179282072,451.67685967634668,429.0653222626716,407.58504143322773,387.17945947398971,367.79484413389588,349.38014759285204,331.88687246263265,315.26894447034033]
[null,null,86,{"$f":"VLOOKUP($C756,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},null,{"$f":"IF(VLOOKUP($C756,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,110.73785144959999,109.15808782511999,76.212575344321181,92.752738663020807,89.33437364128082,82.928390666978487,78.805075975764709,18.382505638169832,68.680475094697101,65.277953098018941,62.043682516109833,58.969361046787022,56.047095077303808,53.269379621480013,50.629079238620555,48.119409886353921]
[null,null,29,{"$f":"VLOOKUP($C757,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},null,{"$f":"IF(VLOOKUP($C757,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,248.77400237679996,255.39078344404001,185.39969372599478,221.8019464028182,215.05485781640905,202.54699624283899,194.04523652486199,84.037446897955704,173.58410631416069,166.31994799017329,159.35921772720485,152.68926808015522,146.2979774831648,140.17372844554654,134.30538664877969,128.68228090747292]
[null,null,54,{"$f":"VLOOKUP($C758,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},null,{"$f":"IF(VLOOKUP($C758,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,336.96658681760005,351.99887076896005,260.21610647220552,309.63944988107801,296.5643072500186,284.06078200940505,269.28740891041087,257.92967093906702,165.64428263749389,233.02427759641478,223.21283870007898,213.81409027197884,204.81069352777732,196.18603720947254,187.92420710381879,180.00995683570193]
[null,null,39,{"$f":"VLOOKUP($C759,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},null,{"$f":"IF(VLOOKUP($C759,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,462.35182905475347,482.33104349710942,334.38660061822452,410.71546292958413,392.27619495037368,375.76123788340601,355.34186051493634,340.37802473777163,192.08297060495536,306.37893009558428,293.50505982124935,281.17144952745508,269.35545986518667,258.03539860342647,247.19048108159279,236.80079230972012]
[null,null,124,{"$f":"VLOOKUP($C760,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,{"$f":"IF(VLOOKUP($C760,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,188.53992276835555,187.79999839049771,136.42804174219552,174.40536262051808,169.24112535408523,160.12377292847845,153.38117580713131,88.482380823535848,138.14655567056468,132.34164330828577,126.78034112747616,121.45244059104895,116.34816024423105,111.45812788107608,106.77336345402377,102.28526269562254]
[null,null,77,{"$f":"VLOOKUP($C761,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},null,{"$f":"IF(VLOOKUP($C761,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,119.70026500671997,123.91729397855997,87.405058551971791,105.87667809446441,101.84182402161051,94.80805324508259,90.087489771761284,29.097693923326432,78.856949768924622,74.942793202414634,71.222606218155818,67.686794016201475,64.326235427259803,61.132259587686974,58.096623760087652,55.211492243430015]
[null,null,129,{"$f":"VLOOKUP($C762,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},null,{"$f":"IF(VLOOKUP($C762,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,269.65880850463998,279.92079443999995,196.34776139454419,238.25533592291143,228.75345932982998,213.94773431484271,203.25758517787517,95.788734234520859,179.17722735713721,170.2448310854958,161.75724993926872,153.69236001183754,146.02913627869825,138.74759810025552,131.82875742264662,125.25456954328213]
[null,null,89,{"$f":"VLOOKUP($C763,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},null,{"$f":"IF(VLOOKUP($C763,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,187.59624599506628,196.3558322515326,132.55939747566165,161.6156360935901,152.88422995404778,145.24801450829779,135.81930589894412,129.03464199475633,60.293589481799074,113.72788790871716,108.05982210396392,102.67392933740349,97.556179816847362,92.69324033824671,88.072439754298046,83.681736151794283]
[null,null,70,{"$f":"VLOOKUP($C764,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},null,{"$f":"IF(VLOOKUP($C764,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,194.57348844108617,203.17310448256615,139.90427424351975,169.60772882198509,161.75030678388958,154.95180281923132,146.07778687340272,139.93992337548912,65.177368775567402,125.37510464385528,120.12181921463667,115.08828122924641,110.26531612820334,105.64413155305942,101.21630146468857,96.97375091957646]
[null,null,59,{"$f":"VLOOKUP($C765,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},null,{"$f":"IF(VLOOKUP($C765,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,217.08307688463807,226.58969213380891,157.47357642057034,184.74932454375067,176.39207895817611,168.96684763508398,159.70580338125399,152.98288771957854,83.922447651218008,137.59967620099314,131.82049645363222,126.28371587858172,120.9791829388101,115.89717049634895,111.02835810513417,106.36381504094462]
[null,null,130,{"$f":"VLOOKUP($C766,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,{"$f":"IF(VLOOKUP($C766,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,291.83884625375873,304.60544425392607,200.26680022147661,307.98439398531298,296.46907267160964,283.98891634798366,269.12097976276721,257.77204966319385,162.59683719111044,232.7545580578925,222.95667768653635,213.57081281476525,204.57965799649796,195.96663367590656,187.71585578569903,179.81210661647737]
[null,null,127,{"$f":"VLOOKUP($C767,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,{"$f":"IF(VLOOKUP($C767,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,290.21080286686049,303.06095493963005,202.51511800102588,300.12495684259045,288.82239005194663,276.65664685188136,262.39060043526723,251.31931101817668,165.13059969029283,227.20959781778924,217.63831705034022,208.46984704603491,199.6872535500782,191.27431336302124,183.21548452529191,175.49587774996448]
[null,null,71,{"$f":"VLOOKUP($C768,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},null,{"$f":"IF(VLOOKUP($C768,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,430.3218083380043,449.0715697105623,362.38704038650178,384.55835875025457,370.10272752563458,349.22478242205511,334.51416485983123,315.63552308930883,302.3626792843362,149.38918623180777,271.25359508137956,259.87682929890548,248.97648886319575,238.53265744407025,228.5262496165623,218.93897627570144]
[null,null,74,{"$f":"VLOOKUP($C769,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,{"$f":"IF(VLOOKUP($C769,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,22.772116524799998,21.490082161919993,15.805778733452087,18.330577711396693,17.737908483507248,16.768034557320913,16.063248746454832,8.8162837035206145,14.45011734357357,13.844143385318677,13.263541783009298,12.707252072175564,12.174258021456572,11.663585791905508,11.174302172685568,10.705512889996188]
[null,null,98,{"$f":"VLOOKUP($C770,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},null,{"$f":"IF(VLOOKUP($C770,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,188.19332646360004,188.10078945591999,137.23064131044796,162.76180680068512,155.91270283717,146.15365404039511,138.84102868763264,75.390060014280891,122.81241082098151,116.67934132203351,110.85227480475942,105.31595874793369,100.0559000397037,95.058327214130671,90.310154563001177,85.798948029932333]
[null,null,114,{"$f":"VLOOKUP($C771,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,{"$f":"IF(VLOOKUP($C771,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,555.35446376946948,521.99181898744769,385.48572956664782,478.91353154539365,463.3018652859048,439.11067649734827,420.58860863438196,266.25225081402868,379.80354179146207,363.81145836441499,348.49206214692504,333.81708963936717,319.75946332133111,306.29324195924119,293.39357299259291,281.03664691202653]
[null,null,118,{"$f":"VLOOKUP($C772,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},null,{"$f":"IF(VLOOKUP($C772,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,182.83198717554353,191.38516963536694,125.52990287589311,164.23091929023957,155.51208284929257,147.74983682903587,138.01373160817423,131.12262228686694,56.955191637025322,115.38422755677905,109.63726656118511,104.1762030134288,98.986833254630881,94.055658216099815,89.369848526451904,84.917211343397852]
[null,null,115,{"$f":"VLOOKUP($C773,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},null,{"$f":"IF(VLOOKUP($C773,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,189.49776373952,197.36495271660795,131.61173078297708,181.00883865085208,173.50824268403403,166.21013781635074,157.11118151534606,150.49738640458685,82.887022024619441,135.37845455199476,129.69240352959423,124.24485327461417,119.02581514354779,114.02571809961567,109.2353912881579,104.64604733740209]
[null,null,112,{"$f":"VLOOKUP($C774,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},null,{"$f":"IF(VLOOKUP($C774,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,791.86377604911183,826.423828951936,571.41108254900178,733.20795656194286,702.15200639979344,672.57058605057898,637.21682040224096,610.35022846477773,380.65975031720365,550.9310355693209,527.74476469317472,505.53325658842448,484.25558145176058,463.87252573474808,444.34652029122481,425.64157152749169]
[null,null,133,{"$f":"VLOOKUP($C775,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},null,{"$f":"IF(VLOOKUP($C775,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,297.39522828439345,306.11811839791272,232.6295087066797,266.55437956234209,257.26550222560633,242.80566091666543,232.57457386303665,219.4922977683666,210.25923469441213,105.25667395764552,188.68158615754746,180.76496759752038,173.1800187735094,165.91286773572094,158.95022160132442,152.27934243570539]
[null,null,105,{"$f":"VLOOKUP($C776,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,{"$f":"IF(VLOOKUP($C776,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,519.19216375324299,540.67670617316298,420.87921546762306,445.27554159152737,428.32138723194828,404.52341305432225,387.475145723921,365.94135581785201,350.54385347654767,183.33902151251908,314.91049241816228,301.6923776358903,289.02829070652166,276.8950477050837,265.27043306144378,254.13315919992479]
[null,null,104,{"$f":"VLOOKUP($C777,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},null,{"$f":"IF(VLOOKUP($C777,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,77.504398494258453,81.34927484181415,54.042829812304845,132.22940298080974,129.04609668089662,120.48956154698789,114.46535153578751,106.84720762472656,101.51421101002661,41.840535748856865,89.234063060908085,84.791725298250185,80.570263068587465,76.558709751878553,72.746642367870592,69.12415467468351]
[null,null,106,{"$f":"VLOOKUP($C778,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},null,{"$f":"IF(VLOOKUP($C778,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,411.07178950973173,423.62689220999471,342.0136407185966,457.30621681791791,443.55319518779976,418.92143221936919,401.26252390354091,378.94947298455793,363.00124464064714,189.56819720571104,326.08286513293774,312.39293406851311,299.27694329921246,286.71086911893195,274.67169156463711,263.13735256607492]
[null,null,136,{"$f":"VLOOKUP($C779,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},null,{"$f":"IF(VLOOKUP($C779,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,254.82889810946386,266.13081446048898,177.41559408685794,242.41270080359376,231.65067775159753,221.92958933919186,208.81733846155353,200.05354719240836,80.958914285312062,178.70926617969042,171.23293564456861,164.06878545387747,157.2038086344686,150.62553878788884,144.32202768921763,138.28182381105159]
[null,null,142,{"$f":"VLOOKUP($C780,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},null,{"$f":"IF(VLOOKUP($C780,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,366.04854083084859,382.2643644535616,305.85804847260982,334.52972557708762,322.48353897491961,303.76890921107224,290.98694856235602,274.08332978070524,262.57292511669539,115.04292702079007,234.93400984939672,225.09698199877676,215.67111523686907,206.63925901492811,197.98497650650361,189.69251498590202]
[null,null,140,{"$f":"VLOOKUP($C781,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},null,{"$f":"IF(VLOOKUP($C781,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,406.94363950681111,426.54448517027407,348.42685610644412,374.44578304645478,358.06192064005722,331.92862536479839,315.38263148914439,292.28893535223574,277.75526576845328,51.518168595323402,241.48595728070018,229.52500288370098,218.15536172241843,207.34786376038187,197.07477443204164,187.30972420000796]
[null,null,134,{"$f":"VLOOKUP($C782,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,{"$f":"IF(VLOOKUP($C782,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,456.946237730554,469.63051533677498,318.46512074578123,686.16444285053126,671.52650054017658,636.20058333496627,609.33902775271099,577.19934700241947,552.85923668066425,341.68555066644547,498.89170402972474,477.89278071347871,457.7767941825719,438.50666411384088,420.04686532163976,402.36336263635451]
[null,null,135,{"$f":"VLOOKUP($C783,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,{"$f":"IF(VLOOKUP($C783,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"(BC137-SUM(,H713,H639,H283,H210,H568,H497,H424,H354))*$F783","v":350.07509093315713},{"$f":"(BD137-SUM(,I713,I639,I283,I210,I568,I497,I424,I354))*$F783","v":360.30167725175784},{"$f":"(BE137-SUM(,J713,J639,J283,J210,J568,J497,J424,J354))*$F783","v":254.84780350080655},{"$f":"(BF137-SUM(,K713,K639,K283,K210,K568,K497,K424,K354))*$F783","v":509.55166509861294},{"$f":"(BG137-SUM(,L713,L639,L283,L210,L568,L497,L424,L354))*$F783","v":498.24847850238513},{"$f":"(BH137-SUM(,M713,M639,M283,M210,M568,M497,M424,M354))*$F783","v":472.14258750027562},{"$f":"(BI137-SUM(,N713,N639,N283,N210,N568,N497,N424,N354))*$F783","v":452.20611251425464},{"$f":"(BJ137-SUM(,O713,O639,O283,O210,O568,O497,O424,O354))*$F783","v":428.45556794071081},{"$f":"(BK137-SUM(,P713,P639,P283,P210,P568,P497,P424,P354))*$F783","v":410.38577355022886},{"$f":"(BL137-SUM(,Q713,Q639,Q283,Q210,Q568,Q497,Q424,Q354))*$F783","v":256.67475777444128},{"$f":"(BM137-SUM(,R713,R639,R283,R210,R568,R497,R424,R354))*$F783","v":370.45684892126155},{"$f":"(BN137-SUM(,S713,S639,S283,S210,S568,S497,S424,S354))*$F783","v":354.86139264746771},{"$f":"(BO137-SUM(,T713,T639,T283,T210,T568,T497,T424,T354))*$F783","v":339.92179387014278},{"$f":"(BP137-SUM(,U713,U639,U283,U210,U568,U497,U424,U354))*$F783","v":325.61050315410898},{"$f":"(BQ137-SUM(,V713,V639,V283,V210,V568,V497,V424,V354))*$F783","v":311.90112674911381},{"$f":"(BR137-SUM(,W713,W639,W283,W210,W568,W497,W424,W354))*$F783","v":298.7683781825657}]
[null,null,147,{"$f":"VLOOKUP($C784,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},null,{"$f":"IF(VLOOKUP($C784,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,372.86040879585931,388.31058324718424,296.43607122902966,314.33318959509103,299.90488873768356,280.75355611148785,266.69761131212397,249.65916569113125,237.17739358538375,119.10663010072841,209.38779628227644,198.94150878217718,189.01586009045798,179.58493082771162,170.62409036442489,162.10993283234677]
[null,null,151,{"$f":"VLOOKUP($C785,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},null,{"$f":"IF(VLOOKUP($C785,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,-21.180240000000001,-28.83484528,-77.149367255177452,177.41460031743156,177.01409912125479,168.21901444360597,158.46301031232596,150.50849039531658,141.7877478230549,134.67563980948324,94.337632294509532,120.02816681013839,114.01427645326149,108.30154496350907,102.87490005187317,97.720023268814856]
[null,null,146,{"$f":"VLOOKUP($C786,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},null,{"$f":"IF(VLOOKUP($C786,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,-73.224000000000004,-102.69090800000001,-310.50419847499353,759.91123695624924,755.58351286627067,718.03089474938997,676.89143179613643,642.90086447717113,606.10075904202063,575.68564630262904,416.66407083865261,513.63974244161227,487.89052861776975,463.43152760097792,440.19812501523882,418.12894050895454]
[null,null,150,{"$f":"VLOOKUP($C787,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},null,{"$f":"IF(VLOOKUP($C787,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,236.59006604160001,236.17707028752005,180.56869886475448,191.9423621965301,183.2071381459744,171.35518633028894,162.78003248235945,152.24294528166823,144.63557952394669,68.513407375544887,127.51502588653642,121.1576909112743,115.1169614996134,109.3770892499345,103.92310804701691,98.740795261842464]
[null,null,3,{"$f":"VLOOKUP($C788,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},null,{"$f":"IF(VLOOKUP($C788,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,152.94850645384238,156.62029787000108,113.56895531210968,136.94858126759019,102.20925971910192,124.04530448559427,117.82528658751494,111.91704366669477,106.30493039631808,100.97411179108838,95.910495569211093,91.10069505700173,86.531993879912534,82.19231241941894,78.070175947353121,74.154684353860247]
[null,null,37,{"$f":"VLOOKUP($C789,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C789,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,{"$f":"VLOOKUP($C790,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C790,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,{"$f":"VLOOKUP($C791,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C791,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,36,{"$f":"VLOOKUP($C792,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C792,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,{"$f":"VLOOKUP($C793,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C793,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,95,{"$f":"VLOOKUP($C794,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C794,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,128,{"$f":"VLOOKUP($C795,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C795,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,137,{"$f":"VLOOKUP($C796,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C796,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,92,{"$f":"VLOOKUP($C797,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C797,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,34,{"$f":"VLOOKUP($C798,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C798,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,33,{"$f":"VLOOKUP($C799,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C799,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,46,{"$f":"VLOOKUP($C800,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C800,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,50,{"$f":"VLOOKUP($C801,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C801,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,90,{"$f":"VLOOKUP($C802,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C802,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,52,{"$f":"VLOOKUP($C803,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C803,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,88,{"$f":"VLOOKUP($C804,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C804,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,91,{"$f":"VLOOKUP($C805,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C805,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,108,{"$f":"VLOOKUP($C806,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C806,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,145,{"$f":"VLOOKUP($C807,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C807,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,144,{"$f":"VLOOKUP($C808,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C808,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,{"$f":"VLOOKUP($C809,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C809,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,{"$f":"VLOOKUP($C810,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C810,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,{"$f":"VLOOKUP($C811,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C811,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,{"$f":"VLOOKUP($C812,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C812,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,{"$f":"VLOOKUP($C813,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C813,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,{"$f":"VLOOKUP($C814,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C814,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,{"$f":"VLOOKUP($C815,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C815,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"(BC169-SUM(,H745,H671,H315,H242,H600,H529,H456,H386))*$F815","v":0},{"$f":"(BD169-SUM(,I745,I671,I315,I242,I600,I529,I456,I386))*$F815","v":0},{"$f":"(BE169-SUM(,J745,J671,J315,J242,J600,J529,J456,J386))*$F815","v":0},{"$f":"(BF169-SUM(,K745,K671,K315,K242,K600,K529,K456,K386))*$F815","v":0},{"$f":"(BG169-SUM(,L745,L671,L315,L242,L600,L529,L456,L386))*$F815","v":0},{"$f":"(BH169-SUM(,M745,M671,M315,M242,M600,M529,M456,M386))*$F815","v":0},{"$f":"(BI169-SUM(,N745,N671,N315,N242,N600,N529,N456,N386))*$F815","v":0},{"$f":"(BJ169-SUM(,O745,O671,O315,O242,O600,O529,O456,O386))*$F815","v":0},{"$f":"(BK169-SUM(,P745,P671,P315,P242,P600,P529,P456,P386))*$F815","v":0},{"$f":"(BL169-SUM(,Q745,Q671,Q315,Q242,Q600,Q529,Q456,Q386))*$F815","v":0},{"$f":"(BM169-SUM(,R745,R671,R315,R242,R600,R529,R456,R386))*$F815","v":0},{"$f":"(BN169-SUM(,S745,S671,S315,S242,S600,S529,S456,S386))*$F815","v":0},{"$f":"(BO169-SUM(,T745,T671,T315,T242,T600,T529,T456,T386))*$F815","v":0},{"$f":"(BP169-SUM(,U745,U671,U315,U242,U600,U529,U456,U386))*$F815","v":0},{"$f":"(BQ169-SUM(,V745,V671,V315,V242,V600,V529,V456,V386))*$F815","v":0},{"$f":"(BR169-SUM(,W745,W671,W315,W242,W600,W529,W456,W386))*$F815","v":0}]
[null,null,10,{"$f":"VLOOKUP($C816,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C816,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"VALUATION"]
[]
[]
[null,null,null,null,null,"Total value €/m² 2025",null,2024,{"$f":"H822+1","v":2025},{"$f":"I822+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,"Valuation (k€ ) - Block conso excl TT",null,{"$f":"IFERROR(I823/CB33*1000,0)","v":4712.1183816883949},null,{"$f":"SUM(H824:H889)","v":365909.46899667551},365909.46899667551,342838.25073970557,313895.50810716132,302559.13910556305,291598.47946176602,281039.40377569426,270866.93735452218,261066.76281602145,251625.09889731114,242528.68037541391,233764.73852363721,225320.98231677554,217185.58035560083,209347.14348282918,201794.70806383813]
[null,null,117,{"$f":"VLOOKUP($C824,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},{"$f":"IF(VLOOKUP($C824,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},2804.3135672567037,null,{"$f":"H895","v":10544.667703055968},{"$f":"I895","v":10544.667703055968},9918.3343241748153,9192.2042711780632,8812.6537155218248,8448.0021582488534,8098.4411859067659,7763.3443233938824,7442.1130807937225,7134.1737272202081,6838.9762716062924,6555.9934803855967,6284.7199358338121,6024.6711333739531,5775.3826162332907,5536.4091459063775]
[null,null,24,{"$f":"VLOOKUP($C825,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},{"$f":"IF(VLOOKUP($C825,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},8384.8289343367578,null,{"$f":"H896","v":4360.3625907231444},4360.3625907231444,4111.329997804266,3809.1816653728642,3682.3766458371738,3559.431880085438,3440.5927287871923,3325.7212717158536,3214.6850409279441,3107.3559892871294,3003.6103447855699,2903.3284678053856,2806.3947131500986,2712.6972966824346,2622.1281664147041,2534.5828779031053]
[null,null,48,{"$f":"VLOOKUP($C826,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},{"$f":"IF(VLOOKUP($C826,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},4710.7456711590903,null,{"$f":"H897","v":4920.8449280927853},4920.8449280927853,4633.1111597324752,4302.8782112478748,4125.1866882092536,3954.49403774954,3790.865199077929,3634.0069833724456,3483.63923846015,3339.4934019848542,3201.3120241549223,3068.8483079222942,2941.8656681938505,2820.1373092816921,2703.4458198376569,2591.5827845486197]
[null,null,27,{"$f":"VLOOKUP($C827,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},{"$f":"IF(VLOOKUP($C827,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},3653.5619642816973,null,{"$f":"H898","v":6317.3009212001971},6317.3009212001971,5949.6577444737641,5500.0748891798321,5317.0102778821301,5139.4893755254352,4967.8966676040636,4802.0329418529946,4641.7069270070078,4486.7337348816436,4336.9346501816717,4192.1369243995459,4052.1735766016036,3916.8832008654249,3786.1097801463075,3659.7025063581987]
[null,null,43,{"$f":"VLOOKUP($C828,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},{"$f":"IF(VLOOKUP($C828,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},6370.8068193091294,null,{"$f":"H899","v":19084.89857246797},19084.89857246797,17968.958146530011,16688.189819299194,15999.034858325078,15337.024173434027,14702.409623450887,14094.054111187728,13510.871100514369,12951.819004995314,12415.899336925175,11902.154923968899,11409.668199616694,10937.559564376295,10484.985814775779,10051.138637370999]
[null,null,86,{"$f":"VLOOKUP($C829,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},{"$f":"IF(VLOOKUP($C829,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},3252.7820297757116,null,{"$f":"H900","v":3134.9012090166393},3134.9012090166393,2951.5959125708823,2741.2158488644764,2628.0146855387134,2519.272263431174,2415.0299530805337,2315.1009739631409,2219.3068507564667,2127.476491611973,2039.4458841141397,1955.057802344319,1874.1615260694418,1796.6125715501128,1722.2724334873101,1651.008337646804]
[null,null,29,{"$f":"VLOOKUP($C830,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},{"$f":"IF(VLOOKUP($C830,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},3815.7711812800803,null,{"$f":"H901","v":6697.2889465355483},6697.2889465355483,6361.9519740690557,5979.3869888652507,5780.1369984482726,5587.154044530992,5400.6151049379141,5220.3041599698845,5046.0132768405056,4877.54146306247,4714.694436711754,4557.2844023768102,4405.1298345926552,4258.0552685054563,4115.8910975262224,3978.4733777402603]
[null,null,54,{"$f":"VLOOKUP($C831,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},{"$f":"IF(VLOOKUP($C831,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},3794.4305888421964,null,{"$f":"H902","v":8863.2206909470442},8863.2206909470442,8419.4343146190477,7913.1461852642242,7649.4579000740951,7394.0634376559074,7147.1970112157051,6908.5727393644001,6677.9154429676464,6454.9591277124591,6239.446680073851,6031.1295708050548,5829.7675683332591,5635.1284617242418,5446.9877928964061,5265.1285977754087]
[null,null,39,{"$f":"VLOOKUP($C832,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},{"$f":"IF(VLOOKUP($C832,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},4917.7380660888175,null,{"$f":"H903","v":12691.600046200698},12691.600046200698,12035.339107544643,11274.438964309087,10898.829341019788,10534.947064656499,10183.215604241561,9843.2274375713387,9514.5904941355511,9196.9257893557933,8889.8669918639025,8593.0600010383532,8306.1625386549658,8028.8437541711955,7760.783843188834,7501.6736786551501]
[null,null,124,{"$f":"VLOOKUP($C833,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},{"$f":"IF(VLOOKUP($C833,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},3932.6056955793033,null,{"$f":"H904","v":5471.8275648290428},5471.8275648290428,5176.4423191509532,4826.8770297678902,4666.1208892799104,4510.3316831095808,4359.7447330923387,4214.1854444975916,4073.4859602750698,3937.4840255840459,3806.0228028090755,3678.9506906898437,3556.1211494943918,3437.3925320293033,3322.6279202919654,3211.6949675765459]
[null,null,77,{"$f":"VLOOKUP($C834,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},{"$f":"IF(VLOOKUP($C834,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},2880.8460444618086,null,{"$f":"H905","v":3087.4027058497204},3087.4027058497204,2906.8747623804143,2699.6822753968322,2588.1962812123688,2481.1014715610045,2378.4385901550713,2280.0236864788503,2185.6809893813684,2095.2419993148219,2008.5451889002891,1925.4357144300109,1845.7651393108135,1769.3911689508684,1696.17739661629,1625.9930598036706]
[null,null,129,{"$f":"VLOOKUP($C835,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},{"$f":"IF(VLOOKUP($C835,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},3308.8211190887405,null,{"$f":"H906","v":8359.736557377706},8359.736557377706,7870.9224335223525,7309.9089303052706,7008.039161436569,6718.0593691497979,6440.0798748814232,6173.6025972350435,5918.1516020172439,5673.2706442985946,5438.5223576377066,5213.4874729181856,4997.764069518511,4790.9668574669668,4592.7264892994936,4402.6889003914794]
[null,null,89,{"$f":"VLOOKUP($C836,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},{"$f":"IF(VLOOKUP($C836,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},3664.3572013052299,null,{"$f":"H907","v":5984.8113990317661},5984.8113990317661,5634.8649239989581,5233.2302569230915,5017.1189451193632,4809.5197756413336,4610.5117286082923,4419.738223020544,4236.8585332623479,4061.5460294410414,3893.4875969451787,3732.3830772027941,3577.9447315871184,3429.896727504763,3287.9746457485039,3151.9250082348112]
[null,null,70,{"$f":"VLOOKUP($C837,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},{"$f":"IF(VLOOKUP($C837,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},4213.6059371669562,null,{"$f":"H908","v":5557.3248705294973},5557.3248705294973,5279.0665316743243,4961.6189907605285,4796.2838923294194,4636.1491007810364,4481.3614700548651,4331.7417497622464,4187.1173999314842,4047.3216395624759,3912.19325599486,3781.5764189935244,3655.3205010449706,3533.2799036534648,3415.3138894366534,3301.2864198270258]
[null,null,59,{"$f":"VLOOKUP($C838,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},{"$f":"IF(VLOOKUP($C838,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},3683.9190889054807,null,{"$f":"H909","v":5528.8257686293464},5528.8257686293464,5251.9943956144543,4936.1747908079096,4771.6875646764465,4612.3739771872888,4458.3801291827895,4309.5276895070556,4165.6450030087599,4026.566143974977,3892.1307264769384,3762.1837194089426,3636.5752677062787,3515.1605195321658,3397.7994592344162,3284.3567458791958]
[null,null,130,{"$f":"VLOOKUP($C839,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},{"$f":"IF(VLOOKUP($C839,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},6232.3149440868492,null,{"$f":"H910","v":11893.625192996462},11893.625192996462,11148.536863577348,10210.629520511959,9871.0042757368719,9541.4370557591665,9222.8760283276279,8914.9508272687799,8617.3063596045522,8329.5993813160239,8051.4981083258408,7782.6818338689891,7522.840558653349,7271.6746333681003,7028.8944131277131,6794.2199234530881]
[null,null,127,{"$f":"VLOOKUP($C840,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},{"$f":"IF(VLOOKUP($C840,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},6376.3604219005547,null,{"$f":"H911","v":11817.627587929392},11817.627587929392,11092.75587647385,10187.555354093956,9848.630795135301,9519.8107185507779,9201.9717317203031,8894.7444647682496,8597.7746292053598,8310.7197590001888,8033.2488220873183,7765.0418386061501,7505.789511899744,7255.1928718334966,7012.9629300223669,6778.8203465690858]
[null,null,71,{"$f":"VLOOKUP($C841,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},{"$f":"IF(VLOOKUP($C841,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},3708.7804414407515,null,{"$f":"H912","v":10658.664110656575},10658.664110656575,10201.84870191277,9725.8634920466411,9401.4508756465329,9087.5628849024233,8784.1554005844646,8490.877814563326,8207.3919203520454,7933.3708016294495,7668.4984568699683,7412.4694349265556,7164.9884827840269,6925.7702050728794,6694.538734950971,6471.0274159734881]
[null,null,74,{"$f":"VLOOKUP($C842,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},{"$f":"IF(VLOOKUP($C842,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},3238.4648714822092,null,{"$f":"H913","v":503.48413356933912},503.48413356933912,478.27440372434052,449.51419916291968,434.535121869161,420.02718348956398,406.00368874001344,392.44839784170779,379.34567896815162,366.68042204583128,354.43802148329513,342.60435932761857,331.16578898356158,320.109119476297,309.42160023956023,299.09090641167938]
[null,null,98,{"$f":"VLOOKUP($C843,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},{"$f":"IF(VLOOKUP($C843,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},3096.3127453943052,null,{"$f":"H914","v":4968.3434312597037},4968.3434312597037,4677.8323099229428,4344.4117847155176,4165.0050925355963,3992.6648296197086,3827.4565620033909,3669.0842708567347,3517.2650998352483,3371.7278942820053,3232.2127193687729,3098.4703958366022,2970.2620549524786,2847.3587118809351,2729.5408567086761,2616.5980623917526]
[null,null,114,{"$f":"VLOOKUP($C844,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},{"$f":"IF(VLOOKUP($C844,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},8845.0746244756374,null,{"$f":"H915","v":18571.914738265245},18571.914738265245,17579.728520603392,16411.210925940504,15864.602078143032,15334.925851940719,14822.936961536627,14328.041895174916,13849.669946165888,13387.269455313695,12940.307181745487,12508.267687961472,12090.652745431727,11686.980760038407,11296.786216700722,10919.619142542339]
[null,null,118,{"$f":"VLOOKUP($C845,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},{"$f":"IF(VLOOKUP($C845,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},4095.6544166397721,null,{"$f":"H916","v":5614.3230743297991},5614.3230743297991,5270.9006248962141,4865.4541581417889,4664.6087214578029,4471.5955786283621,4286.5701411007512,4109.200673044249,3939.1703892762425,3776.1756094172551,3619.9252187661086,3470.1401483500031,3326.5528764970422,3188.9069510326367,3056.9565312464397,2930.4659488117568]
[null,null,115,{"$f":"VLOOKUP($C846,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},{"$f":"IF(VLOOKUP($C846,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},6821.3119836425349,null,{"$f":"H917","v":6488.2955326011052},6488.2955326011052,6117.7306939004657,5668.1287090406659,5479.4406298622871,5296.496675595542,5119.6619471931408,4948.7312169540919,4783.5073702696864,4623.7998707693014,4469.4245435480261,4320.2033627692344,4175.9642463649607,4036.5408575906372,3901.7724132053222,3771.5034980562546]
[null,null,112,{"$f":"VLOOKUP($C847,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},{"$f":"IF(VLOOKUP($C847,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},6173.3005195688947,null,{"$f":"H918","v":24414.230627796253},24414.230627796253,23087.595692113951,21512.894819037545,20796.457750680274,20102.119968592175,19430.968233688516,18782.224308078326,18155.14006902359,17548.992362107958,16963.082176974163,16396.733841202426,15849.294241124184,15320.132068650499,14808.637093246736,14314.21945821386]
[null,null,133,{"$f":"VLOOKUP($C848,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},{"$f":"IF(VLOOKUP($C848,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},3868.3420888474452,null,{"$f":"H919","v":7989.2482326757399},7989.2482326757399,7608.0751253069147,7184.2961370888033,6944.8168269542712,6712.9485783785831,6488.8226098428877,6272.1795583067715,6062.7695927446039,5860.3512212956193,5664.6910148194711,5475.563337700808,5292.7500876459917,5116.0404441672308,4945.2306254641153,4780.1236534221616]
[null,null,105,{"$f":"VLOOKUP($C849,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},{"$f":"IF(VLOOKUP($C849,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},4173.6924690804681,null,{"$f":"H920","v":12634.601842400394},12634.601842400394,12093.10051118002,11528.875618914464,11144.322339224496,10772.244774438697,10412.590626361258,10064.944289990392,9728.904861023364,9404.0848183308062,9090.1095789991541,8786.6170663567846,8493.2572924266933,8209.6919543198983,7935.5940441040884,7670.6474716976245]
[null,null,104,{"$f":"VLOOKUP($C850,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},{"$f":"IF(VLOOKUP($C850,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},5029.6365781655422,null,{"$f":"H921","v":4692.8521128915763},4692.8521128915763,4315.6139054120513,3805.9035746423888,3649.2663170999026,3498.2650251297164,3353.514009110203,3214.7524873410925,3081.7326323478628,2954.216865738415,2831.9774396405733,2714.7960299212941,2602.4633462517331,2494.7787583069803,2391.5499374328883,2292.5925131399858]
[null,null,106,{"$f":"VLOOKUP($C851,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},{"$f":"IF(VLOOKUP($C851,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},4242.80216877577,null,{"$f":"H922","v":13318.580288004026},13318.580288004026,12571.77204014806,11672.81457360381,11284.175815593107,10907.427319658904,10543.259820391097,10191.250816909127,9850.9943776976834,9522.0981185568216,9204.1827558746736,8896.8816692240143,8599.8404785751427,8312.7166356243179,8035.1790287666217,7766.9076012575861]
[null,null,136,{"$f":"VLOOKUP($C852,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},{"$f":"IF(VLOOKUP($C852,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},3833.2418847192635,null,{"$f":"H923","v":7618.759907973772},7618.759907973772,7192.5732819743316,6680.0924028798618,6457.6787693509714,6242.0741302967162,6033.6693011930374,5832.2225044495426,5637.5014346118451,5449.2815390708611,5267.3457623879158,5091.4842959787002,4921.4943361617497,4757.1798502849615,4598.3513506604722,4444.8256760472032]
[null,null,142,{"$f":"VLOOKUP($C853,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},{"$f":"IF(VLOOKUP($C853,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},3513.8512257841985,null,{"$f":"H924","v":8682.7263789127537},8682.7263789127537,8295.6173403942375,7881.9809394671111,7619.1331631211397,7364.7516080378755,7118.8638179343779,6881.1855096015961,6651.4425937304841,6429.3701304753158,6214.712025570424,6007.2207349982391,5806.656979521189,5612.7894687445732,5425.3946343921498,5244.2563724869069]
[null,null,140,{"$f":"VLOOKUP($C854,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},{"$f":"IF(VLOOKUP($C854,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},3421.9573494110637,null,{"$f":"H925","v":11428.139861960657},11428.139861960657,10843.037467845021,10233.55788143797,9810.5237811152729,9404.5834145853332,9015.4410720659162,8642.4006377399273,8284.7958503876471,7941.9880146345222,7613.3648630155567,7298.3394624358762,6996.3491658865405,6706.8546075361955,6429.3387394037572,6163.3059078916076]
[null,null,134,{"$f":"VLOOKUP($C855,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},{"$f":"IF(VLOOKUP($C855,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"IFERROR(I855/CB65*1000,0)","v":5503.6645878865238},null,{"$f":"H926","v":23388.26295939081},23388.26295939081,21649.890948178901,19333.353516578503,18691.469700649581,18067.407359247885,17464.188812582859,16881.109973069819,16317.49845250525,15772.704293276414,15246.099238020459,14737.076005073779,14245.04758815409,13769.446579424006,13309.724515155514,12865.351243240893]
[null,null,135,{"$f":"VLOOKUP($C856,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},{"$f":"IF(VLOOKUP($C856,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},5709.2313414351738,null,{"$f":"H927","v":16966.46533122339},16966.46533122339,15744.719566433674,14132.195144995687,13662.817732274179,13206.650148432349,12765.718244550208,12339.507771253893,11927.527235076501,11529.301539475784,11144.371450039798,10772.293064867587,10412.637302660964,10064.989407907402,9728.9484725833863,9404.1269738267601]
[null,null,147,{"$f":"VLOOKUP($C857,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},{"$f":"IF(VLOOKUP($C857,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},3995.4002118526469,null,{"$f":"H928","v":8644.7275763792186},8644.7275763792186,8202.131417904382,7741.0953217859978,7421.0944645177906,7114.0240293205779,6819.6603288279175,6537.4767916403443,6266.9694296365424,6007.6551066645188,5759.0706777590667,5520.7721619423519,5292.3339492574851,5073.3480406134167,4863.4233190834757,4662.1848513560808]
[null,null,151,{"$f":"VLOOKUP($C858,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},{"$f":"IF(VLOOKUP($C858,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},6297.1806217827525,null,{"$f":"H929","v":7409.7664940393297},7409.7664940393297,6516.9401446865113,5131.1546242912837,4921.6801021941583,4718.0238512480537,4522.8017332856516,4335.6574871127814,4156.2568855091313,3984.2795123202973,3819.4182096015193,3661.3785289727798,3509.8782057232465,3364.6466546760653,3225.4244869132331,3091.9630464973989]
[null,null,146,{"$f":"VLOOKUP($C859,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},{"$f":"IF(VLOOKUP($C859,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},6982.3266700632812,null,{"$f":"H930","v":28404.104893817428},28404.104893817428,24981.60388796496,19669.426059783258,18866.440391744272,18085.758096450874,17337.406644261664,16620.020367265661,15932.318061118334,15273.071463894476,14641.103136805823,14035.284361062322,13454.53312193911,12897.812176258249,12364.127199834056,11852.525011573362]
[null,null,150,{"$f":"VLOOKUP($C860,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},{"$f":"IF(VLOOKUP($C860,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},4461.9398043184028,null,{"$f":"H931","v":5509.8263673625788},5509.8263673625788,5227.7321125104827,4933.8849303690959,4729.9283400223267,4534.2131175889372,4346.5966930991117,4166.7434496169208,3994.3321639441688,3829.0549031488131,3670.6164759343496,3518.7339054138047,3373.1359237025708,3233.5624874239338,3099.7643132619937,2971.5024327324463]
[null,null,3,{"$f":"VLOOKUP($C861,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},{"$f":"IF(VLOOKUP($C861,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},3981.89815456312,null,{"$f":"H932","v":3685.8838457528973},3685.8838457528973,3470.3612547803095,3223.005301089142,3089.9081757243057,2962.0534491251387,2839.4897630159012,2721.9975087809066,2609.3668427076045,2501.3966022589275,2397.8939485948085,2298.6740221502914,2203.5596124695271,2112.3808417013456,2024.9748611911418,1941.1855606271529]
[null,null,37,{"$f":"VLOOKUP($C862,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C862,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,{"$f":"H933","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,{"$f":"VLOOKUP($C863,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C863,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,{"$f":"H934","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,{"$f":"VLOOKUP($C864,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C864,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,{"$f":"H935","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,36,{"$f":"VLOOKUP($C865,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C865,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,{"$f":"H936","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,{"$f":"VLOOKUP($C866,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C866,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,{"$f":"H937","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,95,{"$f":"VLOOKUP($C867,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C867,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,{"$f":"H938","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,128,{"$f":"VLOOKUP($C868,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C868,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,{"$f":"H939","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,137,{"$f":"VLOOKUP($C869,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C869,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,{"$f":"H940","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,92,{"$f":"VLOOKUP($C870,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C870,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,{"$f":"H941","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,34,{"$f":"VLOOKUP($C871,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C871,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,{"$f":"H942","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,33,{"$f":"VLOOKUP($C872,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C872,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,{"$f":"H943","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,46,{"$f":"VLOOKUP($C873,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C873,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,{"$f":"H944","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,50,{"$f":"VLOOKUP($C874,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C874,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,{"$f":"H945","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,90,{"$f":"VLOOKUP($C875,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C875,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,{"$f":"H946","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,52,{"$f":"VLOOKUP($C876,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C876,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,{"$f":"H947","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,88,{"$f":"VLOOKUP($C877,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C877,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,{"$f":"H948","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,91,{"$f":"VLOOKUP($C878,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C878,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,{"$f":"H949","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,108,{"$f":"VLOOKUP($C879,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C879,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,{"$f":"H950","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,145,{"$f":"VLOOKUP($C880,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C880,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,{"$f":"H951","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,144,{"$f":"VLOOKUP($C881,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C881,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,{"$f":"H952","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,{"$f":"VLOOKUP($C882,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C882,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,{"$f":"H953","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,{"$f":"VLOOKUP($C883,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C883,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,{"$f":"H954","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,{"$f":"VLOOKUP($C884,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C884,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,{"$f":"H955","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,{"$f":"VLOOKUP($C885,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C885,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,{"$f":"H956","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,{"$f":"VLOOKUP($C886,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C886,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,{"$f":"H957","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,{"$f":"VLOOKUP($C887,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C887,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"IFERROR(I887/CB97*1000,0)","v":0},null,{"$f":"H958","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,{"$f":"VLOOKUP($C888,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C888,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,{"$f":"H959","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,{"$f":"VLOOKUP($C889,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C889,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,{"$f":"H960","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year of sale",{"$f":"Assumptions_Overall!G72","v":10}]
[null,null,null,null,null,null,null,2024,{"$f":"H893+1","v":2025},{"$f":"I893+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,null,null,null,null,null,null,null,null,2024,{"$f":"AF893+1","v":2025},{"$f":"AG893+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,null,null,null,"Total area for bloc sale at exit date","Flat bloc value at exit date","Target bloc exit \nvalue \n(€)","Target bloc exit \nvalue (€/m²)"]
[null,null,{"$f":"'Assumptions_Asset level'!$AJ$7","v":36},"Valuation (k€) - Residential bloc excl TT",null,null,null,{"$f":"SUM(H895:H960)","v":365909.46899667551},365909.46899667551,342838.25073970557,313895.50810716132,302559.13910556305,291598.47946176602,281039.40377569426,270866.93735452218,261066.76281602145,251625.09889731114,242528.68037541391,233764.73852363721,225320.98231677554,217185.58035560083,209347.14348282918,201794.70806383813,null,null,null,"Valuation (€ /m²) - Residential bloc excl. TT",null,null,{"$f":"(BB894/AG894)^(1/$AZ$892)-1","v":3.3996753954448344E-2},null,{"$f":"H894/CA33*1000","v":4712.1183816883949},4712.1183816883949,4862.0233185466641,4999.9908862931989,5174.951862843076,5355.9415930893329,5543.2584880997956,5737.1233544842025,5937.7649364516601,6145.4199621639946,6360.3334227924634,6582.7588606932568,6812.9586676265099,7051.2043933668929,7297.7770650676348,7552.9675177524441,null,null,null,{"$f":"SUM(AY895:AY960)","v":35511.666684235563},{"$f":"SUM(AZ895:AZ960)","v":166179006.68563741},{"$f":"SUM('Summary BP'!I131:Q131)*1000","v":233764738.52363738},{"$f":"IFERROR(BA894/AY894,\"\")","v":6582.7588606932622}]
[null,null,117,{"$f":"VLOOKUP($C895,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},{"$f":"IF(VLOOKUP($C895,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C895,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E895/1000","v":10544.667703055968},{"$f":"H895","v":10544.667703055968},{"$f":"AH895*CC34/1000","v":9918.3343241748153},{"$f":"AI895*CD34/1000","v":9192.2042711780632},{"$f":"AJ895*CE34/1000","v":8812.6537155218248},{"$f":"AK895*CF34/1000","v":8448.0021582488534},{"$f":"AL895*CG34/1000","v":8098.4411859067659},{"$f":"AM895*CH34/1000","v":7763.3443233938824},{"$f":"AN895*CI34/1000","v":7442.1130807937225},{"$f":"AO895*CJ34/1000","v":7134.1737272202081},{"$f":"AP895*CK34/1000","v":6838.9762716062924},{"$f":"AQ895*CL34/1000","v":6555.9934803855967},{"$f":"AR895*CM34/1000","v":6284.7199358338121},{"$f":"AS895*CN34/1000","v":6024.6711333739531},{"$f":"AT895*CO34/1000","v":5775.3826162332907},{"$f":"AU895*CP34/1000","v":5536.4091459063775},null,null,null,117,{"$f":"VLOOKUP($C895,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},null,{"$f":"IFERROR((BB895/AG895)^(1/$AZ$892)-1,$AD$894)","v":3.4713902480075776E-2},null,{"$f":"IFERROR(H895/CA34*1000,0)","v":2804.3135672567037},{"$f":"AF895","v":2804.3135672567037},{"$f":"AG895*(1+$AD895)","v":2901.6622349540062},3002.3902548083183,3106.6149373208641,3214.4576652981673,3326.0440352176597,3441.5040035006432,{"$f":"AM895*(1+$AD895)","v":3560.9720378629549},{"$f":"AN895*(1+$AD895)","v":3684.5872739196061},{"$f":"AO895*(1+$AD895)","v":3812.4936772257797},{"$f":"AP895*(1+$AD895)","v":3944.8402109429007},{"$f":"AQ895*(1+$AD895)","v":4081.7810093250541},{"$f":"AR895*(1+$AD895)","v":4223.4755572277891},{"$f":"AS895*(1+$AD895)","v":4370.0888758483779},{"$f":"AT895*(1+$AD895)","v":4521.791714913843},null,null,1,{"$f":"INDEX($CB$34:$CP$99,AX895,$AZ$892+1)","v":1661.916105549577},{"$f":"AF895*AY895","v":4660533.8824351029},{"$f":"AZ895*$BA$894/$AZ$894","v":6555993.4803856025},{"$f":"IFERROR(BA895/AY895,\"\")","v":3944.8402109429039}]
[null,null,24,{"$f":"VLOOKUP($C896,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},{"$f":"IF(VLOOKUP($C896,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C896,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E896/1000","v":4360.3625907231444},{"$f":"H896","v":4360.3625907231444},4111.329997804266,3809.1816653728642,3682.3766458371738,3559.431880085438,3440.5927287871923,3325.7212717158536,3214.6850409279441,3107.3559892871294,3003.6103447855699,2903.3284678053856,2806.3947131500986,2712.6972966824346,2622.1281664147041,2534.5828779031053,null,null,null,24,{"$f":"VLOOKUP($C896,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,{"$f":"IFERROR((BB896/AG896)^(1/$AZ$892)-1,$AD$894)","v":3.4713902480075776E-2},null,8384.8289343367578,{"$f":"AF896","v":8384.8289343367578},{"$f":"AG896*(1+$AD896)","v":8675.8990682754411},8977.073382458535,9288.7026324136841,9611.1497497617165,9944.79026489635,10290.012744336769,10647.219243262412,11016.825773757009,11399.262789307195,11794.975686119962,12204.425321842795,12628.088552290614,13066.458786804591,13520.046562889655,null,null,{"$f":"AX895+1","v":2},246.14959327317234,{"$f":"AF896*AY896","v":2063922.23185212},{"$f":"AZ896*$BA$894/$AZ$894","v":2903328.4678053875},{"$f":"IFERROR(BA896/AY896,\"\")","v":11794.975686119969}]
[null,null,48,{"$f":"VLOOKUP($C897,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},{"$f":"IF(VLOOKUP($C897,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C897,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E897/1000","v":4920.8449280927853},4920.8449280927853,4633.1111597324752,4302.8782112478748,4125.1866882092536,3954.49403774954,3790.865199077929,3634.0069833724456,3483.63923846015,3339.4934019848542,3201.3120241549223,3068.8483079222942,2941.8656681938505,2820.1373092816921,2703.4458198376569,2591.5827845486197,null,null,null,48,{"$f":"VLOOKUP($C897,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},null,3.4713902480075776E-2,null,4710.7456711590903,4710.7456711590903,{"$f":"AG897*(1+$AD897)","v":4874.2740369961457},5043.4791105775948,5218.5579525824851,5399.7144644350574,5587.1596257737101,5781.1117401634356,5981.7966893378898,6189.4481962672053,6404.3080973579063,6626.6266241019484,6856.6626945028975,7094.6842146186445,7340.9683905718493,7595.8020513914789,null,null,{"$f":"AX896+1","v":3},463.10867987649596,{"$f":"AF897*AY897","v":2181587.209004404},3068848.3079222967,6626.6266241019539]
[null,null,27,{"$f":"VLOOKUP($C898,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},{"$f":"IF(VLOOKUP($C898,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C898,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E898/1000","v":6317.3009212001971},6317.3009212001971,5949.6577444737641,5500.0748891798321,5317.0102778821301,5139.4893755254352,4967.8966676040636,4802.0329418529946,4641.7069270070078,4486.7337348816436,4336.9346501816717,4192.1369243995459,4052.1735766016036,3916.8832008654249,3786.1097801463075,3659.7025063581987,null,null,null,27,{"$f":"VLOOKUP($C898,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,3.4713902480075776E-2,null,3653.5619642816973,3653.5619642816973,{"$f":"AG898*(1+$AD898)","v":3780.3913580146864},3911.6234949533296,4047.4112114959125,4187.9126495885466,4333.2914409014393,4483.716897398639,4639.3642085232032,4800.4146452274317,4967.0557710857847,5139.4816607363546,5317.8931259052943,5502.4979492774364,5693.5111264854704,5891.1551164995135,null,null,4,815.67309723582548,2980112.2033486585,4192136.9243995482,5139.4816607363564]
[null,null,43,{"$f":"VLOOKUP($C899,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},{"$f":"IF(VLOOKUP($C899,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C899,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E899/1000","v":19084.89857246797},19084.89857246797,17968.958146530011,16688.189819299194,15999.034858325078,15337.024173434027,14702.409623450887,14094.054111187728,13510.871100514369,12951.819004995314,12415.899336925175,11902.154923968899,11409.668199616694,10937.559564376295,10484.985814775779,10051.138637370999,null,null,null,43,{"$f":"VLOOKUP($C899,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},null,3.4713902480075776E-2,null,6370.8068193091294,6370.8068193091294,{"$f":"AG899*(1+$AD899)","v":6591.9623859540279},6820.7951253723641,7057.5715421911164,7302.5673924528965,7556.0680047686874,7818.3686126190487,8089.7746981907912,8370.6023481495704,8661.1786217627287,8961.8419318011165,9272.9424386635146,9594.8424581826366,9927.916883587679,10272.55362211484,null,null,5,1328.0924852885516,8461020.6619495153,11902154.923968909,8961.8419318011238]
[null,null,86,{"$f":"VLOOKUP($C900,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},{"$f":"IF(VLOOKUP($C900,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C900,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E900/1000","v":3134.9012090166393},3134.9012090166393,2951.5959125708823,2741.2158488644764,2628.0146855387134,2519.272263431174,2415.0299530805337,2315.1009739631409,2219.3068507564667,2127.476491611973,2039.4458841141397,1955.057802344319,1874.1615260694418,1796.6125715501128,1722.2724334873101,1651.008337646804,null,null,null,86,{"$f":"VLOOKUP($C900,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},null,3.4713902480075776E-2,null,3252.7820297757116,3252.7820297757116,{"$f":"AG900*(1+$AD900)","v":3365.6987879462886},3482.5353274483655,3603.4277191888268,3728.5167576267495,3857.9481247463327,3991.8725597219682,4130.4460344730469,4273.8299353129596,4422.191250903842,4575.7027667359625,4734.5432663582478,4898.8977395943075,5068.9575979864476,5244.9208977185881,null,null,6,427.2694058182766,1389814.2451186359,1955057.8023443201,4575.7027667359653]
[null,null,29,{"$f":"VLOOKUP($C901,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},{"$f":"IF(VLOOKUP($C901,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C901,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E901/1000","v":6697.2889465355483},6697.2889465355483,6361.9519740690557,5979.3869888652507,5780.1369984482726,5587.154044530992,5400.6151049379141,5220.3041599698845,5046.0132768405056,4877.54146306247,4714.694436711754,4557.2844023768102,4405.1298345926552,4258.0552685054563,4115.8910975262224,3978.4733777402603,null,null,null,29,{"$f":"VLOOKUP($C901,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},null,3.4713902480075776E-2,null,3815.7711812800803,3815.7711812800803,{"$f":"AG901*(1+$AD901)","v":3948.2314899533208},4085.2900128643246,4227.106371973724,4373.845730343327,4525.678984489361,4682.782963413053,4845.3406345403337,5013.5413168105151,5187.5809011621059,5367.6620786725507,5553.9945766175906,5746.7954027251635,5946.2890979083122,6152.7079977714393,null,null,7,849.02595125806602,3239688.7569694347,4557284.4023768147,5367.6620786725562]
[null,null,54,{"$f":"VLOOKUP($C902,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},{"$f":"IF(VLOOKUP($C902,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C902,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E902/1000","v":8863.2206909470442},8863.2206909470442,8419.4343146190477,7913.1461852642242,7649.4579000740951,7394.0634376559074,7147.1970112157051,6908.5727393644001,6677.9154429676464,6454.9591277124591,6239.446680073851,6031.1295708050548,5829.7675683332591,5635.1284617242418,5446.9877928964061,5265.1285977754087,null,null,null,54,{"$f":"VLOOKUP($C902,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},null,3.4713902480075776E-2,null,3794.4305888421964,3794.4305888421964,{"$f":"AG902*(1+$AD902)","v":3926.1500822706807},4062.4420733487668,4203.4652913139525,4349.3839755150084,4500.3680666894406,4656.5934048809449,4818.2419342273461,4985.5019148575257,5158.5681421441204,5337.6421735673375,5522.9325634540937,5714.6551058658742,5913.0330859181695,6118.2975398241942,null,null,8,1129.9239204665971,4287417.8868829533,6031129.5708050597,5337.6421735673421]
[null,null,39,{"$f":"VLOOKUP($C903,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},{"$f":"IF(VLOOKUP($C903,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C903,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E903/1000","v":12691.600046200698},12691.600046200698,12035.339107544643,11274.438964309087,10898.829341019788,10534.947064656499,10183.215604241561,9843.2274375713387,9514.5904941355511,9196.9257893557933,8889.8669918639025,8593.0600010383532,8306.1625386549658,8028.8437541711955,7760.783843188834,7501.6736786551501,null,null,null,39,{"$f":"VLOOKUP($C903,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},null,3.4713902480075776E-2,null,4917.7380660888175,4917.7380660888175,{"$f":"AG903*(1+$AD903)","v":5088.4519457375809},5265.0919703564668,5447.8638595640514,5636.9804743096875,5832.6620647769651,6035.1365268928703,6244.6396677413723,6461.4154801905588,6685.7164270531457,6917.8037351113089,7157.9476993482667,7406.4279977409251,7663.5340169802066,7929.5651894984012,null,null,9,1242.1659142227875,6108646.6007714188,8593060.0010383595,6917.8037351113144]
[null,null,124,{"$f":"VLOOKUP($C904,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},{"$f":"IF(VLOOKUP($C904,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C904,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E904/1000","v":5471.8275648290428},5471.8275648290428,5176.4423191509532,4826.8770297678902,4666.1208892799104,4510.3316831095808,4359.7447330923387,4214.1854444975916,4073.4859602750698,3937.4840255840459,3806.0228028090755,3678.9506906898437,3556.1211494943918,3437.3925320293033,3322.6279202919654,3211.6949675765459,null,null,null,124,{"$f":"VLOOKUP($C904,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,3.4713902480075776E-2,null,3932.6056955793033,3932.6056955793033,{"$f":"AG904*(1+$AD904)","v":4069.1217861882337},4210.3768830535237,4356.5354955762095,4507.7678439206311,4664.2500572573135,4826.1643788876318,4993.6993784891529,5167.0501717288407,5346.4186474998942,5532.0137030468641,5724.0514872528756,5922.7556523723042,6128.3576145020743,6341.0968230949293,null,null,10,665.02920783865557,2615297.6504728892,3678950.690689845,5532.0137030468659]
[null,null,77,{"$f":"VLOOKUP($C905,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},{"$f":"IF(VLOOKUP($C905,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C905,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E905/1000","v":3087.4027058497204},3087.4027058497204,2906.8747623804143,2699.6822753968322,2588.1962812123688,2481.1014715610045,2378.4385901550713,2280.0236864788503,2185.6809893813684,2095.2419993148219,2008.5451889002891,1925.4357144300109,1845.7651393108135,1769.3911689508684,1696.17739661629,1625.9930598036706,null,null,null,77,{"$f":"VLOOKUP($C905,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},null,3.4713902480075776E-2,null,2880.8460444618086,2880.8460444618086,{"$f":"AG905*(1+$AD905)","v":2980.8514531093679},3084.3284397601988,3191.3975164345584,3302.1833785952235,3416.8150503711054,3535.4260348221433,3658.1544694204799,3785.1432869289956,3916.5403818645623,4052.4987827398872,4193.1768302845458,4338.7383618527565,4489.3529022326766,4645.1958610794272,null,null,11,475.12308273371701,1368756.4535259292,1925435.7144300123,4052.49878273989]
[null,null,129,{"$f":"VLOOKUP($C906,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},{"$f":"IF(VLOOKUP($C906,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C906,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E906/1000","v":8359.736557377706},8359.736557377706,7870.9224335223525,7309.9089303052706,7008.039161436569,6718.0593691497979,6440.0798748814232,6173.6025972350435,5918.1516020172439,5673.2706442985946,5438.5223576377066,5213.4874729181856,4997.764069518511,4790.9668574669668,4592.7264892994936,4402.6889003914794,null,null,null,129,{"$f":"VLOOKUP($C906,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},null,3.4713902480075776E-2,null,3308.8211190887405,3308.8211190887405,{"$f":"AG906*(1+$AD906)","v":3423.6832127408024},3542.5326179105591,3665.5077497411939,3792.7518283056716,3924.4130454046035,4060.6447371543163,4201.6055625661238,4347.4596883247877,4498.3769799813554,4654.5331997830463,4816.1102113705902,4983.2961915814058,5156.2858496052959,5335.2806537478891,null,null,12,1120.0881482940529,3706171.3203163631,5213487.4729181882,4654.533199783049]
[null,null,89,{"$f":"VLOOKUP($C907,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},{"$f":"IF(VLOOKUP($C907,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C907,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E907/1000","v":5984.8113990317661},5984.8113990317661,5634.8649239989581,5233.2302569230915,5017.1189451193632,4809.5197756413336,4610.5117286082923,4419.738223020544,4236.8585332623479,4061.5460294410414,3893.4875969451787,3732.3830772027941,3577.9447315871184,3429.896727504763,3287.9746457485039,3151.9250082348112,null,null,null,89,{"$f":"VLOOKUP($C907,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},null,3.4713902480075776E-2,null,3664.3572013052303,3664.3572013052303,{"$f":"AG907*(1+$AD907)","v":3791.5613398435034},3923.1812304420564,4059.3701610872859,4200.286740989799,4346.0950853048744,4496.9650062652845,4653.0722109490907,4814.5985059127279,4981.7320089277009,5154.6673680674894,5333.6059883998132,5518.7562665482728,5710.3338333965366,5908.5618052177415,null,null,13,724.0783566994902,2653281.740681034,3732383.077202796,5154.6673680674921]
[null,null,70,{"$f":"VLOOKUP($C908,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},{"$f":"IF(VLOOKUP($C908,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C908,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E908/1000","v":5557.3248705294973},5557.3248705294973,5279.0665316743243,4961.6189907605285,4796.2838923294194,4636.1491007810364,4481.3614700548651,4331.7417497622464,4187.1173999314842,4047.3216395624759,3912.19325599486,3781.5764189935244,3655.3205010449706,3533.2799036534648,3415.3138894366534,3301.2864198270258,null,null,null,70,{"$f":"VLOOKUP($C908,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},null,3.4713902480075776E-2,null,4213.6059371669562,4213.6059371669562,{"$f":"AG908*(1+$AD908)","v":4359.8766427592382},4511.2249753611422,4667.8271992215114,4829.8656974091318,4997.5291842208553,5171.0129249632309,5350.5189633636155,5536.2563568756159,5728.4414201528953,5927.2979769749099,6133.0576209179671,6345.9599850751993,6566.2530211395624,6794.1932881749044,null,null,14,637.99330380948913,2688252.3728044252,3781576.418993528,5927.2979769749163]
[null,null,59,{"$f":"VLOOKUP($C909,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},{"$f":"IF(VLOOKUP($C909,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C909,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E909/1000","v":5528.8257686293464},5528.8257686293464,5251.9943956144543,4936.1747908079096,4771.6875646764465,4612.3739771872888,4458.3801291827895,4309.5276895070556,4165.6450030087599,4026.566143974977,3892.1307264769384,3762.1837194089426,3636.5752677062787,3515.1605195321658,3397.7994592344162,3284.3567458791958,null,null,null,59,{"$f":"VLOOKUP($C909,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},null,3.4713902480075776E-2,null,3683.9190889054807,3683.9190889054807,{"$f":"AG909*(1+$AD909)","v":3811.8022969022354},3944.1248301102287,4081.0407948319207,4222.7096470009274,4369.2963778885924,4520.9717062571654,4677.9122771833581,4840.3008677838507,5008.3266000823251,5182.185161265952,5362.0790315878339,5548.2177201808336,5740.8180090574197,5940.1042055797016,null,null,15,725.98404000097162,2674466.4632002995,3762183.7194089447,5182.1851612659548]
[null,null,130,{"$f":"VLOOKUP($C910,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},{"$f":"IF(VLOOKUP($C910,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C910,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E910/1000","v":11893.625192996462},11893.625192996462,11148.536863577348,10210.629520511959,9871.0042757368719,9541.4370557591665,9222.8760283276279,8914.9508272687799,8617.3063596045522,8329.5993813160239,8051.4981083258408,7782.6818338689891,7522.840558653349,7271.6746333681003,7028.8944131277131,6794.2199234530881,null,null,null,130,{"$f":"VLOOKUP($C910,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,3.4713902480075776E-2,null,6232.3149440868492,6232.3149440868492,{"$f":"AG910*(1+$AD910)","v":6448.662917280999},6672.5211729183729,6904.1504222113026,7143.8204266757193,7391.8103123025139,7648.4088946350021,7913.915015131106,8188.6378892019748,8472.8974663323861,8767.0248027023299,9071.3624467437439,9386.264838081428,9712.0987203227505,10049.243568176904,null,null,16,887.72211885040758,5532563.8275078377,7782681.8338689916,8767.0248027023335]
[null,null,127,{"$f":"VLOOKUP($C911,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},{"$f":"IF(VLOOKUP($C911,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C911,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E911/1000","v":11817.627587929392},11817.627587929392,11092.75587647385,10187.555354093956,9848.630795135301,9519.8107185507779,9201.9717317203031,8894.7444647682496,8597.7746292053598,8310.7197590001888,8033.2488220873183,7765.0418386061501,7505.789511899744,7255.1928718334966,7012.9629300223669,6778.8203465690858,null,null,null,127,{"$f":"VLOOKUP($C911,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,3.4713902480075776E-2,null,6376.3604219005538,6376.3604219005538,{"$f":"AG911*(1+$AD911)","v":6597.7087757642248},6826.7409947980441,7063.7238159481985,7308.9332356412133,7562.6548312166469,7825.1840935179753,8096.8267710289983,8377.8992259565657,8668.7288026743245,8969.6542089565846,9281.0259104463039,9603.2065388165938,9936.5713141010983,10281.508481685123,null,null,17,865.70135901698666,5520023.882821436,7765041.8386061555,8969.6542089565919]
[null,null,71,{"$f":"VLOOKUP($C912,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},{"$f":"IF(VLOOKUP($C912,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C912,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E912/1000","v":10658.664110656575},10658.664110656575,10201.84870191277,9725.8634920466411,9401.4508756465329,9087.5628849024233,8784.1554005844646,8490.877814563326,8207.3919203520454,7933.3708016294495,7668.4984568699683,7412.4694349265556,7164.9884827840269,6925.7702050728794,6694.538734950971,6471.0274159734881,null,null,null,71,{"$f":"VLOOKUP($C912,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},null,3.4713902480075776E-2,null,3708.7804414407515,3708.7804414407515,{"$f":"AG912*(1+$AD912)","v":3837.526684004938},3970.742211078174,4108.582168967062,4251.2070897119629,4398.7830780468312,4551.4820048491565,4709.48170730531,4872.9661960244075,5042.1258693419049,5217.1577350625075,5398.2656399006401,5585.6605068856943,5779.5605810085353,5980.1916833953555,null,null,18,1420.7869133628458,5269386.7157350983,7412469.4349265583,5217.1577350625093]
[null,null,74,{"$f":"VLOOKUP($C913,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},{"$f":"IF(VLOOKUP($C913,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C913,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E913/1000","v":503.48413356933912},503.48413356933912,478.27440372434052,449.51419916291968,434.535121869161,420.02718348956398,406.00368874001344,392.44839784170779,379.34567896815162,366.68042204583128,354.43802148329513,342.60435932761857,331.16578898356158,320.109119476297,309.42160023956023,299.09090641167938,null,null,null,74,{"$f":"VLOOKUP($C913,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,3.4713902480075776E-2,null,3238.4648714822092,3238.4648714822092,{"$f":"AG913*(1+$AD913)","v":3350.8846252159938},3467.2069073177272,3587.5671897766001,3712.1056473432245,3840.967320780836,3974.3022857835799,4112.2658277586133,4255.0186226755741,4402.7269241940403,4555.5627572869162,4713.7041185852395,4877.3351836777392,5046.6465216065708,5221.8353168090352,null,null,19,75.205716084055879,243551.06967287953,342604.35932761873,4555.562757286918]
[null,null,98,{"$f":"VLOOKUP($C914,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},{"$f":"IF(VLOOKUP($C914,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C914,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E914/1000","v":4968.3434312597037},4968.3434312597037,4677.8323099229428,4344.4117847155176,4165.0050925355963,3992.6648296197086,3827.4565620033909,3669.0842708567347,3517.2650998352483,3371.7278942820053,3232.2127193687729,3098.4703958366022,2970.2620549524786,2847.3587118809351,2729.5408567086761,2616.5980623917526,null,null,null,98,{"$f":"VLOOKUP($C914,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},null,3.4713902480075776E-2,null,3096.3127453943052,3096.3127453943052,{"$f":"AG914*(1+$AD914)","v":3203.7978440857387},3315.0141700112081,3430.0912486290463,3549.1631017317163,3672.3684035311144,3799.8506421622051,3931.7582867930773,4068.2449605360421,4209.4696193611499,4355.5967372204941,4506.7964975989025,4663.2449917140975,4825.1244235971626,4992.6233222921464,null,null,20,711.37678319914392,2202645.0005971109,3098470.3958366048,4355.5967372204977]
[null,null,114,{"$f":"VLOOKUP($C915,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},{"$f":"IF(VLOOKUP($C915,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C915,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E915/1000","v":18571.914738265245},18571.914738265245,17579.728520603392,16411.210925940504,15864.602078143032,15334.925851940719,14822.936961536627,14328.041895174916,13849.669946165888,13387.269455313695,12940.307181745487,12508.267687961472,12090.652745431727,11686.980760038407,11296.786216700722,10919.619142542339,null,null,null,114,{"$f":"VLOOKUP($C915,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,3.4713902480075776E-2,null,8845.0746244756374,8845.0746244756374,{"$f":"AG915*(1+$AD915)","v":9152.1216824186777},9469.8275419879465,9798.5622117836519,10138.708544848465,10490.662684548246,10854.834525931024,11231.648193101553,11621.5425331674,12024.971627331826,12442.405319728701,12874.329764615339,13321.247992560533,13783.680496287185,14262.16583685182,null,null,21,1005.2933790967522,8891894.9576020502,12508267.687961478,12442.405319728707]
[null,null,118,{"$f":"VLOOKUP($C916,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},{"$f":"IF(VLOOKUP($C916,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C916,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E916/1000","v":5614.3230743297991},5614.3230743297991,5270.9006248962141,4865.4541581417889,4664.6087214578029,4471.5955786283621,4286.5701411007512,4109.200673044249,3939.1703892762425,3776.1756094172551,3619.9252187661086,3470.1401483500031,3326.5528764970422,3188.9069510326367,3056.9565312464397,2930.4659488117568,null,null,null,118,{"$f":"VLOOKUP($C916,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},null,3.4713902480075776E-2,null,4095.6544166397721,4095.6544166397721,{"$f":"AG916*(1+$AD916)","v":4237.8305646510971},4384.9422015994796,4537.1606575665728,4694.6632101697751,4857.6332910244082,5026.2606993729987,5200.74182313047,5381.2798676026723,5568.0850921446263,5761.3750550340983,5961.3748668456928,6168.3174526205494,6382.4438231369686,6604.0033555979071,null,null,22,602.31110024991517,2466858.1179297254,3470140.1483500064,5761.3750550341038]
[null,null,115,{"$f":"VLOOKUP($C917,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},{"$f":"IF(VLOOKUP($C917,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C917,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E917/1000","v":6488.2955326011052},6488.2955326011052,6117.7306939004657,5668.1287090406659,5479.4406298622871,5296.496675595542,5119.6619471931408,4948.7312169540919,4783.5073702696864,4623.7998707693014,4469.4245435480261,4320.2033627692344,4175.9642463649607,4036.5408575906372,3901.7724132053222,3771.5034980562546,null,null,null,115,{"$f":"VLOOKUP($C917,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},null,3.4713902480075776E-2,null,6821.3119836425349,6821.3119836425349,{"$f":"AG917*(1+$AD917)","v":7058.1063426288738},7303.1207579008969,7556.6405796908857,7818.9610638512586,8090.387715717301,8371.2366459067143,8661.8349384703561,8962.5210318229292,9273.6451128972585,9595.5695249812052,9928.6691897121891,10273.332043720791,10629.959490431953,10998.966867549963,null,null,23,450.22896780873418,3071152.2534967274,4320203.3627692368,9595.5695249812125]
[null,null,112,{"$f":"VLOOKUP($C918,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},{"$f":"IF(VLOOKUP($C918,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C918,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E918/1000","v":24414.230627796253},24414.230627796253,23087.595692113951,21512.894819037545,20796.457750680274,20102.119968592175,19430.968233688516,18782.224308078326,18155.14006902359,17548.992362107958,16963.082176974163,16396.733841202426,15849.294241124184,15320.132068650499,14808.637093246736,14314.21945821386,null,null,null,112,{"$f":"VLOOKUP($C918,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},null,3.4713902480075776E-2,null,6173.3005195688947,6173.3005195688947,{"$f":"AG918*(1+$AD918)","v":6387.5998717854109},6609.3383908163141,6838.7743191729323,7076.1748639719481,7321.8165081318339,7575.9853323721309,7838.977348390581,8111.0988436061343,8392.6667378693328,8684.0089525555049,8985.4647924706223,9297.3853410146021,9620.1338690622688,9954.0862580381709,null,null,24,1888.1525722491617,11656133.255291095,16396733.841202436,8684.0089525555104]
[null,null,133,{"$f":"VLOOKUP($C919,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},{"$f":"IF(VLOOKUP($C919,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C919,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E919/1000","v":7989.2482326757399},7989.2482326757399,7608.0751253069147,7184.2961370888033,6944.8168269542712,6712.9485783785831,6488.8226098428877,6272.1795583067715,6062.7695927446039,5860.3512212956193,5664.6910148194711,5475.563337700808,5292.7500876459917,5116.0404441672308,4945.2306254641153,4780.1236534221616,null,null,null,133,{"$f":"VLOOKUP($C919,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},null,3.4713902480075776E-2,null,3868.3420888474452,3868.3420888474452,{"$f":"AG919*(1+$AD919)","v":4002.6273388792679},4141.5741539852079,4285.344355280653,4434.1053813234084,4588.0304831170488,4747.2989258835887,4912.0961978404803,5082.614226225066,5259.0516008180884,5441.6138052265742,5630.5134561954437,5825.9705512265664,6028.2127247936387,6237.475513451277,null,null,25,1006.2388720863701,3892476.180326086,5475563.3377008112,5441.6138052265769]
[null,null,105,{"$f":"VLOOKUP($C920,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},{"$f":"IF(VLOOKUP($C920,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C920,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E920/1000","v":12634.601842400394},12634.601842400394,12093.10051118002,11528.875618914464,11144.322339224496,10772.244774438697,10412.590626361258,10064.944289990392,9728.904861023364,9404.0848183308062,9090.1095789991541,8786.6170663567846,8493.2572924266933,8209.6919543198983,7935.5940441040884,7670.6474716976245,null,null,null,105,{"$f":"VLOOKUP($C920,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,3.4713902480075776E-2,null,4173.6924690804681,4173.6924690804681,{"$f":"AG920*(1+$AD920)","v":4318.5776224339543},4468.4923048717637,4623.6111109760514,4784.1146961882687,4950.1899872052454,5122.0303996789362,5299.8360634733745,5483.814055741178,5674.1786420910457,5871.1515261271234,6074.9621076508483,6285.8477498259954,6504.0540556180586,6729.8351538299248,null,null,26,1496.5747395984572,6246242.7200781433,8786617.0663567893,5871.151526127127]
[null,null,104,{"$f":"VLOOKUP($C921,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},{"$f":"IF(VLOOKUP($C921,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C921,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E921/1000","v":4692.8521128915763},4692.8521128915763,4315.6139054120513,3805.9035746423888,3649.2663170999026,3498.2650251297164,3353.514009110203,3214.7524873410925,3081.7326323478628,2954.216865738415,2831.9774396405733,2714.7960299212941,2602.4633462517331,2494.7787583069803,2391.5499374328883,2292.5925131399858,null,null,null,104,{"$f":"VLOOKUP($C921,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},null,3.4713902480075776E-2,null,5029.6365781655422,5029.6365781655422,{"$f":"AG921*(1+$AD921)","v":5204.234891850203},5384.8941943692989,5571.8248862981609,5765.2446720371745,5965.3788133560492,6172.4603917396016,6386.7305798405805,6608.4389223556846,6837.8436266518765,7075.2118634814778,7320.8200781362493,7574.9543124028514,7837.9105376946336,8109.9949997477233,null,null,27,383.70526315030133,1929898.0267753906,2714796.0299212961,7075.2118634814824]
[null,null,106,{"$f":"VLOOKUP($C922,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},{"$f":"IF(VLOOKUP($C922,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C922,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E922/1000","v":13318.580288004026},13318.580288004026,12571.77204014806,11672.81457360381,11284.175815593107,10907.427319658904,10543.259820391097,10191.250816909127,9850.9943776976834,9522.0981185568216,9204.1827558746736,8896.8816692240143,8599.8404785751427,8312.7166356243179,8035.1790287666217,7766.9076012575861,null,null,null,106,{"$f":"VLOOKUP($C922,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},null,3.4713902480075776E-2,null,4242.80216877577,4242.80216877577,{"$f":"AG922*(1+$AD922)","v":4390.086389504906},4542.4834203092869,4700.1707467792648,4863.3320157226653,5032.1572490446924,5206.843065052436,5387.5929074417254,5574.6172822330054,5768.1340029321873,5968.3684442019839,6175.5538043391734,6389.9313768634647,6611.7508315342793,6841.2705051227204,null,null,28,1490.6723256783782,6324627.7763222437,8896881.6692240201,5968.3684442019867]
[null,null,136,{"$f":"VLOOKUP($C923,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},{"$f":"IF(VLOOKUP($C923,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C923,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E923/1000","v":7618.759907973772},7618.759907973772,7192.5732819743316,6680.0924028798618,6457.6787693509714,6242.0741302967162,6033.6693011930374,5832.2225044495426,5637.5014346118451,5449.2815390708611,5267.3457623879158,5091.4842959787002,4921.4943361617497,4757.1798502849615,4598.3513506604722,4444.8256760472032,null,null,null,136,{"$f":"VLOOKUP($C923,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},null,3.4713902480075776E-2,null,3833.2418847192635,3833.2418847192635,{"$f":"AG923*(1+$AD923)","v":3966.30866968795},4103.9947220533768,4246.460394613483,4393.8716066375991,4546.4000371003904,4704.2233246237065,4867.5252743591918,5036.4960720526005,5211.3325055391197,5392.2381939276538,5579.4238247409985,5773.1073992880692,5973.5144865539596,6180.878485903514,null,null,29,944.22466383483561,3619441.5299966582,5091484.2959787035,5392.2381939276574]
[null,null,142,{"$f":"VLOOKUP($C924,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},{"$f":"IF(VLOOKUP($C924,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C924,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E924/1000","v":8682.7263789127537},8682.7263789127537,8295.6173403942375,7881.9809394671111,7619.1331631211397,7364.7516080378755,7118.8638179343779,6881.1855096015961,6651.4425937304841,6429.3701304753158,6214.712025570424,6007.2207349982391,5806.656979521189,5612.7894687445732,5425.3946343921498,5244.2563724869069,null,null,null,142,{"$f":"VLOOKUP($C924,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},null,3.4713902480075776E-2,null,3513.8512257841985,3513.8512257841985,{"$f":"AG924*(1+$AD924)","v":3635.8307145655658},3762.044587425059,3892.6398363586295,4027.7685560280411,4167.5881208943138,4312.2613685001616,4461.9567891148745,4616.8487219625204,4777.1175582619899,4942.9499513153542,5114.5390338892103,5292.0846431421814,5475.7935533605259,5665.8797167729108,null,null,30,1215.310855696541,4270421.5399981337,6007220.734998242,4942.9499513153569]
[null,null,140,{"$f":"VLOOKUP($C925,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},{"$f":"IF(VLOOKUP($C925,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C925,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E925/1000","v":11428.139861960657},11428.139861960657,10843.037467845021,10233.55788143797,9810.5237811152729,9404.5834145853332,9015.4410720659162,8642.4006377399273,8284.7958503876471,7941.9880146345222,7613.3648630155567,7298.3394624358762,6996.3491658865405,6706.8546075361955,6429.3387394037572,6163.3059078916076,null,null,null,140,{"$f":"VLOOKUP($C925,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},null,3.4713902480075776E-2,null,3421.9573494110637,3421.9573494110637,{"$f":"AG925*(1+$AD925)","v":3540.7468431294978},3663.6599837485314,3790.8399191445342,3922.4347664152961,4058.5977843810956,4199.4875520739524,4345.2681534229396,4496.1093683506424,4652.1868705033221,4813.6824318450635,4980.7841343541868,5153.6865890684667,5332.5911627342639,5517.7062123235346,null,null,31,1516.1655480539157,5188253.84008695,7298339.4624358797,4813.6824318450654]
[null,null,134,{"$f":"VLOOKUP($C926,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},{"$f":"IF(VLOOKUP($C926,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C926,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E926/1000","v":23388.26295939081},23388.26295939081,21649.890948178901,19333.353516578503,18691.469700649581,18067.407359247885,17464.188812582859,16881.109973069819,16317.49845250525,15772.704293276414,15246.099238020459,14737.076005073779,14245.04758815409,13769.446579424006,13309.724515155514,12865.351243240893,null,null,null,134,{"$f":"VLOOKUP($C926,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,3.4713902480075776E-2,null,5503.6645878865238,5503.6645878865238,{"$f":"AG926*(1+$AD926)","v":5694.7182636734633},5892.4041581301308,6096.9525014486535,6308.6015160095958,6527.597693822011,6754.1960835945156,6988.6605877717257,7231.2642698819827,7482.2896725543224,7742.0291465750515,8010.785191367162,8288.8708072891168,8576.6098601632984,8874.3374584586636,null,null,32,1903.5159550636956,10476313.354361057,14737076.005073784,7742.0291465750552]
[null,null,135,{"$f":"VLOOKUP($C927,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},{"$f":"IF(VLOOKUP($C927,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C927,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E927/1000","v":16966.46533122339},16966.46533122339,{"$f":"AH927*CC66/1000","v":15744.719566433674},{"$f":"AI927*CD66/1000","v":14132.195144995687},{"$f":"AJ927*CE66/1000","v":13662.817732274179},{"$f":"AK927*CF66/1000","v":13206.650148432349},{"$f":"AL927*CG66/1000","v":12765.718244550208},{"$f":"AM927*CH66/1000","v":12339.507771253893},{"$f":"AN927*CI66/1000","v":11927.527235076501},{"$f":"AO927*CJ66/1000","v":11529.301539475784},{"$f":"AP927*CK66/1000","v":11144.371450039798},{"$f":"AQ927*CL66/1000","v":10772.293064867587},{"$f":"AR927*CM66/1000","v":10412.637302660964},{"$f":"AS927*CN66/1000","v":10064.989407907402},{"$f":"AT927*CO66/1000","v":9728.9484725833863},{"$f":"AU927*CP66/1000","v":9404.1269738267601},null,null,null,135,{"$f":"VLOOKUP($C927,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,3.4713902480075776E-2,null,{"$f":"IFERROR(H927/CA66*1000,0)","v":5709.2313414351738},5709.2313414351738,{"$f":"AG927*(1+$AD927)","v":5907.4210414579466},6112.4906793998653,6324.6790847549246,6544.2333777208823,6771.409257001942,7006.4712976021901,7249.6932589566022,7501.3584037584842,7761.7598278546529,8031.2008015925694,8309.9951230169609,8598.4674833272766,8896.9538450216023,9205.8018331674175,null,null,33,{"$f":"INDEX($CB$34:$CP$99,AX927,$AZ$892+1)","v":1341.3054076211697},7657822.8716272637,10772293.064867593,8031.2008015925749]
[null,null,147,{"$f":"VLOOKUP($C928,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},{"$f":"IF(VLOOKUP($C928,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C928,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E928/1000","v":8644.7275763792186},8644.7275763792186,8202.131417904382,7741.0953217859978,7421.0944645177906,7114.0240293205779,6819.6603288279175,6537.4767916403443,6266.9694296365424,6007.6551066645188,5759.0706777590667,5520.7721619423519,5292.3339492574851,5073.3480406134167,4863.4233190834757,4662.1848513560808,null,null,null,147,{"$f":"VLOOKUP($C928,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},null,3.4713902480075776E-2,null,3995.4002118526469,3995.4002118526469,{"$f":"AG928*(1+$AD928)","v":4134.0961451757739},4277.6067556026628,4426.0991793647672,4579.7463546443796,4738.7272229829869,4903.2269376812983,5073.4370794336473,5249.5558794479075,5431.7884503107707,5620.3470248672611,5815.4512033926876,6017.3282093449006,6226.2131539947086,6442.3493102426455,null,null,34,982.28314684407565,3924614.2930001044,5520772.1619423544,5620.3470248672638]
[null,null,151,{"$f":"VLOOKUP($C929,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},{"$f":"IF(VLOOKUP($C929,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C929,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E929/1000","v":7409.7664940393297},7409.7664940393297,6516.9401446865113,5131.1546242912837,4921.6801021941583,4718.0238512480537,4522.8017332856516,4335.6574871127814,4156.2568855091313,3984.2795123202973,3819.4182096015193,3661.3785289727798,3509.8782057232465,3364.6466546760653,3225.4244869132331,3091.9630464973989,null,null,null,151,{"$f":"VLOOKUP($C929,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},null,3.4713902480075776E-2,null,6297.1806217827525,6297.1806217827525,{"$f":"AG929*(1+$AD929)","v":6515.7803357867415},6741.9684989448378,6976.0085359409522,7218.1730159577828,7468.7439701180556,7728.0132199453874,7996.2827172273082,8273.8648956762518,8561.0830347980791,8858.2716363918917,9165.7768141196211,9483.9566965991089,9813.1818444901128,10153.835682058992,null,null,35,413.32877103598452,2602805.9273930821,3661378.5289727831,8858.2716363918989]
[null,null,146,{"$f":"VLOOKUP($C930,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},{"$f":"IF(VLOOKUP($C930,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C930,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E930/1000","v":28404.104893817428},28404.104893817428,24981.60388796496,19669.426059783258,18866.440391744272,18085.758096450874,17337.406644261664,16620.020367265661,15932.318061118334,15273.071463894476,14641.103136805823,14035.284361062322,13454.53312193911,12897.812176258249,12364.127199834056,11852.525011573362,null,null,null,146,{"$f":"VLOOKUP($C930,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},null,3.4713902480075776E-2,null,6982.3266700632812,6982.3266700632812,{"$f":"AG930*(1+$AD930)","v":7224.7104771718905},7475.5083721232177,7735.0124407420926,8003.5249082921864,8281.3584914554995,8568.8367625304327,8866.2945262726025,9174.0782098172585,9492.5462661374422,9822.0695915077449,10163.031957459862,10515.830457733016,10880.875970739771,11258.593638085831,null,null,36,1428.9538706992428,9977422.7216734812,14035284.361062335,9822.069591507754]
[null,null,150,{"$f":"VLOOKUP($C931,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},{"$f":"IF(VLOOKUP($C931,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C931,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E931/1000","v":5509.8263673625788},5509.8263673625788,5227.7321125104827,4933.8849303690959,4729.9283400223267,4534.2131175889372,4346.5966930991117,4166.7434496169208,3994.3321639441688,3829.0549031488131,3670.6164759343496,3518.7339054138047,3373.1359237025708,3233.5624874239338,3099.7643132619937,2971.5024327324463,null,null,null,150,{"$f":"VLOOKUP($C931,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},null,3.4713902480075776E-2,null,4461.9398043184028,4461.9398043184028,{"$f":"AG931*(1+$AD931)","v":4616.8311475574801},4777.0993737807667,4942.9311355798236,5114.5195649860716,5292.064498397438,5475.7727093130779,5665.8581491472323,5862.5421964026718,6066.053914493923,6276.630318520547,6494.5166513011563,6719.966668989653,6953.2429366063197,7194.6171338279473,null,null,37,560.60875451450818,2501402.5164176482,3518733.9054138074,6276.6303185205516]
[null,null,3,{"$f":"VLOOKUP($C932,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},{"$f":"IF(VLOOKUP($C932,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C932,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E932/1000","v":3685.8838457528973},3685.8838457528973,3470.3612547803095,3223.005301089142,3089.9081757243057,2962.0534491251387,2839.4897630159012,2721.9975087809066,2609.3668427076045,2501.3966022589275,2397.8939485948085,2298.6740221502914,2203.5596124695271,2112.3808417013456,2024.9748611911418,1941.1855606271529,null,null,null,3,{"$f":"VLOOKUP($C932,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},null,3.4713902480075776E-2,null,3981.89815456312,3981.89815456312,{"$f":"AG932*(1+$AD932)","v":4120.1253787862179},4263.1510093910883,4411.1416177889269,4564.2695577346558,4722.7131660546356,4886.6569703424266,5056.2919038644759,5231.8155279260236,5413.4322619561935,5601.3536215802369,5795.7984649561922,5996.9932476628546,6205.1722864358962,6420.5780320593012,null,null,38,410.37830807436092,1634084.6275940333,2298674.022150293,5601.3536215802396]
[null,null,37,{"$f":"VLOOKUP($C933,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C933,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C933,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E933/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,37,{"$f":"VLOOKUP($C933,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,3.3996753954448344E-2,null,0,0,{"$f":"AG933*(1+$AD933)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,39,0,0,0,""]
[null,null,23,{"$f":"VLOOKUP($C934,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C934,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C934,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E934/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,23,{"$f":"VLOOKUP($C934,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,3.3996753954448344E-2,null,0,0,{"$f":"AG934*(1+$AD934)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,40,0,0,0,""]
[null,null,19,{"$f":"VLOOKUP($C935,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C935,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C935,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E935/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,19,{"$f":"VLOOKUP($C935,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,3.3996753954448344E-2,null,0,0,{"$f":"AG935*(1+$AD935)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,41,0,0,0,""]
[null,null,36,{"$f":"VLOOKUP($C936,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C936,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C936,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E936/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,36,{"$f":"VLOOKUP($C936,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,3.3996753954448344E-2,null,0,0,{"$f":"AG936*(1+$AD936)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,42,0,0,0,""]
[null,null,17,{"$f":"VLOOKUP($C937,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C937,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C937,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E937/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,17,{"$f":"VLOOKUP($C937,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,3.3996753954448344E-2,null,0,0,{"$f":"AG937*(1+$AD937)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,43,0,0,0,""]
[null,null,95,{"$f":"VLOOKUP($C938,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C938,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C938,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E938/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,95,{"$f":"VLOOKUP($C938,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,3.3996753954448344E-2,null,0,0,{"$f":"AG938*(1+$AD938)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,44,0,0,0,""]
[null,null,128,{"$f":"VLOOKUP($C939,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C939,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C939,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E939/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,128,{"$f":"VLOOKUP($C939,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,3.3996753954448344E-2,null,0,0,{"$f":"AG939*(1+$AD939)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,45,0,0,0,""]
[null,null,137,{"$f":"VLOOKUP($C940,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C940,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C940,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E940/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,137,{"$f":"VLOOKUP($C940,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,3.3996753954448344E-2,null,0,0,{"$f":"AG940*(1+$AD940)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,46,0,0,0,""]
[null,null,92,{"$f":"VLOOKUP($C941,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C941,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C941,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E941/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,92,{"$f":"VLOOKUP($C941,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,3.3996753954448344E-2,null,0,0,{"$f":"AG941*(1+$AD941)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,47,0,0,0,""]
[null,null,34,{"$f":"VLOOKUP($C942,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C942,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C942,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E942/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,34,{"$f":"VLOOKUP($C942,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,3.3996753954448344E-2,null,0,0,{"$f":"AG942*(1+$AD942)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,48,0,0,0,""]
[null,null,33,{"$f":"VLOOKUP($C943,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C943,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C943,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E943/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,33,{"$f":"VLOOKUP($C943,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,3.3996753954448344E-2,null,0,0,{"$f":"AG943*(1+$AD943)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,49,0,0,0,""]
[null,null,46,{"$f":"VLOOKUP($C944,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C944,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C944,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E944/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,46,{"$f":"VLOOKUP($C944,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,3.3996753954448344E-2,null,0,0,{"$f":"AG944*(1+$AD944)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,50,0,0,0,""]
[null,null,50,{"$f":"VLOOKUP($C945,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C945,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C945,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E945/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,50,{"$f":"VLOOKUP($C945,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,3.3996753954448344E-2,null,0,0,{"$f":"AG945*(1+$AD945)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,51,0,0,0,""]
[null,null,90,{"$f":"VLOOKUP($C946,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C946,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C946,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E946/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,90,{"$f":"VLOOKUP($C946,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,3.3996753954448344E-2,null,0,0,{"$f":"AG946*(1+$AD946)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,52,0,0,0,""]
[null,null,52,{"$f":"VLOOKUP($C947,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C947,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C947,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E947/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,52,{"$f":"VLOOKUP($C947,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,3.3996753954448344E-2,null,0,0,{"$f":"AG947*(1+$AD947)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,53,0,0,0,""]
[null,null,88,{"$f":"VLOOKUP($C948,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C948,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C948,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E948/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,88,{"$f":"VLOOKUP($C948,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,3.3996753954448344E-2,null,0,0,{"$f":"AG948*(1+$AD948)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,54,0,0,0,""]
[null,null,91,{"$f":"VLOOKUP($C949,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C949,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C949,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E949/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,91,{"$f":"VLOOKUP($C949,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,3.3996753954448344E-2,null,0,0,{"$f":"AG949*(1+$AD949)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,55,0,0,0,""]
[null,null,108,{"$f":"VLOOKUP($C950,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C950,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C950,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E950/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,108,{"$f":"VLOOKUP($C950,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,3.3996753954448344E-2,null,0,0,{"$f":"AG950*(1+$AD950)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,56,0,0,0,""]
[null,null,145,{"$f":"VLOOKUP($C951,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C951,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C951,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E951/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,145,{"$f":"VLOOKUP($C951,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,3.3996753954448344E-2,null,0,0,{"$f":"AG951*(1+$AD951)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,57,0,0,0,""]
[null,null,144,{"$f":"VLOOKUP($C952,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C952,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C952,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E952/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,144,{"$f":"VLOOKUP($C952,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,3.3996753954448344E-2,null,0,0,{"$f":"AG952*(1+$AD952)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,58,0,0,0,""]
[null,null,15,{"$f":"VLOOKUP($C953,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C953,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C953,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E953/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,15,{"$f":"VLOOKUP($C953,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,3.3996753954448344E-2,null,0,0,{"$f":"AG953*(1+$AD953)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,59,0,0,0,""]
[null,null,6,{"$f":"VLOOKUP($C954,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C954,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C954,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E954/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,6,{"$f":"VLOOKUP($C954,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,3.3996753954448344E-2,null,0,0,{"$f":"AG954*(1+$AD954)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,60,0,0,0,""]
[null,null,11,{"$f":"VLOOKUP($C955,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C955,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C955,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E955/1000","v":0},{"$f":"H955","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,11,{"$f":"VLOOKUP($C955,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,3.3996753954448344E-2,null,0,{"$f":"AF955","v":0},{"$f":"AG955*(1+$AD955)","v":0},0,0,0,0,0,{"$f":"AM955*(1+$AD955)","v":0},0,0,0,0,0,0,0,null,null,61,0,0,0,""]
[null,null,4,{"$f":"VLOOKUP($C956,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C956,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C956,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E956/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,4,{"$f":"VLOOKUP($C956,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,3.3996753954448344E-2,null,0,0,{"$f":"AG956*(1+$AD956)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,62,0,0,0,""]
[null,null,12,{"$f":"VLOOKUP($C957,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C957,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C957,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E957/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,12,{"$f":"VLOOKUP($C957,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,3.3996753954448344E-2,null,0,0,{"$f":"AG957*(1+$AD957)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,63,0,0,0,""]
[null,null,9,{"$f":"VLOOKUP($C958,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C958,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C958,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E958/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,9,{"$f":"VLOOKUP($C958,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,3.3996753954448344E-2,null,0,0,{"$f":"AG958*(1+$AD958)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,64,0,0,0,""]
[null,null,7,{"$f":"VLOOKUP($C959,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C959,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C959,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E959/1000","v":0},0,{"$f":"AH959*CC98/1000","v":0},{"$f":"AI959*CD98/1000","v":0},{"$f":"AJ959*CE98/1000","v":0},{"$f":"AK959*CF98/1000","v":0},{"$f":"AL959*CG98/1000","v":0},{"$f":"AM959*CH98/1000","v":0},{"$f":"AN959*CI98/1000","v":0},{"$f":"AO959*CJ98/1000","v":0},{"$f":"AP959*CK98/1000","v":0},{"$f":"AQ959*CL98/1000","v":0},{"$f":"AR959*CM98/1000","v":0},{"$f":"AS959*CN98/1000","v":0},{"$f":"AT959*CO98/1000","v":0},{"$f":"AU959*CP98/1000","v":0},null,null,null,7,{"$f":"VLOOKUP($C959,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,3.3996753954448344E-2,null,{"$f":"IFERROR(H959/CA98*1000,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,65,{"$f":"INDEX($CB$34:$CP$99,AX959,$AZ$892+1)","v":0},0,0,""]
[null,null,10,{"$f":"VLOOKUP($C960,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C960,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C960,'Assumptions_Asset level'!$A$15:$YI$85,Engine!$C$894,0)*Engine!$E960/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,10,{"$f":"VLOOKUP($C960,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IFERROR((BB960/AG960)^(1/$AZ$892)-1,$AD$894)","v":3.3996753954448344E-2},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,66,0,0,{"$f":"AZ960*$BA$894/$AZ$894","v":0},{"$f":"IFERROR(BA960/AY960,\"\")","v":""}]
[]
[]
[]
[null,null,null,null,null,null,null,2024,{"$f":"H964+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,{"$f":"'Assumptions_Asset level'!$AG$7","v":33},"Valuation - bloc discount (%) ",null,null,null,{"$f":"AF894/AF1038-1","v":-0.19313497502622068},-0.2116636348962051,-0.20932239632930483,-0.20591075679845694,-0.20224981256800934,-0.19857052749717796,-0.19487434549881055,-0.18323139360201002,-0.17142014412592288,-0.15943816612698947,-0.14728299357599983,-0.1349521248519211,-0.12244302222844872,-0.10975311135315358,-9.687978071911596E-2,-8.3820381128931309E-2]
[null,null,117,{"$f":"VLOOKUP($C966,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},{"$f":"IF(VLOOKUP($C966,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C966,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":-0.13254704584207522},{"$f":"H966","v":-0.13254704584207522},{"$f":"IFERROR(AH895/AH1039-1,\"\")","v":-0.20663502211162188},{"$f":"IFERROR(AI895/AI1039-1,\"\")","v":-0.20377713640940565},{"$f":"IFERROR(AJ895/AJ1039-1,\"\")","v":-0.2001331393886554},{"$f":"IFERROR(AK895/AK1039-1,\"\")","v":-0.19647246523529016},{"$f":"IFERROR(AL895/AL1039-1,\"\")","v":-0.19279503762467232},{"$f":"IFERROR(AM895/AM1039-1,\"\")","v":-0.18115078752876668},{"$f":"IFERROR(AN895/AN1039-1,\"\")","v":-0.16933856453054263},{"$f":"IFERROR(AO895/AO1039-1,\"\")","v":-0.15735594555460408},{"$f":"IFERROR(AP895/AP1039-1,\"\")","v":-0.14520047257173629},{"$f":"IFERROR(AQ895/AQ1039-1,\"\")","v":-0.13286965209468315},{"$f":"IFERROR(AR895/AR1039-1,\"\")","v":-0.12036095466665064},{"$f":"IFERROR(AS895/AS1039-1,\"\")","v":-0.10767181434243334},{"$f":"IFERROR(AT895/AT1039-1,\"\")","v":-9.4799628162052674E-2},{"$f":"IFERROR(AU895/AU1039-1,\"\")","v":-8.1741755616805634E-2}]
[null,null,24,{"$f":"VLOOKUP($C967,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},{"$f":"IF(VLOOKUP($C967,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C967,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":-0.16433231972973161},{"$f":"H967","v":-0.16433231972973161},-0.23570555901415158,-0.23295239216654196,-0.2294419187481902,-0.22591537928192296,-0.22237270023979516,-0.21115511959811251,-0.19977572092934737,-0.18823216994460779,-0.176522098681963,-0.16464310502069723,-0.15259275218855572,-0.14036856826188215,-0.12796804565854636,-0.11538864062355625]
[null,null,48,{"$f":"VLOOKUP($C968,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},{"$f":"IF(VLOOKUP($C968,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C968,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":-0.17520126362987876},-0.17520126362987876,-0.24564620120768832,-0.24292884287190808,-0.23946402772124797,-0.23598335548249882,-0.23248675358404236,-0.22141507215273759,-0.21018367734803034,-0.19879026524148813,-0.18723249866960179,-0.17550800675435629,-0.16361438441688592,-0.15154919188411331,-0.13930995418827152,-0.12689416065920711]
[null,null,27,{"$f":"VLOOKUP($C969,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},{"$f":"IF(VLOOKUP($C969,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C969,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":-6.5996150218718408E-2},-6.5996150218718408E-2,-0.14576814791216663,-0.14269100553192537,-0.13876744145890163,-0.13482592078547562,-0.13086636133139151,-0.1183287656436236,-0.10561031019087086,-9.270838599965836E-2,-7.9620346461038993E-2,-6.6343506787687745E-2,-5.287514346316291E-2,-3.9212493683222882E-2,-2.5352754789085385E-2,-1.1293083692509032E-2]
[null,null,43,{"$f":"VLOOKUP($C970,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},{"$f":"IF(VLOOKUP($C970,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C970,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":-0.14153957122273142},-0.14153957122273142,-0.21485950813773758,-0.21203124895254333,-0.20842502773915994,-0.20480230227808605,-0.20116299703590945,-0.1896394580564098,-0.17794968748007711,-0.16609128735053402,-0.15406182511993616,-0.14185883314997694,-0.12947980820569283,-0.11692221094196897,-0.1041834653826349,-9.1260958392047287E-2]
[null,null,86,{"$f":"VLOOKUP($C971,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},{"$f":"IF(VLOOKUP($C971,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C971,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":-0.18101229114417428},-0.18101229114417428,-0.250960916770405,-0.24826270327973554,-0.24482229909781794,-0.24136614954715696,-0.23789418256742978,-0.22690050543291873,-0.21574824016776595,-0.20443509907560986,-0.19295876145916613,-0.18131687314417644,-0.16950704599648991,-0.15752685743217854,-0.14537384992058455,-0.13304553048020107]
[null,null,29,{"$f":"VLOOKUP($C972,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},{"$f":"IF(VLOOKUP($C972,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C972,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":-0.10965715106958596},-0.10965715106958596,-0.18570012210004472,-0.18276682400493505,-0.1790266710970484,-0.17526940098909527,-0.17149493534242355,-0.15954342286632506,-0.14741950510683177,-0.1351206950497017,-0.12264446980453081,-0.10998827008722556,-9.7149499695009744E-2,-8.4125524973857502E-2,-7.0913674278244576E-2,-5.7511237423105488E-2]
[null,null,54,{"$f":"VLOOKUP($C973,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},{"$f":"IF(VLOOKUP($C973,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C973,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":-8.6428290055199142E-2},-8.6428290055199142E-2,-0.16445520649198031,-0.16144537925548763,-0.15760764653082104,-0.15375235002187426,-0.14987940934615562,-0.13761608437832706,-0.12517585610887294,-0.11255617263786333,-9.9754445253204871E-2,-8.6768047899610568E-2,-7.3594316639910229E-2,-6.0230549108588272E-2,-4.6674003957440702E-2,-3.2921900293233497E-2]
[null,null,39,{"$f":"VLOOKUP($C974,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},{"$f":"IF(VLOOKUP($C974,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C974,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":-0.15077700090541413},-0.15077700090541413,-0.22330798152274256,-0.22051015570928212,-0.21694273909744144,-0.2133589958312182,-0.20975885118997506,-0.19835931079847136,-0.18679532753869499,-0.17506452925738358,-0.16316450958202844,-0.15109282742724772,-0.13884700649403958,-0.12642453476181215,-0.11382286397308516,-0.10103940911075882]
[null,null,124,{"$f":"VLOOKUP($C975,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},{"$f":"IF(VLOOKUP($C975,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C975,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":-0.11929837437158275},-0.11929837437158275,-0.19451790164087368,-0.19161636724441145,-0.18791671519460629,-0.18420013130113799,-0.18046653807365742,-0.16864444450704652,-0.15665181257587724,-0.14448618219694853,-0.13214505779938845,-0.11962590781272997,-0.10692616414760381,-9.4043221668937749E-2,-8.097443766155854E-2,-6.7717131288083432E-2]
[null,null,77,{"$f":"VLOOKUP($C976,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},{"$f":"IF(VLOOKUP($C976,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C976,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":-0.13055109684323163},-0.13055109684323163,-0.2048095444004171,-0.20194508290169355,-0.19829270129689125,-0.19462360418655011,-0.19093771507041468,-0.17926667236378613,-0.16742727026085735,-0.15541708011090416,-0.14323363822895729,-0.1308744453904197,-0.11833696631839308,-0.10561862916360987,-9.2716824976861734E-2,-7.9628907173818542E-2]
[null,null,129,{"$f":"VLOOKUP($C977,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},{"$f":"IF(VLOOKUP($C977,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C977,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":-0.11812955278144943},-0.11812955278144943,-0.19344890751206612,-0.19054352234940963,-0.18683896031299163,-0.18311744396184448,-0.17937889570277754,-0.16754111246579584,-0.15553256453456976,-0.14335078856100325,-0.13099328566223134,-0.11845752090801864,-0.10574092280076008,-9.2840882747983522E-2,-7.9754754527240457E-2,-6.6479853743280137E-2]
[null,null,89,{"$f":"VLOOKUP($C978,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},{"$f":"IF(VLOOKUP($C978,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C978,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":-0.10643785991583776},-0.10643785991583776,-0.18275578622249944,-0.1798118819427944,-0.17605820543421324,-0.17228734983339611,-0.16849923651843457,-0.1565045099047323,-0.14433675462664852,-0.13199347467742439,-0.1194721380444187,-0.10677017618970885,-9.3884983523199184E-2,-8.0813916868128555E-2,-6.7554294918868663E-2,-5.4103397690898891E-2]
[null,null,70,{"$f":"VLOOKUP($C979,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},{"$f":"IF(VLOOKUP($C979,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C979,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":-0.1583439835190803},-0.1583439835190803,-0.23022867844952932,-0.22745578260064714,-0.223920153375048,-0.22036834297335661,-0.21680027734073204,-0.20550231229991744,-0.19404136965534424,-0.18241509839076908,-0.17062111357561172,-0.15865699587572701,-0.14652029105712072,-0.13420850948250407,-0.12171912560058862,-0.10904957742801147]
[null,null,59,{"$f":"VLOOKUP($C980,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},{"$f":"IF(VLOOKUP($C980,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C980,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":-0.10430947185038586},-0.10430947185038586,-0.18080918088512465,-0.17785826447894981,-0.17409564703618619,-0.17031580958206816,-0.16651867330741699,-0.15449537628788867,-0.14229863846460133,-0.12992595788552286,-0.11737479650697613,-0.10464257967300228,-9.1726695587214357E-2,-7.8624494777032039E-2,-6.533328955018769E-2,-5.1850353443391839E-2]
[null,null,130,{"$f":"VLOOKUP($C981,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},{"$f":"IF(VLOOKUP($C981,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C981,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":-0.180187462054204},-0.180187462054204,-0.25020653521047209,-0.24750560426146462,-0.244061735136887,-0.2406021047858945,-0.23712664107558945,-0.22612189185219567,-0.2149583947789091,-0.20363385985535498,-0.19214596404699935,-0.18049235080861881,-0.16867062960089518,-0.15667837540003715,-0.14451312820032858,-0.13217239250949964]
[null,null,127,{"$f":"VLOOKUP($C982,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},{"$f":"IF(VLOOKUP($C982,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C982,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":-0.15627233521435768},-0.15627233521435768,-0.22833396680713913,-0.22555424576498084,-0.22200991395762892,-0.21844936114591096,-0.21487251309270794,-0.20354673929194245,-0.192057586735083,-0.18040269861910541,-0.16857968414317226,-0.15658611801820066,-0.14441953996935541,-0.13207745423136596,-0.11955732903656324,-0.10685659609553033]
[null,null,71,{"$f":"VLOOKUP($C983,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},{"$f":"IF(VLOOKUP($C983,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C983,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":-0.13892078071182545},-0.13892078071182545,-0.21246438496037079,-0.20962749798283076,-0.20601027575230424,-0.20237649892678389,-0.19872609174243849,-0.18716739944250627,-0.17544196844522253,-0.16354739347908509,-0.15148123457560081,-0.13924101656876842,-0.12682422858734077,-0.11422832353976164,-0.10145071759167412,-8.8488789635891685E-2]
[null,null,74,{"$f":"VLOOKUP($C984,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},{"$f":"IF(VLOOKUP($C984,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C984,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":-6.8778606506250561E-2},-6.8778606506250561E-2,-0.14831295839491587,-0.14524498301560873,-0.14133310748704564,-0.13740332885192352,-0.13345556517480694,-0.12095531977414986,-0.10827475340113757,-9.5411264854591393E-2,-8.2362215409979012E-2,-6.9124928278125775E-2,-5.5696688056116828E-2,-4.2074740170278679E-2,-2.8256290311125865E-2,-1.4238503860156126E-2]
[null,null,98,{"$f":"VLOOKUP($C985,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},{"$f":"IF(VLOOKUP($C985,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C985,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":-0.11908667984948673},-0.11908667984948673,-0.19432428765980814,-0.19142205582062566,-0.18772151448431329,-0.18400403723442527,-0.18026954656198602,-0.16844461131508881,-0.15644909671127394,-0.14428054207600904,-0.13193645123856113,-0.11941429201994913,-0.10671149571351102,-9.3825456557977693E-2,-8.075353120294515E-2,-6.7493038166637431E-2]
[null,null,114,{"$f":"VLOOKUP($C986,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},{"$f":"IF(VLOOKUP($C986,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C986,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":-0.13297552201415064},-0.13297552201415064,-0.20702690271696722,-0.20417042866009727,-0.20052823158237232,-0.19686936560965929,-0.19319375445502107,-0.18155525600672207,-0.16974886762589103,-0.15777216743400369,-0.14562269861598243,-0.13329796891622292,-0.12079545012735016,-0.10811257757160009,-9.5246749574720124E-2,-8.2195326932279822E-2]
[null,null,118,{"$f":"VLOOKUP($C987,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},{"$f":"IF(VLOOKUP($C987,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C987,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":-0.13535308610186159},-0.13535308610186159,-0.20920140229165152,-0.20635276128945024,-0.20272055188472893,-0.1990717192946474,-0.19540618744146321,-0.18379960421199393,-0.17202559143961749,-0.16008173388711178,-0.14796558147650452,-0.13567464878648228,-0.1232064145425481,-0.11055832109982555,-9.7727773918401928E-2,-8.4712141031102473E-2]
[null,null,115,{"$f":"VLOOKUP($C988,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},{"$f":"IF(VLOOKUP($C988,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C988,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":-0.13721883818874059},-0.13721883818874059,-0.21090780303195322,-0.20806530888323538,-0.20444093713128064,-0.20079997806380134,-0.19714235576721717,-0.18556081745091857,-0.17381221087446785,-0.16189412601228892,-0.14980411807323613,-0.1375397069990868,-0.12509837695579962,-0.11247757581743456,-9.9674714642627893E-2,-8.6687167143515542E-2]
[null,null,112,{"$f":"VLOOKUP($C989,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},{"$f":"IF(VLOOKUP($C989,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C989,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":-0.11531984784740623},-0.11531984784740623,-0.19087917565262025,-0.18796453371641775,-0.18424816866940452,-0.1805147952899524,-0.17676433573765327,-0.16488883644149988,-0.15284202838206618,-0.14062144036284552,-0.12822456553934658,-0.11564886090485649,-0.10289174676878798,-8.995060622749862E-2,-7.682278462747838E-2,-6.3505589020792841E-2]
[null,null,133,{"$f":"VLOOKUP($C990,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},{"$f":"IF(VLOOKUP($C990,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C990,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":-0.12464840217628437},-0.12464840217628437,-0.19941099085180358,-0.19652708250398887,-0.1928499048550002,-0.1891558982187892,-0.18544498557573941,-0.17369470807878329,-0.16177492819241146,-0.14968320077777275,-0.13741704542392386,-0.12497394593901401,-0.11235134983413275,-9.9546667799709887E-2,-8.6557273174362459E-2,-7.3380501406081211E-2]
[null,null,105,{"$f":"VLOOKUP($C991,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},{"$f":"IF(VLOOKUP($C991,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C991,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":-0.10723599323754762},-0.10723599323754762,-0.18348575206340778,-0.18054447729092582,-0.17679415358140149,-0.1730266661240758,-0.16924193636726581,-0.15725792349194367,-0.14510103650214357,-0.13276878162055006,-0.12025862909612606,-0.10756801268517724,-9.4694329124931587E-2,-8.1634937599524338E-2,-6.8387159198279979E-2,-5.4948276366179161E-2]
[null,null,104,{"$f":"VLOOKUP($C992,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},{"$f":"IF(VLOOKUP($C992,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C992,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":-0.13804926240397708},-0.13804926240397708,-0.21166730184511762,-0.20882754358827726,-0.20520666028298917,-0.20156920562741665,-0.19791510378104604,-0.18634471265976427,-0.17460741408101699,-0.16270080033887047,-0.15062242899528289,-0.13836982237907991,-0.12594046707770279,-0.11333181342162513,-0.10054127496133125,-8.7566227936750507E-2]
[null,null,106,{"$f":"VLOOKUP($C993,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},{"$f":"IF(VLOOKUP($C993,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C993,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":-0.12834904833372918},-0.12834904833372918,-0.20279556985727121,-0.1999238535524851,-0.19626222158065154,-0.19258383176800931,-0.18888860742055091,-0.17718800552751923,-0.1653186178352597,-0.15327800954201765,-0.14106371072306223,-0.12867321582402402,-0.11610398314692272,-0.10335343432878197,-9.0418953812722025E-2,-7.7297888311423035E-2]
[null,null,136,{"$f":"VLOOKUP($C994,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},{"$f":"IF(VLOOKUP($C994,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C994,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":-0.14260270326035474},-0.14260270326035474,-0.21583183951487894,-0.21300708289410075,-0.20940532768657905,-0.20578708867050832,-0.20215229040601879,-0.19064302237374664,-0.17896772860868626,-0.16712401412413058,-0.15510944938474369,-0.14292156980818449,-0.13055787525953855,-0.11801582953845902,-0.10529285985890835,-9.2386356321395025E-2]
[null,null,142,{"$f":"VLOOKUP($C995,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},{"$f":"IF(VLOOKUP($C995,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C995,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":-9.8650707721910647E-2},-9.8650707721910647E-2,-0.17563372409966527,-0.17266416449097755,-0.16887777570761686,-0.16507405812088094,-0.16125293242369299,-0.14915367501411714,-0.13687988104218263,-0.12442903274910733,-0.11179857605644528,-9.8985920042161113E-2,-8.5988436409146662E-2,-7.2803458946070654E-2,-5.9428282980451996E-2,-4.5860164823841143E-2]
[null,null,140,{"$f":"VLOOKUP($C996,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},{"$f":"IF(VLOOKUP($C996,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C996,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":-0.14263423386671747},-0.14263423386671747,-0.21586067713506318,-0.21303602439411939,-0.2094344016403924,-0.20581629568430504,-0.20218163108876186,-0.19067278630741569,-0.178997921898843,-0.16715464296441174,-0.15514052005813173,-0.14295308868829615,-0.13058984881193303,-0.11804826432196325,-0.10532576252696313,-9.2419733623419709E-2]
[null,null,134,{"$f":"VLOOKUP($C997,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},{"$f":"IF(VLOOKUP($C997,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C997,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":-0.1311839228231596},-0.1311839228231596,-0.20538832157463272,-0.20252594496629006,-0.1988762217373391,-0.1952097951691838,-0.19152658881724927,-0.17986404084678154,-0.16803325601993446,-0.15603180745367096,-0.14385723325620781,-0.13150703602200153,-0.11897868231944841,-0.10626960217119397,-9.3377188526946653E-2,-8.0298796728685118E-2]
[null,null,135,{"$f":"VLOOKUP($C998,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},{"$f":"IF(VLOOKUP($C998,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C998,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":-0.13185984445903232},-0.13185984445903232,{"$f":"IFERROR(AH927/AH1071-1,\"\")","v":-0.20600651366346923},{"$f":"IFERROR(AI927/AI1071-1,\"\")","v":-0.20314636392722352},{"$f":"IFERROR(AJ927/AJ1071-1,\"\")","v":-0.19949948011038776},{"$f":"IFERROR(AK927/AK1071-1,\"\")","v":-0.1958359059492133},{"$f":"IFERROR(AL927/AL1071-1,\"\")","v":-0.19215556505859788},{"$f":"IFERROR(AM927/AM1071-1,\"\")","v":-0.18050209031859799},{"$f":"IFERROR(AN927/AN1071-1,\"\")","v":-0.16868050960714887},{"$f":"IFERROR(AO927/AO1071-1,\"\")","v":-0.15668839792927958},{"$f":"IFERROR(AP927/AP1071-1,\"\")","v":-0.14452329530851005},{"$f":"IFERROR(AQ927/AQ1071-1,\"\")","v":-0.13218270628222839},{"$f":"IFERROR(AR927/AR1071-1,\"\")","v":-0.1196640993897905},{"$f":"IFERROR(AS927/AS1071-1,\"\")","v":-0.10696490665323333},{"$f":"IFERROR(AT927/AT1071-1,\"\")","v":-9.4082523050498357E-2},{"$f":"IFERROR(AU927/AU1071-1,\"\")","v":-8.1014305981055967E-2}]
[null,null,147,{"$f":"VLOOKUP($C999,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},{"$f":"IF(VLOOKUP($C999,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C999,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":-0.15367605918836236},-0.15367605918836236,-0.22595943518316719,-0.22317116052424135,-0.21961592227861104,-0.216044413114162,-0.21245655856533641,-0.20109593366720613,-0.18957142727215059,-0.17788067532491081,-0.16602127966779801,-0.15399080754875238,-0.14178679112230597,-0.12940672694334598,-0.11684807545357578,-0.10410826046056865]
[null,null,151,{"$f":"VLOOKUP($C1000,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},{"$f":"IF(VLOOKUP($C1000,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1000,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":-0.15017423607200941},-0.15017423607200941,-0.22275669801343667,-0.21995688634818922,-0.21638693764138406,-0.21280065069179943,-0.20919795072576264,-0.19779031912373812,-0.18621812793453607,-0.17447900332117849,-0.16257053720315195,-0.15049028676243137,-0.13823577394237774,-0.12580448493940743,-0.11319386968732792,-0.10040134133423573]
[null,null,146,{"$f":"VLOOKUP($C1001,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},{"$f":"IF(VLOOKUP($C1001,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1001,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":-0.17705662494463026},-0.17705662494463026,-0.24734309863756865,-0.24463185292213097,-0.24117483177467414,-0.23770198920919727,-0.23421325281732963,-0.22316647681872148,-0.21196034671740482,-0.20059256376756884,-0.18906079606308712,-0.1773626780591675,-0.16549581008710079,-0.15345775786200955,-0.14124605198349682,-0.12885818742909005]
[null,null,150,{"$f":"VLOOKUP($C1002,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},{"$f":"IF(VLOOKUP($C1002,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1002,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":-9.9176756275282218E-2},-9.9176756275282218E-2,-0.17611484356201046,-0.17314701705784685,-0.16936283809964381,-0.16556134045156123,-0.1617424448528072,-0.14965024885317735,-0.13738361815481359,-0.12494003646835683,-0.11231695120598117,-9.9511772957773692E-2,-8.6521874960562295E-2,-7.3344592559079103E-2,-5.9977222659353013E-2,-4.6417023174215588E-2]
[null,null,3,{"$f":"VLOOKUP($C1003,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},{"$f":"IF(VLOOKUP($C1003,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1003,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":-0.11343709470593988},-0.11343709470593988,-0.22784102522055227,-0.22505952848782063,-0.22151293255522619,-0.21795010525626024,-0.21437097230638102,-0.20303796358187054,-0.19154147173463631,-0.17987913845612458,-0.16804857141824969,-0.15604734378265006,-0.14387299370286288,-0.13152302381931846,-0.11899490074705021,-0.10628605455601348]
[null,null,37,{"$f":"VLOOKUP($C1004,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1004,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1004,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":0},0,"","","","","","","","","","","","","",""]
[null,null,23,{"$f":"VLOOKUP($C1005,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1005,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1005,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":0},0,"","","","","","","","","","","","","",""]
[null,null,19,{"$f":"VLOOKUP($C1006,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1006,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1006,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":0},0,"","","","","","","","","","","","","",""]
[null,null,36,{"$f":"VLOOKUP($C1007,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1007,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1007,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":0},0,"","","","","","","","","","","","","",""]
[null,null,17,{"$f":"VLOOKUP($C1008,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1008,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1008,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":0},0,"","","","","","","","","","","","","",""]
[null,null,95,{"$f":"VLOOKUP($C1009,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1009,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1009,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":0},0,"","","","","","","","","","","","","",""]
[null,null,128,{"$f":"VLOOKUP($C1010,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1010,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1010,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":0},0,"","","","","","","","","","","","","",""]
[null,null,137,{"$f":"VLOOKUP($C1011,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1011,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1011,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":0},0,"","","","","","","","","","","","","",""]
[null,null,92,{"$f":"VLOOKUP($C1012,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1012,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1012,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":0},0,"","","","","","","","","","","","","",""]
[null,null,34,{"$f":"VLOOKUP($C1013,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1013,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1013,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":0},0,"","","","","","","","","","","","","",""]
[null,null,33,{"$f":"VLOOKUP($C1014,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1014,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1014,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":0},0,"","","","","","","","","","","","","",""]
[null,null,46,{"$f":"VLOOKUP($C1015,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1015,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1015,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":0},0,"","","","","","","","","","","","","",""]
[null,null,50,{"$f":"VLOOKUP($C1016,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1016,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1016,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":0},0,"","","","","","","","","","","","","",""]
[null,null,90,{"$f":"VLOOKUP($C1017,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1017,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1017,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":0},0,"","","","","","","","","","","","","",""]
[null,null,52,{"$f":"VLOOKUP($C1018,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1018,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1018,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":0},0,"","","","","","","","","","","","","",""]
[null,null,88,{"$f":"VLOOKUP($C1019,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1019,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1019,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":0},0,"","","","","","","","","","","","","",""]
[null,null,91,{"$f":"VLOOKUP($C1020,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1020,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1020,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":0},0,"","","","","","","","","","","","","",""]
[null,null,108,{"$f":"VLOOKUP($C1021,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1021,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1021,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":0},0,"","","","","","","","","","","","","",""]
[null,null,145,{"$f":"VLOOKUP($C1022,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1022,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1022,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":0},0,"","","","","","","","","","","","","",""]
[null,null,144,{"$f":"VLOOKUP($C1023,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1023,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1023,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":0},0,"","","","","","","","","","","","","",""]
[null,null,15,{"$f":"VLOOKUP($C1024,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1024,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1024,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":0},0,"","","","","","","","","","","","","",""]
[null,null,6,{"$f":"VLOOKUP($C1025,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1025,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1025,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":0},0,"","","","","","","","","","","","","",""]
[null,null,11,{"$f":"VLOOKUP($C1026,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1026,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1026,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":0},{"$f":"H1026","v":0},"","","","","","","","","","","","","",""]
[null,null,4,{"$f":"VLOOKUP($C1027,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1027,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1027,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":0},0,"","","","","","","","","","","","","",""]
[null,null,12,{"$f":"VLOOKUP($C1028,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1028,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1028,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":0},0,{"$f":"IFERROR(AH957/AH1101-1,\"\")","v":""},"","","","","","","","","","","","",""]
[null,null,9,{"$f":"VLOOKUP($C1029,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1029,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1029,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":0},0,"","","","","","","","","","","","","",""]
[null,null,7,{"$f":"VLOOKUP($C1030,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1030,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1030,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":0},0,"","","","","","","","","","","","","",""]
[null,null,10,{"$f":"VLOOKUP($C1031,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1031,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1031,'Assumptions_Asset level'!$A$15:$AG$81,$C$965,0)","v":0},0,"","","","","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CAGR unit values vs 2025",null,null,{"$f":"(AH1038/$AG1038)^(1/(AH1037-$AG1037))-1","v":2.8757390084053869E-2},{"$f":"(AI1038/$AG1038)^(1/(AI1037-$AG1037))-1","v":2.6355074279138968E-2},2.764928040358261E-2,2.8292037024223671E-2,2.8677798343631711E-2,2.7263253594952408E-2,2.6253985817014991E-2,2.5497624046690204E-2,2.4909672602982935E-2,2.4439503668952867E-2,2.4054934017805341E-2,2.3734526586590921E-2,2.3463450791004536E-2,2.3231119598303485E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRL",null,{"$f":"I4","v":2.3E-2},2.1999999999999999E-2,2.1000000000000001E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Premium",null,{"$f":"Assumptions_Overall!F102","v":0},{"$f":"Assumptions_Overall!G102","v":0.01},{"$f":"Assumptions_Overall!H102","v":0.01},{"$f":"Assumptions_Overall!I102","v":0.01},{"$f":"Assumptions_Overall!J102","v":0.01},{"$f":"Assumptions_Overall!K102","v":0.01},{"$f":"Assumptions_Overall!L102","v":0},{"$f":"Assumptions_Overall!M102","v":0},{"$f":"Assumptions_Overall!N102","v":0},{"$f":"Assumptions_Overall!O102","v":0},{"$f":"Assumptions_Overall!P102","v":0},{"$f":"Assumptions_Overall!Q102","v":0},{"$f":"Assumptions_Overall!R102","v":0},{"$f":"Assumptions_Overall!S102","v":0},{"$f":"Assumptions_Overall!T102","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth value",null,{"$f":"AG1034+AG1033","v":2.3E-2},{"$f":"AH1034+AH1033","v":3.2000000000000001E-2},3.1E-2,0.03,0.03,0.03,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[]
[null,null,null,null,null,null,null,2024,{"$f":"H1037+1","v":2025},{"$f":"I1037+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,null,null,null,null,null,null,null,null,2024,{"$f":"AF1037+1","v":2025},{"$f":"AG1037+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,{"$f":"'Assumptions_Asset level'!$AI$7","v":35},"Valuation (k€) : unit resale value incl. TT",null,null,null,{"$f":"SUM(H1039:H1104)","v":453495.26583900006},464153.98958349292,433600.55874618184,395289.96368421195,379265.51929686213,363847.96100787178,349062.78567139985,331632.40510560933,315077.37119751668,299353.46664255741,284418.72103911149,270233.29602840921,256759.37634152331,243961.06644721623,231804.29251104948,220256.70939121395,null,null,null,"Valuation (€ /m²) : Residential unit incl. TT ",null,null,null,null,{"$f":"H1038/CA33*1000","v":5840.0330115207616},5977.2941986102369,6149.1855795268239,6296.5100322158387,6486.932807250826,6682.9855612409774,6884.9606978852098,7024.1722190882692,7166.1951402232107,7311.0861265828371,7458.9029829081273,7609.7046762486061,7763.5513592828875,7920.5043941063941,8080.6263764956366,8243.9811606585754]
[null,null,117,{"$f":"VLOOKUP($C1039,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},{"$f":"IF(VLOOKUP($C1039,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1039,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1039/1000","v":13026.412494000002},{"$f":"AG1039*CB34/1000","v":13326.019981362},{"$f":"AH1039*CC34/1000","v":12501.603424156021},{"$f":"AI1039*CD34/1000","v":11544.763019898101},{"$f":"AJ1039*CE34/1000","v":11017.650748508626},{"$f":"AK1039*CF34/1000","v":10513.643643490836},{"$f":"AL1039*CG34/1000","v":10032.694994931433},{"$f":"AM1039*CH34/1000","v":9480.7984243699975},{"$f":"AN1039*CI34/1000","v":8959.2615751900557},{"$f":"AO1039*CJ34/1000","v":8466.4143650971546},{"$f":"AP1039*CK34/1000","v":8000.678582710414},{"$f":"AQ1039*CL34/1000","v":7560.5628337453309},{"$f":"AR1039*CM34/1000","v":7144.6577652224896},{"$f":"AS1039*CN34/1000","v":6751.6315523915737},{"$f":"AT1039*CO34/1000","v":6380.2256339187888},{"$f":"AU1039*CP34/1000","v":6029.2506816807881},null,null,null,117,{"$f":"VLOOKUP($C1039,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},null,null,null,{"$f":"IFERROR(H1039/CA34*1000,0)","v":3464.323989936599},{"$f":"AG1110*(1+BE1110)","v":3544.0034417051402},{"$f":"AG1039*(1+AH$1035)","v":3657.4115518397048},3770.7913099467355,3883.9150492451377,4000.432500722492,4120.4454757441672,4202.854385259051,4286.9114729642324,4372.6497024235168,4460.1026964719877,4549.3047504014276,4640.2908454094559,4733.0966623176455,4827.7585955639988,4924.3137674752788]
[null,null,24,{"$f":"VLOOKUP($C1040,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},{"$f":"IF(VLOOKUP($C1040,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1040,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1040/1000","v":5591.4810519999974},5720.0851161959999,5379.2488566332395,4966.0303043405311,4778.8437178609174,4598.2464769595117,4424.4752336346219,4215.9382083097516,4017.2300753750524,3827.8875735628676,3647.4692763194621,3475.5545626726644,3311.7426366107111,3155.6515926802958,3006.9175256254211,2865.1936819912803,null,null,null,24,{"$f":"VLOOKUP($C1040,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,null,null,10752.227856085221,{"$f":"AG1111*(1+BE1111)","v":10999.529096775186},{"$f":"AG1040*(1+AH$1035)","v":11351.514027871992},11703.410962736023,12054.513291618105,12416.148690366648,12788.633151077647,13044.4058140992,13305.293930381184,13571.399808988808,13842.827805168585,14119.684361271957,14402.078048497397,14690.119609467345,14983.922001656692,15283.600441689827]
[null,null,48,{"$f":"VLOOKUP($C1041,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},{"$f":"IF(VLOOKUP($C1041,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1041,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1041/1000","v":6393.3657599999997},6540.41317248,6141.8278361557777,5683.5849189798864,5424.0520351051691,5175.9265535987352,4939.1527987042073,4667.450978559581,4410.6954218964738,4168.0639377046409,3938.7795635464963,3722.1080775346986,3517.3556471829456,3323.866607593,3141.0213618632015,2968.2343969951007,null,null,null,48,{"$f":"VLOOKUP($C1041,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},null,null,null,6120.3960941987361,6261.1652043653085,{"$f":"AG1041*(1+AH$1035)","v":6461.5224909049984},6661.8296881230526,6861.6845787667444,7067.5351161297467,7279.5611696136393,7425.152393005912,7573.6554408660304,7725.1285496833516,7879.6311206770188,8037.2237430905589,8197.9682179523697,8361.9275823114167,8529.1661339576458,8699.7494566367986]
[null,null,27,{"$f":"VLOOKUP($C1042,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},{"$f":"IF(VLOOKUP($C1042,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1042,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1042/1000","v":7248.0429300000096},7414.747917390001,6964.921443671491,6415.5105389888104,6173.7218654262015,5940.4107208013947,5715.9180666556504,5446.5119817122059,5189.8037062542508,4945.1947594877174,4712.1148685824173,4490.0206391498423,4278.3942883923246,4076.7424379621411,3884.5949637163235,3701.5038996854955,null,null,null,27,{"$f":"VLOOKUP($C1042,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,null,null,4191.8493823304934,4288.2619181240898,{"$f":"AG1042*(1+AH$1035)","v":4425.4862995040612},4562.6763747886871,4699.5566660323475,4840.5433660133176,4985.7596669937175,5085.474860333592,5187.1843575402636,5290.9280446910689,5396.7466055848899,5504.6815376965878,5614.7751684505201,5727.0706718195306,5841.6120852559216,5958.4443269610401]
[null,null,43,{"$f":"VLOOKUP($C1043,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},{"$f":"IF(VLOOKUP($C1043,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1043,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1043/1000","v":23823.602479999998},24371.545337039996,22886.296570833736,21178.745727055004,20211.648193764609,19287.05807042903,18404.767892445499,17392.325244988086,16435.576867671254,15531.459029664342,14677.076535392775,13869.693453418759,13106.724355352635,12385.726036709932,11704.389693202398,11060.533527409789,null,null,null,43,{"$f":"VLOOKUP($C1043,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},null,null,null,7952.6526464775952,8135.5636573465799,{"$f":"AG1043*(1+AH$1035)","v":8395.9016943816714},8656.1746469075024,8915.8598863147272,9183.3356829041695,9458.8357533912949,9648.012468459121,9840.9727178283028,10037.792172184869,10238.548015628567,10443.318975941138,10652.18535545996,10865.22906256916,11082.533643820543,11304.184316696954]
[null,null,86,{"$f":"VLOOKUP($C1044,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},{"$f":"IF(VLOOKUP($C1044,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1044,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1044/1000","v":4101.8930610000016},4196.2366014029994,3940.5098861392266,3646.5077106378208,3479.9950824807515,3320.8012823674721,3168.8905895200191,2994.5705439369694,2829.8398096438027,2674.1708805152107,2527.0652684385095,2388.0519070336472,2256.6856431891183,2132.545811578178,2015.2348875906375,1904.3772143666185,null,null,null,86,{"$f":"VLOOKUP($C1044,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},null,null,null,4256.1354081929139,4354.0265225813482,{"$f":"AG1044*(1+AH$1035)","v":4493.3553713039519},4632.6493878143738,4771.6288694488048,4914.7777355322687,5062.2210675982369,5163.4654889502017,5266.734798729206,5372.06949470379,5479.5108845978657,5589.1011022898228,5700.883124335619,5814.9007868223316,5931.198802558778,6049.8227786099533]
[null,null,29,{"$f":"VLOOKUP($C1045,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},{"$f":"IF(VLOOKUP($C1045,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1045,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1045/1000","v":8060.8273639999843},8246.2263933720005,7812.7875819854708,7316.6229229310666,7040.5904734714586,6774.5201296418954,6518.5058430149775,6211.2717087340889,5918.5183182882829,5639.5631565525382,5373.7558771201338,5120.4767861019618,4879.1353973936621,4649.1690560367624,4430.0416264643827,4221.2422425733375,null,null,null,29,{"$f":"VLOOKUP($C1045,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},null,null,null,4592.6453223637627,4698.276164778139,{"$f":"AG1045*(1+AH$1035)","v":4848.6210020510398},4998.9282531146218,5148.8961007080607,5303.3629837293029,5462.4638732411822,5571.7131507060058,5683.1474137201258,5796.8103619945286,5912.7465692344194,6031.0015006191079,6151.6215306314898,6274.6539612441193,6400.1470404690017,6528.1499812783823]
[null,null,54,{"$f":"VLOOKUP($C1046,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},{"$f":"IF(VLOOKUP($C1046,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1046,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1046/1000","v":10396.490934000003},10635.610225482,10076.580429961396,9436.6496701652195,9080.635488406022,8737.469980385802,8407.2743205980423,8011.0176154945639,7633.4375195281782,7273.6537555276764,6930.8275360812759,6604.1596080094969,6292.8883890139668,5996.2881921508306,5713.6675339893236,5444.3675225112429,null,null,null,54,{"$f":"VLOOKUP($C1046,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},null,null,null,4450.838424556373,4553.207708321168,{"$f":"AG1046*(1+AH$1035)","v":4698.9103549874453},4844.576575992056,4989.9138732718175,5139.6112894699718,5293.7996281540709,5399.675620717152,5507.6691331314951,5617.8225157941251,5730.1789661100074,5844.7825454322074,5961.6781963408512,6080.9117602676679,6202.5299954730217,6326.580595382482]
[null,null,39,{"$f":"VLOOKUP($C1047,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},{"$f":"IF(VLOOKUP($C1047,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1047,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1047/1000","v":16015.204504000005},16383.554207591998,15495.638967863366,14463.868961074215,13918.304427006657,13392.318743654148,12886.212796658125,12278.852071962132,11700.117837909112,11148.660853529085,10623.195471099953,10122.496638820563,9645.3970447673728,9190.7843954638338,8757.5988227179059,8344.8304126820331,null,null,null,39,{"$f":"VLOOKUP($C1047,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},null,null,null,6205.5675043978981,6348.2955569990472,{"$f":"AG1047*(1+AH$1035)","v":6551.4410148230172},6754.5356862825302,6957.1717568710064,7165.886909577137,7380.8635168644514,7528.4807872017409,7679.0504029457761,7832.6314110046915,7989.2840392247854,8149.0697200092809,8312.0511144094671,8478.292136697657,8647.8579794316101,8820.815139020242]
[null,null,124,{"$f":"VLOOKUP($C1048,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},{"$f":"IF(VLOOKUP($C1048,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1048,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1048/1000","v":6657.9643199999955},6811.0974993599984,6426.5144187512697,5971.0227102374747,5745.8649581712443,5528.7232275523811,5319.788557314796,5069.0530864363855,4830.1354304405459,4602.4785849695027,4385.5517987351423,4178.8493361379724,3981.8892982126663,3794.2124991454975,3615.3813957444313,3444.9790673660727,null,null,null,124,{"$f":"VLOOKUP($C1048,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,null,null,4785.0828805519586,4895.1397868046561,{"$f":"AG1048*(1+AH$1035)","v":5051.7842599824053},5208.3895720418595,5364.6412592031156,5525.5804969792089,5691.3479118885853,5805.1748701263568,5921.2783675288838,6039.7039348794615,6160.4980135770511,6283.7079738485918,6409.3821333255637,6537.5697759920749,6668.3211715119169,6801.6875949421556]
[null,null,77,{"$f":"VLOOKUP($C1049,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},{"$f":"IF(VLOOKUP($C1049,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1049,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1049/1000","v":3805.2839999999987},3892.8055319999999,3655.5704886932986,3382.827694631294,3228.3556422639476,3080.6731913902581,2939.747204211938,2778.0322910067812,2625.2132832481489,2480.8008189296002,2344.3324557565224,2215.3711902935997,2093.5040585782017,1978.3408137137333,1869.5126762083214,1766.6711530571188,null,null,null,77,{"$f":"VLOOKUP($C1049,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},null,null,null,3550.6988896146295,3632.3649640757671,{"$f":"AG1049*(1+AH$1035)","v":3748.600642926192},3864.8072628569034,3980.7514807426105,4100.1740251648889,4223.1792459198359,4307.6428308382328,4393.7956874549973,4481.671601204097,4571.3050332281791,4662.7311338927429,4755.9857565705979,4851.1054717020097,4948.1275811360501,5047.0901327587708]
[null,null,129,{"$f":"VLOOKUP($C1050,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},{"$f":"IF(VLOOKUP($C1050,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1050,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1050/1000","v":10158.408219999999},10392.051609059999,9758.7400312647933,9030.6386225012866,8618.2672550741172,8224.0210902924537,7847.8116650396032,7416.1050950175377,7008.1466181765099,6622.6298565881507,6258.3202959279342,5914.051332260532,5588.7205363027197,5281.2861231884581,4990.763616431469,4716.22269540258,null,null,null,129,{"$f":"VLOOKUP($C1050,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},null,null,null,4020.7434078765073,4113.2205062576668,{"$f":"AG1050*(1+AH$1035)","v":4244.8435624579124},4376.433712894107,4507.7267242809303,4642.9585260093581,4782.2472817896387,4877.8922274254319,4975.4500719739408,5074.9590734134199,5176.4582548816879,5279.9874199793221,5385.5871683789082,5493.2989117464867,5603.1648899814163,5715.2281877810447]
[null,null,89,{"$f":"VLOOKUP($C1051,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},{"$f":"IF(VLOOKUP($C1051,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1051,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1051/1000","v":7177.3407940000079},7342.419632262001,6894.9584824262602,6380.5243476571432,6089.166708387891,5810.6152837863028,5544.8075709560171,5239.7888013857209,4951.5490541067702,4679.1653184077813,4421.7653582228022,4178.5249190196064,3948.6650883450225,3731.4498015661225,3526.1834848200842,3332.208827624926,null,null,null,89,{"$f":"VLOOKUP($C1051,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},null,null,null,4394.5144919638815,4495.5883252790454,{"$f":"AG1051*(1+AH$1035)","v":4639.4471516879748},4783.2700133903018,4926.7681137920108,5074.5711572057717,5226.8082919219451,5331.3444577603841,5437.9713469155922,5546.7307738539039,5657.6653893309822,5770.8186971176019,5886.235071059954,6003.9597724811529,6124.0389679307764,6246.5197472893924]
[null,null,70,{"$f":"VLOOKUP($C1052,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},{"$f":"IF(VLOOKUP($C1052,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1052,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1052/1000","v":7075.693494000011},7238.4344443619993,6857.9672740226888,6422.440138718569,6180.1423051863749,5946.5890834427728,5721.8629430037308,5452.1766605788407,5195.2013940727056,4950.3380402405173,4717.015733136247,4494.6905132106567,4282.8440591428389,4080.9824794438355,3888.6351610151173,3705.3536719775034,null,null,null,70,{"$f":"VLOOKUP($C1052,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},null,null,null,5364.8445628933287,5488.2359878398665,{"$f":"AG1052*(1+AH$1035)","v":5663.859539450742},5839.4391851737146,6014.6223607289257,6195.0610315507938,6380.9128624973182,6508.5311197472647,6638.7017421422097,6771.4757769850539,6906.9052925247552,7045.04339837525,7185.9442663427553,7329.6631516696107,7476.2564147030034,7625.7815429970633]
[null,null,59,{"$f":"VLOOKUP($C1053,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},{"$f":"IF(VLOOKUP($C1053,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1053,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1053/1000","v":6614.7400399999988},6766.8790609199996,6411.197822369596,6004.0435578659699,5777.5304701481746,5559.1923173369441,5349.1061963853645,5096.9889089269145,4856.7545649591902,4627.8430904449324,4409.7208090973145,4201.8791981809209,4003.8337029594718,3815.1226070216785,3635.3059558515897,3463.96453113386,null,null,null,59,{"$f":"VLOOKUP($C1053,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},null,null,null,4407.476039445628,4508.8479883528771,{"$f":"AG1053*(1+AH$1035)","v":4653.1311239801689},4797.3781888235535,4941.2995344882602,5089.5385205229077,5242.224676138595,5347.0691696613667,5454.0105530545943,5563.0907641156864,5674.3525793980007,5787.8396309859609,5903.5964236056798,6021.6683520777933,6142.1017191193496,6264.9437535017369]
[null,null,130,{"$f":"VLOOKUP($C1054,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},{"$f":"IF(VLOOKUP($C1054,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1054,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1054/1000","v":15546.676112000006},15904.249662575996,14868.810395282408,13569.043940175448,13057.95027788987,12564.476562144069,12089.655406673439,11519.838503515461,10976.878553051551,10459.509717230203,9966.5258202587738,9496.777536546806,9049.1697112081856,8622.6588068549572,8216.2504707303815,7828.9972165093413,null,null,null,130,{"$f":"VLOOKUP($C1054,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,null,null,8146.530623879944,8333.9008282291761,{"$f":"AG1054*(1+AH$1035)","v":8600.5856547325093},8867.2038100292157,9133.2199243300929,9407.2165220599964,9689.4330177217962,9883.2216780762319,10080.886111637757,10282.503833870513,10488.153910547922,10697.916988758881,10911.875328534059,11130.112835104741,11352.715091806836,11579.769393642973]
[null,null,127,{"$f":"VLOOKUP($C1055,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},{"$f":"IF(VLOOKUP($C1055,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1055,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1055/1000","v":15009.487692000004},15354.705908915994,14375.073411714446,13154.640332629886,12659.069789995912,12180.670381779408,11720.353554258982,11167.94280791908,10641.568616829411,10140.003810405322,9662.0790578211709,9206.6801418543855,8772.7453612380377,8359.2630554472835,7965.2692461490242,7589.8453898161988,null,null,null,127,{"$f":"VLOOKUP($C1055,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,null,null,8098.5716092481198,8284.8387562608223,{"$f":"AG1055*(1+AH$1035)","v":8549.9535964611696},8815.0021579514651,9079.4522226900099,9351.8357893707107,9632.3908630518326,9825.0386803128695,10021.539453919127,10221.97024299751,10426.409647857459,10634.937840814609,10847.636597630903,11064.589329583521,11285.881116175191,11511.598738498695]
[null,null,71,{"$f":"VLOOKUP($C1056,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},{"$f":"IF(VLOOKUP($C1056,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1056,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1056/1000","v":13264.702880000003},13569.791046240001,12954.142653471497,12305.417340841859,11840.771471638875,11393.298809118527,10962.737348688117,10446.035024603747,9953.6862249419573,9484.5431047516013,9037.5119200038607,8611.5504776706839,8205.665705992069,7818.9113392629151,7450.3857117419466,7099.2296555393978,null,null,null,71,{"$f":"VLOOKUP($C1056,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},null,null,null,4615.5756567730277,4721.7338968788072,{"$f":"AG1056*(1+AH$1035)","v":4872.8293815789293},5023.8870924078756,5174.6037051801122,5329.8418163355154,5489.7370708255812,5599.5318122420931,5711.522448486935,5825.752897456674,5942.2679554058077,6061.1133145139238,6182.3355808042024,6305.9822924202863,6432.1019382686918,6560.7439770340661]
[null,null,74,{"$f":"VLOOKUP($C1057,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},{"$f":"IF(VLOOKUP($C1057,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1057,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1057/1000","v":579.38960999999972},592.71557102999998,561.56120776827538,525.8982869136272,506.05785044007087,486.93346211332715,468.53187490831453,446.4487490452446,425.40645834018665,405.35594552466881,386.25046552725564,368.04547649330704,350.69853594163993,334.16920181559766,318.41893819783883,303.4110254690342,null,null,null,74,{"$f":"VLOOKUP($C1057,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,null,null,3726.6971763041074,3812.4112113591036,{"$f":"AG1057*(1+AH$1035)","v":3934.408370122595},4056.3750295963951,4178.0662804842868,4303.4082688988155,4432.51051696578,4521.1607273050959,4611.5839418511978,4703.8156206882222,4797.891933101987,4893.8497717640266,4991.7267671993077,5091.561302543294,5193.3925285941596,5297.2603791660431]
[null,null,98,{"$f":"VLOOKUP($C1058,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},{"$f":"IF(VLOOKUP($C1058,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1058,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1058/1000","v":6043.8863599999986},6182.8957462799999,5806.0982083418639,5372.9041411396156,5127.5580565098708,4892.9958134691778,4669.1647796549914,4412.3149471249544,4169.5943731701245,3940.2258100592335,3723.4747663123558,3518.6471546808207,3325.0870695184467,3142.1746864191305,2969.3242773949519,2805.9823352389449,null,null,null,98,{"$f":"VLOOKUP($C1058,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},null,null,null,3766.5999999999976,3853.2317999999982,{"$f":"AG1058*(1+AH$1035)","v":3976.5352175999983},4099.8078093455979,4222.8020436259658,4349.4861049347446,4479.9706880827871,4569.5701018444433,4660.9615038813326,4754.1807339589595,4849.2643486381385,4946.2496356109014,5045.1746283231196,5146.0781208895824,5248.9996833073737,5353.9796769735212]
[null,null,114,{"$f":"VLOOKUP($C1059,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},{"$f":"IF(VLOOKUP($C1059,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1059,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1059/1000","v":22954.253894000001},23482.201733562,22169.388319524198,20621.514350503061,19843.855286526752,19093.937144586092,18372.362687306759,17506.425449404069,16681.302085746825,15895.068932270984,15145.89299222171,14432.027662748606,13751.808662936312,13103.650153757637,12486.041040903319,11897.541451869067,null,null,null,114,{"$f":"VLOOKUP($C1059,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,null,null,10932.210894941638,11183.651745525296,{"$f":"AG1059*(1+AH$1035)","v":11541.528601382106},11899.31598802495,12256.295467665699,12623.98433169567,13002.703861646542,13262.757938879473,13528.013097657062,13798.573359610204,14074.544826802408,14356.035723338457,14643.156437805226,14936.019566561332,15234.73995789256,15539.434757050411]
[null,null,118,{"$f":"VLOOKUP($C1060,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},{"$f":"IF(VLOOKUP($C1060,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1060,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1060/1000","v":6958.1928799999987},7118.2313162399996,6665.2882796842732,6130.499699144375,5850.6571723185716,5583.0162154973059,5327.6200664156731,5034.5487385815268,4757.5992066293029,4495.8846137413593,4248.5668889281924,4014.8540633199141,3793.9977340977821,3585.2906679343278,3388.0645362677715,3201.6877751585439,null,null,null,118,{"$f":"VLOOKUP($C1060,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},null,null,null,5076.0088123723363,5192.7570150569009,{"$f":"AG1060*(1+AH$1035)","v":5358.9252395387221},5525.051921964422,5690.8034796233551,5861.5275840120557,6037.3734115324178,6158.1208797630661,6281.2832973583272,6406.9089633054937,6535.0471425716032,6665.7480854230353,6799.0630471314962,6935.0443080741261,7073.7451942356083,7215.2200981203205]
[null,null,115,{"$f":"VLOOKUP($C1061,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},{"$f":"IF(VLOOKUP($C1061,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1061,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1061/1000","v":8058.7526800000014},8244.1039916400005,7752.8718664394482,7157.3183655430303,6887.5346729177882,6627.2479106843293,6376.7991548309055,6076.2440253245813,5789.8548407895596,5516.9639233874395,5256.9350646808043,5009.1620423905815,4773.0672070704222,4548.1001353947895,4333.7363469210641,4129.4760813340044,null,null,null,115,{"$f":"VLOOKUP($C1061,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},null,null,null,8472.3739775857375,8667.2385790702083,{"$f":"AG1061*(1+AH$1035)","v":8944.5902136004552},9221.8725102220687,9498.5286855287304,9783.4845460945926,10076.98908247743,10278.528864126978,10484.099441409518,10693.781430237708,10907.657058842462,11125.810200019312,11348.326404019699,11575.292932100094,11806.798790742096,12042.934766556938]
[null,null,112,{"$f":"VLOOKUP($C1062,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},{"$f":"IF(VLOOKUP($C1062,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1062,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1062/1000","v":29572.947846000097},30253.125646457993,28534.175610590581,26492.555697714717,25493.608413674774,24530.180475564237,23603.166234421424,22490.687620609948,21430.64301732324,20420.561073245146,19458.086918300025,18540.976673563568,17667.092219961261,16834.396213531574,16040.947335632776,15284.895767019882,null,null,null,112,{"$f":"VLOOKUP($C1062,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},null,null,null,7477.7164632435206,7649.7039418980949,{"$f":"AG1062*(1+AH$1035)","v":7894.4944680388344},8139.2237965480372,8383.4005104444786,8634.9025257578123,8893.9496015305467,9071.8285935611584,9253.2651654323818,9438.3304687410291,9627.0970781158503,9819.6390196781667,10016.031800071731,10216.352436073166,10420.679484794629,10629.093074490522]
[null,null,133,{"$f":"VLOOKUP($C1063,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},{"$f":"IF(VLOOKUP($C1063,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1063,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1063/1000","v":9780.5042240000002},10005.455821152002,9503.097142692086,8941.5535740499545,8604.1206818004212,8278.9633218420222,7966.0949781633626,7590.6322029277117,7232.8659648303747,6891.9621800439554,6567.126077286598,6257.6003449140526,5962.6633653495464,5681.6275327295434,5413.8376498432463,5158.6694006284897,null,null,null,133,{"$f":"VLOOKUP($C1063,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},null,null,null,4735.6566022205116,4844.5767040715837,{"$f":"AG1063*(1+AH$1035)","v":4999.6031586018744},5154.5908565185318,5309.2285822140875,5468.5054396805099,5632.5606028709253,5745.2118149283442,5860.1160512269116,5977.3183722514495,6096.8647396964789,6218.8020344904089,6343.1780751802171,6470.0416366838217,6599.4424694174986,6731.4313188058486]
[null,null,105,{"$f":"VLOOKUP($C1064,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},{"$f":"IF(VLOOKUP($C1064,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1064,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1064/1000","v":15165.709972000037},15514.521301355999,14810.642363853925,14068.946147071712,13537.710388851674,13026.108984615606,12533.842381052724,11943.089790526406,11380.180906077048,10843.803381413934,10332.706724545294,9845.699382419305,9381.6459629785713,8939.4645881463875,8518.1243715736437,8116.6430152660832,null,null,null,105,{"$f":"VLOOKUP($C1064,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,null,null,5009.8143406448316,5125.0400704796502,{"$f":"AG1064*(1+AH$1035)","v":5289.0413527349992},5453.0016346697839,5616.5916837098775,5785.0894342211741,5958.6421172478094,6077.8149595927662,6199.3712587846212,6323.358683960314,6449.8258576395201,6578.8223747923103,6710.3988222881562,6844.6067987339193,6981.4989347085975,7121.1289134027693]
[null,null,104,{"$f":"VLOOKUP($C1065,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},{"$f":"IF(VLOOKUP($C1065,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1065,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1065/1000","v":5834.3473480000002},5968.5373370040006,5474.3560878711251,4810.4601516383082,4591.4656486669073,4381.4254783079805,4180.99633208248,3951.0005494462193,3733.6567894133623,3528.2690667016536,3334.1796820590234,3150.7671161393405,2977.4440392529746,2813.6554306005432,2658.8768009672408,2512.6125131863973,null,null,null,104,{"$f":"VLOOKUP($C1065,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},null,null,null,6253.0516891022908,6396.871877951643,{"$f":"AG1065*(1+AH$1035)","v":6601.5717780460955},6806.220503165524,7010.4071182604903,7220.7193318083055,7437.3409117625552,7586.0877299978065,7737.809484597763,7892.5656742897181,8050.416987775513,8211.4253275310239,8375.6538340816442,8543.166910763277,8714.0302489785427,8888.3108539581135]
[null,null,106,{"$f":"VLOOKUP($C1066,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},{"$f":"IF(VLOOKUP($C1066,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1066,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1066/1000","v":16373.939560000001},16750.540169879994,15769.822099329343,14589.629531430541,14039.623517243221,13509.052393071386,12998.534993895273,12385.880231902693,11802.10148230358,11245.837743515351,10715.792161515095,10210.729006382951,9729.4707913641651,9270.8955277172408,8833.9341089482423,8417.5678183329128,null,null,null,106,{"$f":"VLOOKUP($C1066,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},null,null,null,5216.1255009397582,5336.0963874613708,{"$f":"AG1066*(1+AH$1035)","v":5506.8514718601346},5677.5638674877982,5847.8907835124319,6023.3275070178051,6204.0273322283392,6328.1078788729064,6454.6700364503649,6583.763437179372,6715.4387059229593,6849.7474800414184,6986.7424296422469,7126.4772782350919,7269.0068237997939,7414.3869602757895]
[null,null,136,{"$f":"VLOOKUP($C1067,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},{"$f":"IF(VLOOKUP($C1067,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1067,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1067/1000","v":9522.2600199999961},9741.2720004600014,9172.2332586478497,8488.1226472092585,8168.1283665302872,7859.4468073399203,7562.4323146374973,7205.9952106112059,6866.3579143589413,6542.7286072371089,6234.3527910830471,5940.5115291948459,5660.519770227228,5393.7247510865591,5139.5044751015739,4897.2662619218627,null,null,null,136,{"$f":"VLOOKUP($C1067,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},null,null,null,4790.9536967623435,4901.1456317878801,{"$f":"AG1067*(1+AH$1035)","v":5057.9822920050929},5214.77974305725,5371.2231353489678,5532.3598294094372,5698.3306242917206,5812.2972367775556,5928.5431815131069,6047.1140451433694,6168.0563260462368,6291.4174525671615,6417.2458016185046,6545.5907176508745,6676.5025320038922,6810.0325826439703]
[null,null,142,{"$f":"VLOOKUP($C1068,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},{"$f":"IF(VLOOKUP($C1068,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1068,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1068/1000","v":10322.879354000002},10560.305579141996,10063.023661823318,9526.9425077153628,9167.2836322095263,8820.8441475209856,8487.4977131132837,8087.4598708712374,7706.2768525913089,7343.0599813766976,6996.962465988312,6667.1774266605626,6352.9360139698101,6053.5056163654435,5768.1881521846708,5496.3184421691003,null,null,null,142,{"$f":"VLOOKUP($C1068,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},null,null,null,4177.612041278835,4273.6971182282459,{"$f":"AG1068*(1+AH$1035)","v":4410.4554260115501},4547.1795442179082,4683.5949305444456,4824.1027784607786,4968.8258618146019,5068.2023790508938,5169.5664266319118,5272.9577551645498,5378.4169102678406,5485.9852484731973,5595.7049534426615,5707.6190525115144,5821.7714335617447,5938.2068622329798]
[null,null,140,{"$f":"VLOOKUP($C1069,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},{"$f":"IF(VLOOKUP($C1069,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1069,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1069/1000","v":14283.915317999996},14612.445370314001,13827.94760021577,13003.8454092631,12409.499985164701,11841.823703356837,11300.117198816883,10678.499983101599,10091.077807682314,9535.9696101363425,9011.3978049218367,8515.6825911265751,8047.2365733548031,7604.5596785180369,7186.2343522521742,6790.9210195787573,null,null,null,140,{"$f":"VLOOKUP($C1069,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},null,null,null,4277.0695486053919,4375.4421482233174,{"$f":"AG1069*(1+AH$1035)","v":4515.4562969664639},4655.4354421724238,4795.0985054375969,4938.9514606007251,5087.1200044187472,5188.8624045071219,5292.6396525972641,5398.4924456492099,5506.4622945621941,5616.591540453438,5728.9233712625073,5843.5018386877573,5960.3718754615129,6079.5793129707436]
[null,null,134,{"$f":"VLOOKUP($C1070,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},{"$f":"IF(VLOOKUP($C1070,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1070,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1070/1000","v":28847.48643400002},29510.978621981998,27245.875609431198,24243.238252762047,23331.562747000738,22449.835063594037,21601.438675681045,20583.306687953769,19613.161908904654,18688.742576528537,17807.893531597139,16968.561193141813,16168.788770806095,15406.71170285241,14680.553309187397,13988.620649271425,null,null,null,134,{"$f":"VLOOKUP($C1070,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,null,null,6788.3147120421381,6944.4459504191009,{"$f":"AG1070*(1+AH$1035)","v":7166.6682208325119},7388.8349356783192,7610.4999837486694,7838.8149832611298,8073.9794327589643,8235.4590214141444,8400.1682018424272,8568.1715658792764,8739.5349971968626,8914.3256971408009,9092.6122110836168,9274.4644553052894,9459.9537444113957,9649.1528192996229]
[null,null,135,{"$f":"VLOOKUP($C1071,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},{"$f":"IF(VLOOKUP($C1071,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1071,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1071/1000","v":20943.02386999999},{"$f":"AG1071*CB66/1000","v":21424.713419009993},{"$f":"AH1071*CC66/1000","v":19829.784295938596},{"$f":"AI1071*CD66/1000","v":17734.994866365894},{"$f":"AJ1071*CE66/1000","v":17067.843671304876},{"$f":"AK1071*CF66/1000","v":16422.82992505543},{"$f":"AL1071*CG66/1000","v":15802.198656572022},{"$f":"AM1071*CH66/1000","v":15057.399934126923},{"$f":"AN1071*CI66/1000","v":14347.705512642304},{"$f":"AO1071*CJ66/1000","v":13671.460835076869},{"$f":"AP1071*CK66/1000","v":13027.089328000797},{"$f":"AQ1071*CL66/1000","v":12413.088725990418},{"$f":"AR1071*CM66/1000","v":11828.027569298709},{"$f":"AS1071*CN66/1000","v":11270.541866599586},{"$f":"AT1071*CO66/1000","v":10739.33191502575},{"$f":"AU1071*CP66/1000","v":10233.15927008642},null,null,null,135,{"$f":"VLOOKUP($C1071,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,null,null,{"$f":"IFERROR(H1071/CA66*1000,0)","v":7047.3469829326705},7209.4359635401233,{"$f":"AG1071*(1+AH$1035)","v":7440.1379143734075},7670.7821897189824,7900.9056554105518,8137.9328250728686,8382.0708098250543,8549.7122260215547,8720.7064705419853,8895.1205999528247,9073.0230119518819,9254.4834721909192,9439.5731416347371,9628.3646044674315,9820.93189655678,10017.350534487916]
[null,null,147,{"$f":"VLOOKUP($C1072,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},{"$f":"IF(VLOOKUP($C1072,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1072,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1072/1000","v":10945.926912000001},11197.683230976001,10596.513659261924,9964.9947690022182,9509.5411046651989,9074.5243076589541,8659.4084466052827,8183.0560978983331,7732.9077978363157,7307.5220668712682,6905.536720966973,6525.6645095620443,6166.6889934942828,5827.4606496795986,5506.8931900717635,5203.9600831154676,null,null,null,147,{"$f":"VLOOKUP($C1072,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},null,null,null,5058.9632023367703,5175.3193559905149,{"$f":"AG1072*(1+AH$1035)","v":5340.9295753822116},5506.4983922190595,5671.6933439856311,5841.8441443052006,6017.0994686343565,6137.4414580070434,6260.1902871671846,6385.3940929105283,6513.1019747687387,6643.3640142641134,6776.2312945493959,6911.7559204403842,7049.9910388491917,7190.9908596261757]
[null,null,151,{"$f":"VLOOKUP($C1073,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},{"$f":"IF(VLOOKUP($C1073,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1073,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1073/1000","v":9343.5623360000009},9558.4642697280015,8384.684857405402,6578.0397704807974,6280.7530126926085,5993.4295618947153,5719.258994632698,5404.6436866442418,5107.3353046807424,4826.3817981003176,4560.8834884378457,4309.9901883627572,4072.8984791816561,3848.8491381048252,3637.1247070382851,3437.0471951161312,null,null,null,151,{"$f":"VLOOKUP($C1073,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},null,null,null,7940.6145562089951,8123.2486910018015,{"$f":"AG1073*(1+AH$1035)","v":8383.1926491138602},8643.0716212363895,8902.3637698734819,9169.434682969686,9444.5177234587773,9633.4080779279539,9826.0762394865123,10022.597764276243,10223.049719561768,10427.510713953005,10636.060928232066,10848.782146796708,11065.757789732643,11287.072945527296]
[null,null,146,{"$f":"VLOOKUP($C1074,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},{"$f":"IF(VLOOKUP($C1074,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1074,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1074/1000","v":36986.991963999986},37837.692779172001,33191.224105889676,26039.522762343306,24862.697208459042,23725.311938947383,22639.993063403079,21394.571515404707,20217.660361064245,19105.490856922381,18054.501577586609,17061.327010971429,16122.78678114656,15235.875464033657,14397.752963339444,13605.7354159069,null,null,null,146,{"$f":"VLOOKUP($C1074,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},null,null,null,9092.1809154375569,9301.3010764926257,{"$f":"AG1074*(1+AH$1035)","v":9598.9427109403896},9896.50993497954,10193.405233028927,10499.207390019796,10814.183611720389,11030.467283954797,11251.076629633893,11476.098162226572,11705.620125471103,11939.732527980525,12178.527178540135,12422.097722110937,12670.539676553157,12923.950470084221]
[null,null,150,{"$f":"VLOOKUP($C1075,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},{"$f":"IF(VLOOKUP($C1075,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1075,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1075/1000","v":6554.448989999998},6705.2013167699997,6345.2194418846202,5967.0643175441883,5694.3375001439335,5433.8483310956044,5185.2758933212071,4900.034890346531,4630.4849386236565,4375.7628765178333,4135.0530247492561,3907.5845743942214,3692.6291185757095,3489.4983199351705,3297.541706416223,3116.1445883018596,null,null,null,150,{"$f":"VLOOKUP($C1075,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},null,null,null,5307.8908288456087,5429.9723179090588,{"$f":"AG1075*(1+AH$1035)","v":5603.7314320821488},5777.4471064766949,5950.7705196709958,6129.2936352611259,6313.1724443189596,6439.4358932053392,6568.2246110694459,6699.5891032908348,6833.5808853566514,6970.2525030637844,7109.6575531250601,7251.850704187561,7396.8877182713122,7544.8254726367386]
[null,null,3,{"$f":"VLOOKUP($C1076,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},{"$f":"IF(VLOOKUP($C1076,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1076,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1076/1000","v":4455.2281360000006},4786.031013324,4494.3610941924899,4159.0359770472869,3969.1194689544473,3787.5504734844794,3614.2882491903683,3415.4669662995079,3227.5828029253239,3050.0341102774228,2882.2523361520784,2723.700204290009,2573.8699938928621,2432.2819137831434,2298.4825660012903,2172.0434939199645,null,null,null,3,{"$f":"VLOOKUP($C1076,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},null,null,null,4813.0286887194006,5170.3984328198258,{"$f":"AG1076*(1+AH$1035)","v":5335.8511826700606},5501.2625693328318,5666.3004464128171,5836.2894598052017,6011.3781435993578,6131.605706471345,6254.2378206007725,6379.3225770127883,6506.9090285530438,6637.0472091241045,6769.7881533065865,6905.1839163727182,7043.287594700173,7184.1533465941766]
[null,null,37,{"$f":"VLOOKUP($C1077,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1077,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1077,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1077/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,37,{"$f":"VLOOKUP($C1077,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,{"$f":"AG1077*(1+AH$1035)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,{"$f":"VLOOKUP($C1078,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1078,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1078,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1078/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,23,{"$f":"VLOOKUP($C1078,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,{"$f":"AG1078*(1+AH$1035)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,{"$f":"VLOOKUP($C1079,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1079,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1079,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1079/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,19,{"$f":"VLOOKUP($C1079,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,{"$f":"AG1079*(1+AH$1035)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,36,{"$f":"VLOOKUP($C1080,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1080,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1080,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1080/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,36,{"$f":"VLOOKUP($C1080,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,{"$f":"AG1080*(1+AH$1035)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,{"$f":"VLOOKUP($C1081,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1081,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1081,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1081/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,17,{"$f":"VLOOKUP($C1081,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,{"$f":"AG1081*(1+AH$1035)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,95,{"$f":"VLOOKUP($C1082,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1082,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1082,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1082/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,95,{"$f":"VLOOKUP($C1082,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,{"$f":"AG1082*(1+AH$1035)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,128,{"$f":"VLOOKUP($C1083,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1083,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1083,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1083/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,128,{"$f":"VLOOKUP($C1083,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,{"$f":"AG1083*(1+AH$1035)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,137,{"$f":"VLOOKUP($C1084,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1084,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1084,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1084/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,137,{"$f":"VLOOKUP($C1084,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,{"$f":"AG1084*(1+AH$1035)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,92,{"$f":"VLOOKUP($C1085,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1085,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1085,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1085/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,92,{"$f":"VLOOKUP($C1085,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,{"$f":"AG1085*(1+AH$1035)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,34,{"$f":"VLOOKUP($C1086,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1086,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1086,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1086/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,34,{"$f":"VLOOKUP($C1086,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,{"$f":"AG1086*(1+AH$1035)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,33,{"$f":"VLOOKUP($C1087,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1087,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1087,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1087/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,33,{"$f":"VLOOKUP($C1087,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,{"$f":"AG1087*(1+AH$1035)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,46,{"$f":"VLOOKUP($C1088,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1088,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1088,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1088/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,46,{"$f":"VLOOKUP($C1088,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,{"$f":"AG1088*(1+AH$1035)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,50,{"$f":"VLOOKUP($C1089,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1089,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1089,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1089/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,50,{"$f":"VLOOKUP($C1089,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,{"$f":"AG1089*(1+AH$1035)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,90,{"$f":"VLOOKUP($C1090,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1090,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1090,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1090/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,90,{"$f":"VLOOKUP($C1090,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,{"$f":"AG1090*(1+AH$1035)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,52,{"$f":"VLOOKUP($C1091,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1091,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1091,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1091/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,52,{"$f":"VLOOKUP($C1091,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,{"$f":"AG1091*(1+AH$1035)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,88,{"$f":"VLOOKUP($C1092,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1092,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1092,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1092/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,88,{"$f":"VLOOKUP($C1092,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,{"$f":"AG1092*(1+AH$1035)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,91,{"$f":"VLOOKUP($C1093,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1093,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1093,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1093/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,91,{"$f":"VLOOKUP($C1093,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,{"$f":"AG1093*(1+AH$1035)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,108,{"$f":"VLOOKUP($C1094,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1094,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1094,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1094/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,108,{"$f":"VLOOKUP($C1094,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,{"$f":"AG1094*(1+AH$1035)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,145,{"$f":"VLOOKUP($C1095,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1095,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1095,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1095/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,145,{"$f":"VLOOKUP($C1095,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,{"$f":"AG1095*(1+AH$1035)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,144,{"$f":"VLOOKUP($C1096,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1096,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1096,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1096/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,144,{"$f":"VLOOKUP($C1096,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,{"$f":"AG1096*(1+AH$1035)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,{"$f":"VLOOKUP($C1097,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1097,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1097,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1097/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,15,{"$f":"VLOOKUP($C1097,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,{"$f":"AG1097*(1+AH$1035)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,{"$f":"VLOOKUP($C1098,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1098,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1098,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1098/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,6,{"$f":"VLOOKUP($C1098,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,{"$f":"AG1098*(1+AH$1035)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,{"$f":"VLOOKUP($C1099,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1099,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1099,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1099/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,11,{"$f":"VLOOKUP($C1099,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,{"$f":"AG1099*(1+AH$1035)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,{"$f":"VLOOKUP($C1100,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1100,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1100,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1100/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,4,{"$f":"VLOOKUP($C1100,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,{"$f":"AG1100*(1+AH$1035)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,{"$f":"VLOOKUP($C1101,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1101,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1101,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1101/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,12,{"$f":"VLOOKUP($C1101,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,{"$f":"AG1101*(1+AH$1035)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,{"$f":"VLOOKUP($C1102,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1102,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1102,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1102/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,9,{"$f":"VLOOKUP($C1102,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,{"$f":"AG1102*(1+AH$1035)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,{"$f":"VLOOKUP($C1103,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1103,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1103,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1103/1000","v":0},{"$f":"AG1103*CB98/1000","v":0},{"$f":"AH1103*CC98/1000","v":0},{"$f":"AI1103*CD98/1000","v":0},{"$f":"AJ1103*CE98/1000","v":0},{"$f":"AK1103*CF98/1000","v":0},{"$f":"AL1103*CG98/1000","v":0},{"$f":"AM1103*CH98/1000","v":0},{"$f":"AN1103*CI98/1000","v":0},{"$f":"AO1103*CJ98/1000","v":0},{"$f":"AP1103*CK98/1000","v":0},{"$f":"AQ1103*CL98/1000","v":0},{"$f":"AR1103*CM98/1000","v":0},{"$f":"AS1103*CN98/1000","v":0},{"$f":"AT1103*CO98/1000","v":0},{"$f":"AU1103*CP98/1000","v":0},null,null,null,7,{"$f":"VLOOKUP($C1103,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,{"$f":"IFERROR(H1103/CA98*1000,0)","v":0},0,{"$f":"AG1103*(1+AH$1035)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,{"$f":"VLOOKUP($C1104,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1104,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1104,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1038,0)*Engine!$E1104/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,10,{"$f":"VLOOKUP($C1104,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,{"$f":"AG1175*(1+BE1175)","v":0},{"$f":"AG1104*(1+AH$1035)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,{"$f":"'Assumptions_Asset level'!$AK$7","v":37},null,null,null,null,2024,{"$f":"H1108+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,null,null,null,null,null,null,null,null,2024,{"$f":"AF1108+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,null,null,null,null,null,null,null,null,2024,{"$f":"BD1108+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,{"$f":"BQ1108+1","v":2038},{"$f":"BR1108+1","v":2039}]
[null,null,{"$f":"'Assumptions_Asset level'!$AF$7","v":32},"Valuation (€k) : unit value excl. TT",null,null,null,{"$f":"SUM(H1110:H1175)","v":445476.68550000008},455722.64926649991,425435.29073884379,383695.13227684784,362327.5855767997,341755.67578034697,326532.07265799801,310226.75875173928,294740.29111086694,280031.30649444094,266060.54353518382,252790.73529317984,240186.50733538196,228214.28105445861,216842.18195607996,206039.95265782412,null,null,null,"Valuation (€/m²) : unit value excl. TT",null,null,null,null,{"$f":"H1109/CA33*1000","v":5736.7711311598841},5868.7168671765594,6033.3883387924398,6111.817834119347,6197.2274890889857,6277.2050182323237,6440.5619250563241,6570.7878569581562,6703.6437233145116,6839.1825318829151,6977.4583563219157,7118.5263575758718,7262.4428056902607,7409.2651020639796,7559.0518021474627,7711.8626385954885,null,null,null,"Transfer tax",null,null,null,null,{"$f":"AF1038/AF1109-1","v":1.8000000000000016E-2},1.8501034193853405E-2,1.9192737850115105E-2,3.0218865010250173E-2,4.6747568759078817E-2,6.464350643798511E-2,6.899999999999995E-2,6.899999999999995E-2,6.8999999999999728E-2,6.9000000000000172E-2,6.899999999999995E-2,6.899999999999995E-2,6.8999999999999728E-2,6.899999999999995E-2,6.899999999999995E-2,{"$f":"AT1038/AT1109-1","v":6.899999999999995E-2},{"$f":"AU1038/AU1109-1","v":6.8999999999999728E-2}]
[null,null,117,{"$f":"VLOOKUP($C1110,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},{"$f":"IF(VLOOKUP($C1110,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1110,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1110/1000","v":12796.083000000001},{"$f":"VLOOKUP($C1110,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1110/1000","v":13090.392908999998},{"$f":"AH1110*CC34/1000","v":12280.553461842852},{"$f":"AI1110*CD34/1000","v":11340.631650194597},{"$f":"AJ1110*CE34/1000","v":10306.502103375704},{"$f":"AK1110*CF34/1000","v":9835.0267946593431},{"$f":"AL1110*CG34/1000","v":9385.121604238946},{"$f":"AM1110*CH34/1000","v":8868.8479180261929},{"$f":"AN1110*CI34/1000","v":8380.9743453602023},{"$f":"AO1110*CJ34/1000","v":7919.9386015876098},{"$f":"AP1110*CK34/1000","v":7484.2643430406124},{"$f":"AQ1110*CL34/1000","v":7072.556439425005},{"$f":"AR1110*CM34/1000","v":6683.4965062885785},{"$f":"AS1110*CN34/1000","v":6315.8386832474962},{"$f":"AT1110*CO34/1000","v":5968.4056444516264},{"$f":"AU1110*CP34/1000","v":5640.0848285133661},null,null,null,117,{"$f":"VLOOKUP($C1110,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},null,null,null,{"$f":"IFERROR(H1110/CA34*1000,0)","v":3403.0687523935153},{"$f":"IFERROR(I1110/CA34*1000,0)","v":3481.339333698566},{"$f":"AH1039/(1+BF1110)","v":3592.7421923769202},{"$f":"AI1039/(1+BG1110)","v":3704.1172003406045},{"$f":"AJ1039/(1+BH1110)","v":3633.2226840459662},{"$f":"AK1039/(1+BI1110)","v":3742.2193645673456},{"$f":"AL1039/(1+BJ1110)","v":3854.4859455043661},{"$f":"AM1039/(1+BK1110)","v":3931.575664414454},{"$f":"AN1039/(1+BL1110)","v":4010.2071777027431},{"$f":"AO1039/(1+BM1110)","v":4090.4113212567981},{"$f":"AP1039/(1+BN1110)","v":4172.2195476819343},{"$f":"AQ1039/(1+BO1110)","v":4255.6639386355728},{"$f":"AR1039/(1+BP1110)","v":4340.7772174082847},{"$f":"AS1039/(1+BQ1110)","v":4427.5927617564503},{"$f":"AT1039/(1+BR1110)","v":4516.1446169915798},{"$f":"AU1039/(1+BT1110)","v":4606.4675093314117},null,null,117,{"$f":"VLOOKUP($C1110,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},null,null,null,null,{"$f":"IF(BC251<6,1.8%,6.9%)","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,{"$f":"IF(BQ251<6,1.8%,6.9%)","v":6.9000000000000006E-2},{"$f":"IF(BR251<6,1.8%,6.9%)","v":6.9000000000000006E-2}]
[null,null,24,{"$f":"VLOOKUP($C1111,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},{"$f":"IF(VLOOKUP($C1111,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1111,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1111/1000","v":5492.6139999999996},{"$f":"VLOOKUP($C1111,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1111/1000","v":5618.9441219999999},5284.1344367713546,4645.4913978863715,4470.3870139016999,4301.4466575860724,4138.8917059257456,3943.8149750325088,3757.932717843828,3580.8115748951054,3412.0386120855583,3251.2203579725578,3097.9818864459412,2951.9659426382564,2812.8321100331355,2680.2560168300097,null,null,null,24,{"$f":"VLOOKUP($C1111,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,null,null,10562.109878276253,10805.038405476607,11150.799634451858,10947.99902968758,11276.439000578208,11614.732170595555,11963.174135713421,12202.43761842769,12446.486370796243,12695.416098212168,12949.324420176414,13208.310908579941,13472.477126751541,13741.926669286573,14016.765202672304,14297.10050672575,null,null,24,{"$f":"VLOOKUP($C1111,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,null,null,null,{"$f":"IF(BC252<6,1.8%,6.9%)","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,48,{"$f":"VLOOKUP($C1112,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},{"$f":"IF(VLOOKUP($C1112,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1112,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1112/1000","v":6280.32},{"$f":"VLOOKUP($C1112,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1112/1000","v":6424.7673599999998},5745.3955436443202,5316.7305135452625,5073.9495183397285,4841.8396198304354,4620.3487359253577,4366.184264321405,4126.0013301183099,3899.0308116975134,3684.545896675862,3481.8597544758636,3290.323336934468,3109.3232998999065,2938.2800391610867,2776.6458344201133,null,null,null,48,{"$f":"VLOOKUP($C1112,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},null,null,null,6012.1769098219411,6150.4569787478467,6044.4550897146855,6231.8331974958401,6418.7881934207153,6611.3518392233364,6809.6923944000373,6945.8862422880375,7084.8039671337983,7226.5000464764753,7371.030047406005,7518.4506483541245,7668.8196613212067,7822.1960545476304,7978.6399756385836,8138.2127751513553,null,null,48,{"$f":"VLOOKUP($C1112,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},null,null,null,null,{"$f":"IF(BC253<6,1.8%,6.9%)","v":1.8000000000000002E-2},1.8000000000000002E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,27,{"$f":"VLOOKUP($C1113,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},{"$f":"IF(VLOOKUP($C1113,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1113,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1113/1000","v":7119.8850000000002},{"$f":"VLOOKUP($C1113,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1113/1000","v":7283.642355},6841.7695910328985,6001.4130392785873,5775.2309311751187,5556.9791588413418,5346.9766760108996,5094.9597583837285,4854.8210535586995,4626.0007104655924,4407.9652652782206,4200.2063977079915,4002.2397459235963,3813.6037773266057,3633.8587125503495,3462.5855001735226,null,null,null,27,{"$f":"VLOOKUP($C1113,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,null,null,4117.7302380456667,4212.438033520717,4347.2360505933802,4268.1724740773498,4396.2176482996701,4528.1041777486598,4663.9473030811205,4757.2262491427427,4852.3707741255976,4949.41818960811,5048.4065534002712,5149.3746844682773,5252.362178157643,5357.4094217207958,5464.5576101552124,5573.8487623583169,null,null,27,{"$f":"VLOOKUP($C1113,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,null,null,null,{"$f":"IF(BC254<6,1.8%,6.9%)","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,43,{"$f":"VLOOKUP($C1114,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},{"$f":"IF(VLOOKUP($C1114,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1114,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1114/1000","v":23402.36},{"$f":"VLOOKUP($C1114,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1114/1000","v":23940.614279999998},22481.627279797383,19811.735946730594,18907.060985747998,18042.149738474305,17216.808131380265,16269.71491579802,15374.721111011462,14528.960738694428,13729.725477448808,12974.45599010174,12260.733728112851,11586.273186819393,10948.914586718802,10346.616957352469,null,null,null,43,{"$f":"VLOOKUP($C1114,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},null,null,null,7812.0359985045152,7991.7128264701178,8247.4476369171625,8097.4505583793289,8340.3740751307087,8590.5852973846304,8848.3028563061689,9025.2689134322936,9205.7742917009382,9389.8897775349578,9577.6875730856573,9769.2413245473708,9964.6261510383174,10163.918674059085,10367.197047540265,10574.54098849107,null,null,43,{"$f":"VLOOKUP($C1114,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},null,null,null,null,{"$f":"IF(BC255<6,1.8%,6.9%)","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,86,{"$f":"VLOOKUP($C1115,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},{"$f":"IF(VLOOKUP($C1115,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1115,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1115/1000","v":4029.3645000000001},{"$f":"VLOOKUP($C1115,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1115/1000","v":4122.0398834999996},3870.8348586829338,3411.1391119156419,3255.3742586349408,3106.4558300911813,2964.3504111506263,2801.2820803900559,2647.1841063085158,2501.5630313519277,2363.952542973349,2233.911980386948,2111.0249234697085,1994.8978592873505,1885.1589219744035,1781.456701933226,null,null,null,86,{"$f":"VLOOKUP($C1115,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},null,null,null,4180.8795758280075,4277.0398060720509,4413.9050798663575,4333.6289876654573,4463.6378572954209,4597.5469930142835,4735.4734028047124,4830.1828708608064,4926.7865282780231,5025.3222588435829,5125.828704020455,5228.3452781008637,5332.9121836628801,5439.570427336138,5548.3618358828608,5659.329072600518,null,null,86,{"$f":"VLOOKUP($C1115,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},null,null,null,null,{"$f":"IF(BC256<6,1.8%,6.9%)","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,29,{"$f":"VLOOKUP($C1116,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},{"$f":"IF(VLOOKUP($C1116,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1116,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1116/1000","v":7918.2979999999998},{"$f":"VLOOKUP($C1116,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1116/1000","v":8100.4188539999996},7674.6439901625436,6844.3619484855626,6586.1463736870519,6337.249887410565,6097.7603770018495,5810.3570708457346,5536.4998300171028,5275.5501932203351,5026.8997915062055,4789.9689299363545,4564.2052361025835,4349.0823723449603,4144.0988086664011,3948.7766534830103,null,null,null,29,{"$f":"VLOOKUP($C1116,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},null,null,null,4511.4394129310131,4615.202519428427,4762.8890000501369,4676.2659056264001,4816.5538827951923,4961.0504992790484,5109.8820142574205,5212.0796545425692,5316.3212476334202,5422.6476725860884,5531.1006260378108,5641.7226385585673,5754.5570913297379,5869.6482331563329,5987.0411978194597,6106.782021775849,null,null,29,{"$f":"VLOOKUP($C1116,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},null,null,null,null,{"$f":"IF(BC257<6,1.8%,6.9%)","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,54,{"$f":"VLOOKUP($C1117,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},{"$f":"IF(VLOOKUP($C1117,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1117,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1117/1000","v":10212.663},{"$f":"VLOOKUP($C1117,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1117/1000","v":10447.554249000001},9898.4090667597229,9269.7933891603334,8494.5140209597957,8173.4985784712853,7864.6158284359608,7493.9360294617072,7140.7273335156024,6804.1662820651791,6483.4682283267321,6177.8855079602399,5886.7056959906149,5609.2499458847806,5344.8714069123698,5092.9537161003209,null,null,null,54,{"$f":"VLOOKUP($C1117,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},null,null,null,4372.1399062439805,4472.6991240875914,4615.8254960583945,4758.9160864362038,4667.8333706939366,4807.868371814754,4952.104422969197,5051.1465114285802,5152.1694416571518,5255.2128304902953,5360.3170871001012,5467.5234288421025,5576.8738974189446,5688.4113753673228,5802.1796028746694,5918.2231949321631,null,null,54,{"$f":"VLOOKUP($C1117,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},null,null,null,null,{"$f":"IF(BC258<6,1.8%,6.9%)","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,39,{"$f":"VLOOKUP($C1118,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},{"$f":"IF(VLOOKUP($C1118,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1118,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1118/1000","v":15732.028},{"$f":"VLOOKUP($C1118,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1118/1000","v":16093.864643999999},15221.649280808806,14208.122751546382,13019.929304964131,12527.894053932789,12054.455375732576,11486.297541592265,10944.91846390001,10429.055990204943,9937.5074565949053,9469.1268838358883,9022.8223056757452,8597.5532230718745,8192.3281784077699,7806.2024440430605,null,null,null,39,{"$f":"VLOOKUP($C1118,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},null,null,null,6095.8423422376191,6236.0467161090837,6435.6002110245745,6635.1038175663361,6508.1120270074898,6703.3553878177154,6904.4560494522466,7042.5451704412917,7183.3960738501182,7327.0639953271202,7473.6052752336627,7623.0773807383357,7775.5389283531031,7931.0497069201656,8089.6707010585696,8251.4641150797397,null,null,39,{"$f":"VLOOKUP($C1118,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},null,null,null,null,{"$f":"IF(BC259<6,1.8%,6.9%)","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,124,{"$f":"VLOOKUP($C1119,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},{"$f":"IF(VLOOKUP($C1119,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1119,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1119/1000","v":6540.24},{"$f":"VLOOKUP($C1119,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1119/1000","v":6690.6655199999996},6312.8825331544886,5585.6152574719135,5374.9906063341859,5171.8645720789345,4976.4158627827846,4741.8644400714556,4518.3680359593518,4305.4055986618359,4102.4806349252976,3909.1200525144741,3724.873057261615,3549.3101021005591,3382.0218856355768,3222.6183979102652,null,null,null,124,{"$f":"VLOOKUP($C1119,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,null,null,4700.4743423889604,4808.5852522639061,4962.4599803363508,4872.2072703852755,5018.3734884968344,5168.9246931517391,5323.9924339462914,5430.4722826252173,5539.0817282777216,5649.8633628432754,5762.8606301001419,5878.1178427021441,5995.6801995561873,6115.5938035473109,6237.9056796182576,6362.6637932106232,null,null,124,{"$f":"VLOOKUP($C1119,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,null,null,null,{"$f":"IF(BC260<6,1.8%,6.9%)","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,77,{"$f":"VLOOKUP($C1120,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},{"$f":"IF(VLOOKUP($C1120,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1120,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1120/1000","v":3738},{"$f":"VLOOKUP($C1120,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1120/1000","v":3823.9739999999997},3590.93368240992,3164.4786666335776,3019.9772144658068,2881.8271201031416,2749.9973846697271,2598.7205715685513,2455.7654660880721,2320.6742927311507,2193.0144581445484,2072.3771658499531,1958.3761071826023,1850.6462242410978,1748.8425408871108,1652.6390580515613,null,null,null,77,{"$f":"VLOOKUP($C1120,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},null,null,null,3487.9163945133896,3568.1384715871977,3682.3189026779883,3615.3482346650176,3723.808681704968,3835.5229421561171,3950.5886304208007,4029.600403029217,4110.1924110898008,4192.3962593115966,4276.2441844978293,4361.7690681877857,4449.0044495515422,4537.9845385425724,4628.7442293134245,4721.3191138996926,null,null,77,{"$f":"VLOOKUP($C1120,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},null,null,null,null,{"$f":"IF(BC261<6,1.8%,6.9%)","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,129,{"$f":"VLOOKUP($C1121,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},{"$f":"IF(VLOOKUP($C1121,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1121,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1121/1000","v":9978.7900000000009},{"$f":"VLOOKUP($C1121,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1121/1000","v":10208.302169999999},9586.1886358200318,8447.744268008686,8061.9899486193799,7693.1909170181962,7341.264420055757,6937.422913954666,6555.7966493699814,6195.1635702414878,5854.3688455827269,5532.3211714317422,5227.9892762420204,4940.3986185111871,4668.6282660724692,4411.807947055735,null,null,null,129,{"$f":"VLOOKUP($C1121,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},null,null,null,3949.6497130417561,4040.4916564417163,4169.7873894478507,4093.9510878335896,4216.7696204685972,4343.2727090826547,4473.5708903551349,4563.0423081622375,4654.3031543254829,4747.3892174119928,4842.3370017602319,4939.1837417954375,5037.9674166313453,5138.7267649639725,5241.5013002632522,5346.3313262685169,null,null,129,{"$f":"VLOOKUP($C1121,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},null,null,null,null,{"$f":"IF(BC262<6,1.8%,6.9%)","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,89,{"$f":"VLOOKUP($C1122,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},{"$f":"IF(VLOOKUP($C1122,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1122,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1122/1000","v":7050.433},{"$f":"VLOOKUP($C1122,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1122/1000","v":7212.5929589999996},6773.0436959000599,6267.7056460286276,5696.1334970887656,5435.5615376859696,5186.9107305481921,4901.5797954964646,4631.9448588463711,4377.1424868173826,4136.3567429586546,3908.8165753223634,3693.7933473760736,3490.5985047391227,3298.5813702713599,3117.1270604536257,null,null,null,89,{"$f":"VLOOKUP($C1122,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},null,null,null,4316.8118781570493,4416.0985513546611,4557.4137049980109,4698.6935298529488,4608.7634366623115,4747.0263397621811,4889.4371299550467,4987.2258725541478,5086.9703900052318,5188.7097978053362,5292.4839937614424,5398.3336736366718,5506.3003471094053,5616.4263540515931,5728.7548811326251,5843.3299787552787,null,null,89,{"$f":"VLOOKUP($C1122,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},null,null,null,null,{"$f":"IF(BC263<6,1.8%,6.9%)","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,70,{"$f":"VLOOKUP($C1123,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},{"$f":"IF(VLOOKUP($C1123,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1123,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1123/1000","v":6950.5829999999996},{"$f":"VLOOKUP($C1123,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1123/1000","v":7110.4464089999992},6736.7065560144292,6308.8802934367077,5781.2369552725686,5562.7587310035296,5352.5378325572792,5100.2588031607484,4859.8703405731594,4630.8120114504372,4412.5497971340019,4204.5748486535613,4006.4023004142564,3817.5701397977887,3637.6381300422049,3466.1867838891517,null,null,null,70,{"$f":"VLOOKUP($C1123,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},null,null,null,5269.9848358480558,5391.1944870725602,5563.7127106588823,5736.1878046893071,5626.4007116266848,5795.1927329754853,5969.0485149647511,6088.429485264046,6210.1980749693266,6334.402036468713,6461.0900771980878,6590.311878742049,6722.1181163168903,6856.5604786432286,6993.6916882160931,7133.5655219804148,null,null,70,{"$f":"VLOOKUP($C1123,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},null,null,null,null,{"$f":"IF(BC264<6,1.8%,6.9%)","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,59,{"$f":"VLOOKUP($C1124,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},{"$f":"IF(VLOOKUP($C1124,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1124,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1124/1000","v":6497.78},{"$f":"VLOOKUP($C1124,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1124/1000","v":6647.2289399999991},6297.8367606774027,5897.881687491129,5404.6122265184049,5200.3669947024737,5003.8411565812576,4767.9971084442614,4543.2690037036391,4329.1329190317429,4125.0896249741018,3930.6634220588594,3745.4010317675143,3568.8705397770614,3400.6603890099063,3240.3784201439285,null,null,null,59,{"$f":"VLOOKUP($C1124,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},null,null,null,4329.5442430703615,4429.1237606609793,4570.8557210021308,4712.5522483531959,4622.356907846829,4761.0276150822338,4903.8584435347011,5001.9356124053947,5101.9743246535027,5204.0138111465731,5308.0940873695054,5414.2559691168954,5522.5410884992334,5632.9919102692174,5745.6517484746028,5860.5647834440942,null,null,59,{"$f":"VLOOKUP($C1124,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},null,null,null,null,{"$f":"IF(BC265<6,1.8%,6.9%)","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,130,{"$f":"VLOOKUP($C1125,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},{"$f":"IF(VLOOKUP($C1125,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1125,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1125/1000","v":15271.784},{"$f":"VLOOKUP($C1125,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1125/1000","v":15623.035031999998},14605.90412110256,13329.119784062326,12215.107837128036,11753.486026327473,11309.312821958316,10776.275494401742,10268.3616024804,9784.387013311698,9323.22340529352,8883.7956375554786,8465.0792434127088,8066.0980419597363,7685.9218622360922,7323.6643746579439,null,null,null,130,{"$f":"VLOOKUP($C1125,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,null,null,8002.4858780745963,8186.5430532703112,8448.512430974959,8710.4163163351823,8543.7043258466729,8800.0154556220732,9064.0159192907358,9245.2962376765499,9430.2021624300814,9618.8062056786839,9811.1823297922565,10007.405976388103,10207.554095915864,10411.705177834183,10619.939281390867,10832.338067018685,null,null,130,{"$f":"VLOOKUP($C1125,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,null,null,null,{"$f":"IF(BC266<6,1.8%,6.9%)","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,127,{"$f":"VLOOKUP($C1126,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},{"$f":"IF(VLOOKUP($C1126,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1126,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1126/1000","v":14744.093999999999},{"$f":"VLOOKUP($C1126,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1126/1000","v":15083.208161999999},14120.897261016155,12922.043548752343,11841.973610847439,11394.453116725357,10963.848039531322,10447.093365686696,9954.6946836570733,9485.5040321845863,9038.4275564276631,8612.4229577683691,8206.4970638335253,7819.7035130470376,7451.1405483152712,7099.9489147017757,null,null,null,127,{"$f":"VLOOKUP($C1126,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,null,null,7955.3748617368547,8138.3484835568006,8398.775635030619,8659.1376797165667,8493.4071306735368,8748.2093445937426,9010.6556249315563,9190.8687374301862,9374.6861121787915,9562.1798344223662,9753.4234311108139,9948.4918997330315,10147.461737727692,10350.410972482247,10557.419191931891,10768.567575770528,null,null,127,{"$f":"VLOOKUP($C1126,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,null,null,null,{"$f":"IF(BC267<6,1.8%,6.9%)","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,71,{"$f":"VLOOKUP($C1127,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},{"$f":"IF(VLOOKUP($C1127,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1127,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1127/1000","v":13030.16},{"$f":"VLOOKUP($C1127,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1127/1000","v":13329.85368},12725.091015197937,12087.836287663909,11631.406160745457,10657.903469708634,10255.133160606283,9771.7820623047228,9311.2125584115602,8872.3508931259148,8454.1739195545942,8055.7067143785653,7676.0203049504853,7314.2295035200332,6969.4908435378366,6641.0006132267526,null,null,null,71,{"$f":"VLOOKUP($C1127,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},null,null,null,4533.9642993841126,4638.2454782699479,4786.6693335745867,4935.0560829153983,5083.1077654028604,4985.8202210809313,5135.3948277133595,5238.1027242676273,5342.8647787529799,5449.7220743280395,5558.7165158146008,5669.8908461308929,5783.2886630535104,5898.9544363145806,6016.9335250408722,6137.2721955416901,null,null,71,{"$f":"VLOOKUP($C1127,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},null,null,null,null,{"$f":"IF(BC268<6,1.8%,6.9%)","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,74,{"$f":"VLOOKUP($C1128,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},{"$f":"IF(VLOOKUP($C1128,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1128,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1128/1000","v":569.14499999999998},{"$f":"VLOOKUP($C1128,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1128/1000","v":582.23533499999996},551.63183474290315,491.95349570966056,473.3936860992244,455.50370637355212,438.28987362798375,417.63213194129531,397.9480433490989,379.19171704833371,361.31942518920084,344.28950092919274,328.06224129246016,312.59981460766858,297.86617230854893,283.82696489151937,null,null,null,74,{"$f":"VLOOKUP($C1128,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,null,null,3660.8027272142526,3745.0011899401802,3864.8412280182661,3794.5510099124372,3908.3875402098101,4025.6391664161047,4146.4083414085881,4229.33650823676,4313.9232384014949,4400.201703169525,4488.2057372329164,4577.9698519775739,4669.5292490171259,4762.9198339974691,4858.1782306774176,4955.3417952909667,null,null,74,{"$f":"VLOOKUP($C1128,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,null,null,null,{"$f":"IF(BC269<6,1.8%,6.9%)","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,98,{"$f":"VLOOKUP($C1129,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},{"$f":"IF(VLOOKUP($C1129,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1129,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1129/1000","v":5937.02},{"$f":"VLOOKUP($C1129,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1129/1000","v":6073.5714599999992},5703.4363539703963,5026.1030319360298,4796.5931305050253,4577.1710135352459,4367.7874458886736,4127.5163209775064,3900.4624632087225,3685.8987933201443,3483.1382285428958,3291.5314823955291,3110.464985517724,2939.3589208785133,2777.6653670673072,2624.8665437221193,null,null,null,98,{"$f":"VLOOKUP($C1129,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},null,null,null,3699.9999999999986,3785.0999999999981,3906.2231999999981,3835.1803642147784,3950.2357751412219,4068.7428483954582,4190.8051338473224,4274.6212365242691,4360.1136612547543,4447.3159344798505,4536.2622531694469,4626.9874982328356,4719.5272481974926,4813.9177931614431,4910.1961490246713,5008.4000720051654,null,null,98,{"$f":"VLOOKUP($C1129,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},null,null,null,null,{"$f":"IF(BC270<6,1.8%,6.9%)","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,114,{"$f":"VLOOKUP($C1130,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},{"$f":"IF(VLOOKUP($C1130,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1130,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1130/1000","v":22548.383000000002},{"$f":"VLOOKUP($C1130,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1130/1000","v":23066.995808999996},21777.395205819448,19290.471796541686,18563.007751662069,17861.494054804578,17186.49456249463,16376.450373624011,15604.585674225282,14869.100965641706,14168.281564285979,13500.49360406792,12864.180227255671,12257.857954871506,11680.11322816026,11129.599113067416,null,null,null,114,{"$f":"VLOOKUP($C1130,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,null,null,10738.91050583658,10985.905447470821,11337.454421789887,11131.259109471423,11465.196882755567,11809.152789238233,12163.427372915381,12406.69592037369,12654.829838781163,12907.926435556787,13166.084964267922,13429.406663553282,13697.994796824347,13971.954692760835,14251.393786616052,14536.421662348374,null,null,114,{"$f":"VLOOKUP($C1130,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,null,null,null,{"$f":"IF(BC271<6,1.8%,6.9%)","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,118,{"$f":"VLOOKUP($C1131,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},{"$f":"IF(VLOOKUP($C1131,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1131,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1131/1000","v":6835.16},{"$f":"VLOOKUP($C1131,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1131/1000","v":6992.3686799999996},6547.434459414806,6022.1018655642174,5473.0188702699461,5222.6531482668906,4983.7418769089563,4709.5872203756098,4450.5137573707234,4205.6918744072591,3974.3375948813778,3755.7100685873847,3549.1091993431082,3353.8734031191098,3169.3774894927706,2995.0306596431656,null,null,null,118,{"$f":"VLOOKUP($C1131,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},null,null,null,4986.2562007586812,5100.9400933761308,5264.1701763641668,5427.3594518314558,5323.4831427720819,5483.1876370552445,5647.6832661669023,5760.6369314902395,5875.8496701200447,5993.3666635224454,6113.2339967928938,6235.4986767287519,6360.2086502633274,6487.4128232685935,6617.1610797339654,6749.504301328644,null,null,118,{"$f":"VLOOKUP($C1131,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},null,null,null,null,{"$f":"IF(BC272<6,1.8%,6.9%)","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,115,{"$f":"VLOOKUP($C1132,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},{"$f":"IF(VLOOKUP($C1132,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1132,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1132/1000","v":7916.26},{"$f":"VLOOKUP($C1132,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1132/1000","v":8098.3339799999994},7615.7876880544682,7030.7646026945295,6442.969759511494,6199.4835460096629,5965.2003319278829,5684.0449254673349,5416.1411045739569,5160.8642875467167,4917.619330852016,4685.8391416188788,4464.9833555382811,4254.5370770765094,4054.0096790655425,3862.933658871847,null,null,null,115,{"$f":"VLOOKUP($C1132,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},null,null,null,8322.5677579427684,8513.9868163754509,8786.4343944994653,9058.8138607289475,8885.4337563411882,9151.9967690314243,9426.5566721023679,9615.0878055444136,9807.3895616553036,10003.537352888408,10203.608099946176,10407.680261945101,10615.833867184003,10828.150544527683,11044.713555418239,11265.607826526604,null,null,115,{"$f":"VLOOKUP($C1132,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},null,null,null,null,{"$f":"IF(BC273<6,1.8%,6.9%)","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,112,{"$f":"VLOOKUP($C1133,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},{"$f":"IF(VLOOKUP($C1133,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1133,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1133/1000","v":29050.046999999999},{"$f":"VLOOKUP($C1133,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1133/1000","v":29718.198080999995},28029.642053625328,26024.121510525263,23848.090190528321,22946.847965916033,22079.669068682342,21038.996838737086,20047.374197683108,19102.489310799949,18202.139306174016,17344.22513897434,16526.746697812221,15747.798141750769,15005.563457093338,14298.312223592031,null,null,null,112,{"$f":"VLOOKUP($C1133,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},null,null,null,7345.4975080977365,7514.4439507839834,7754.9061572090714,7995.3082480825515,7842.2829845130764,8077.5514740484687,8319.8780182699229,8486.2755786353209,8656.0010902080285,8829.121112012188,9005.7035342524323,9185.8176049374815,9369.5339570362321,9556.9246361769565,9748.0631289004959,9943.024391478506,null,null,112,{"$f":"VLOOKUP($C1133,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},null,null,null,null,{"$f":"IF(BC274<6,1.8%,6.9%)","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,133,{"$f":"VLOOKUP($C1134,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},{"$f":"IF(VLOOKUP($C1134,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1134,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1134/1000","v":9607.5679999999993},{"$f":"VLOOKUP($C1134,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1134/1000","v":9828.5420639999993},9335.0659554932081,8783.4514479862046,8451.9849526526741,7744.5868305350996,7451.9129823791982,7100.6849419342498,6766.0111925447845,6447.1114874124933,6143.2423548050492,5853.6953647465407,5577.7954774083682,5314.8994693447567,5064.394433903879,4825.6963523185113,null,null,null,133,{"$f":"VLOOKUP($C1134,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},null,null,null,4651.9220061105216,4758.9162122510643,4911.2015310430988,5063.4487785054343,5215.3522418605971,5115.5336199069316,5268.9996285041398,5374.379621074223,5481.8672134957078,5591.5045577656219,5703.3346489209343,5817.4013418993536,5933.7493687373408,6052.4243561120884,6173.47284323433,6296.9423000990164,null,null,133,{"$f":"VLOOKUP($C1134,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},null,null,null,null,{"$f":"IF(BC275<6,1.8%,6.9%)","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,105,{"$f":"VLOOKUP($C1135,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},{"$f":"IF(VLOOKUP($C1135,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1135,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1135/1000","v":14897.554},{"$f":"VLOOKUP($C1135,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1135/1000","v":15240.197741999998},14548.764601035291,13820.182855669658,13298.340264097911,12185.321781679706,11724.829168430986,11172.207474767452,10645.632278837276,10143.875941453634,9665.7686852622028,9210.1958675578171,8776.0953816450638,8362.4551806795025,7968.3109182166918,7592.7436999682723,null,null,null,105,{"$f":"VLOOKUP($C1135,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,null,null,4921.2321617336147,5034.4205014534873,5195.5219574999992,5356.5831381824992,5517.2806323279738,5411.6832873911826,5574.0337860129184,5685.5144617331771,5799.2247509678409,5915.2092459871974,6033.5134309069417,6154.1836995250796,6277.2673735155813,6402.8127209858931,6530.8689754056104,6661.4863549137226,null,null,105,{"$f":"VLOOKUP($C1135,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,null,null,null,{"$f":"IF(BC276<6,1.8%,6.9%)","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,104,{"$f":"VLOOKUP($C1136,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},{"$f":"IF(VLOOKUP($C1136,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1136,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1136/1000","v":5731.1859999999997},{"$f":"VLOOKUP($C1136,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1136/1000","v":5863.0032780000001},5377.5600077319496,4725.4028994482405,4510.2805979046243,4098.6206532347805,3911.1284678040038,3695.9780630928153,3492.6630396757369,3300.5323355487872,3118.9707035163924,2947.3967410096734,2785.2610283002568,2632.0443691305359,2487.2561281265112,2350.4326596692213,null,null,null,104,{"$f":"VLOOKUP($C1136,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},null,null,null,6142.486924461974,6283.7641237245998,6484.8445756837873,6685.874757529984,6886.4510002558845,6754.6485798019703,6957.2880371960291,7096.4337979399506,7238.3624738987501,7383.1297233767245,7530.7923178442597,7681.4081642011452,7835.0363274851679,7991.7370540348711,8151.5717951155684,8314.6032310178798,null,null,104,{"$f":"VLOOKUP($C1136,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},null,null,null,null,{"$f":"IF(BC277<6,1.8%,6.9%)","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,106,{"$f":"VLOOKUP($C1137,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},{"$f":"IF(VLOOKUP($C1137,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1137,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1137/1000","v":16084.42},{"$f":"VLOOKUP($C1137,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1137/1000","v":16454.361659999999},15490.98438048069,14331.659657593849,13791.378700631847,12637.092977615894,12159.527590173315,11586.417429282221,11040.319440882677,10519.960471015294,10024.127372792422,9551.6641780944356,9101.469402585748,8672.4934777523304,8263.7363039740339,7874.2449189269537,null,null,null,106,{"$f":"VLOOKUP($C1137,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},null,null,null,5123.895384027267,5241.744977859893,5409.4808171514087,5577.1747224831024,5744.4899641575948,5634.5439728884994,5803.5802920751539,5919.6518979166576,6038.0449358749911,6158.8058345924901,6281.9819512843405,6407.6215903100265,6535.7740221162276,6666.489502558552,6799.8192926097236,6935.8156784619177,null,null,106,{"$f":"VLOOKUP($C1137,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},null,null,null,null,{"$f":"IF(BC278<6,1.8%,6.9%)","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,136,{"$f":"VLOOKUP($C1138,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},{"$f":"IF(VLOOKUP($C1138,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1138,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1138/1000","v":9353.89},{"$f":"VLOOKUP($C1138,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1138/1000","v":9569.0294699999995},9010.0523169428761,8338.0379638597842,7640.9058620489122,7352.1485569129291,7074.3052522333928,6740.8748462218946,6423.1598824686071,6120.4196512975759,5831.9483546146375,5557.0734604254876,5295.1541349178942,5045.5797484439299,4807.7684519191534,4581.1658203197967,null,null,null,136,{"$f":"VLOOKUP($C1138,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},null,null,null,4706.2413524188069,4814.4849035244397,4968.5484204372224,5122.5734214707763,5024.5305288577811,5175.2664447235147,5330.5244380652202,5437.1349268265258,5545.8776253630567,5656.7951778703173,5769.9310814277242,5885.329703056279,6003.0362971174045,6123.0970230597522,6245.5589635209471,6370.470142791366,null,null,136,{"$f":"VLOOKUP($C1138,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},null,null,null,null,{"$f":"IF(BC279<6,1.8%,6.9%)","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,142,{"$f":"VLOOKUP($C1139,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},{"$f":"IF(VLOOKUP($C1139,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1139,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1139/1000","v":10140.352999999999},{"$f":"VLOOKUP($C1139,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1139/1000","v":10373.581118999999},9885.0920057203512,9358.4896932370939,9005.1902084572957,8251.4912511889488,7939.6610973931565,7565.4442197111675,7208.8651567739089,6869.0925924945714,6545.3343928796185,6236.8357592708726,5942.8774686340594,5662.7741967871316,5395.872920659187,5141.5513958550982,null,null,null,142,{"$f":"VLOOKUP($C1139,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},null,null,null,4103.7446377984616,4198.1307644678254,4332.4709489307961,4466.7775483476507,4600.7808747980798,4512.7247693739746,4648.1065124551942,4741.0686427042974,4835.8900155583833,4932.6078158695509,5031.2599721869419,5131.8851716306808,5234.5228750632941,5339.21333256456,5445.9975992158516,5554.9175512001684,null,null,142,{"$f":"VLOOKUP($C1139,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},null,null,null,null,{"$f":"IF(BC280<6,1.8%,6.9%)","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,140,{"$f":"VLOOKUP($C1140,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},{"$f":"IF(VLOOKUP($C1140,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1140,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1140/1000","v":14031.351000000001},{"$f":"VLOOKUP($C1140,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1140/1000","v":14354.072072999999},13583.445579779735,12773.914940337032,12190.078570888703,11077.477739342225,10570.736388041985,9989.2422666993443,9439.7360221537092,8920.4580076111724,8429.7453741083591,7966.0267456749998,7527.8171874226409,7113.7134504378282,6722.389478252735,6352.5921605039839,null,null,null,140,{"$f":"VLOOKUP($C1140,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},null,null,null,4201.443564445377,4298.07676642762,4435.6152229533045,4573.1192948648559,4710.3128737108027,4620.1603934525028,4758.7652052560779,4853.9405093611995,4951.0193195484235,5050.0397059393918,5151.0405000581795,5254.0613100593437,5359.1425362605305,5466.3253869857417,5575.6518947254563,5687.1649326199658,null,null,140,{"$f":"VLOOKUP($C1140,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},null,null,null,null,{"$f":"IF(BC281<6,1.8%,6.9%)","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,134,{"$f":"VLOOKUP($C1141,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},{"$f":"IF(VLOOKUP($C1141,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1141,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1141/1000","v":28337.413},{"$f":"VLOOKUP($C1141,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1141/1000","v":28989.173498999997},26764.12142380275,23814.575886799652,22919.020380157897,21000.781163324638,20207.145627391066,19254.73029743103,18347.204779143736,17482.453298904151,16658.45980504878,15873.303267672421,15125.153200005701,14412.265390881581,13732.977838341814,13085.706874903113,null,null,null,134,{"$f":"VLOOKUP($C1141,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,null,null,6668.2855717506218,6821.6561399008851,7039.9491363777133,7258.1875596054215,7475.9331863935849,7332.8484408429658,7552.8338940682552,7703.8905719496206,7857.9683833886129,8015.1277510563859,8175.4303060775146,8338.9389121990662,8505.7176904430471,8675.8320442519089,8849.3486851369471,9026.3356588396855,null,null,134,{"$f":"VLOOKUP($C1141,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,null,null,null,{"$f":"IF(BC282<6,1.8%,6.9%)","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,135,{"$f":"VLOOKUP($C1142,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},{"$f":"IF(VLOOKUP($C1142,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1142,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1142/1000","v":20572.715},{"$f":"VLOOKUP($C1142,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1142/1000","v":21045.887444999997},{"$f":"AH1142*CC66/1000","v":19479.159426265811},{"$f":"AI1142*CD66/1000","v":17421.409495447831},{"$f":"AJ1142*CE66/1000","v":16766.054686939955},{"$f":"AK1142*CF66/1000","v":15362.796936441002},{"$f":"AL1142*CG66/1000","v":14782.225123079534},{"$f":"AM1142*CH66/1000","v":14085.500406105635},{"$f":"AN1142*CI66/1000","v":13421.614137177086},{"$f":"AO1142*CJ66/1000","v":12789.018554795948},{"$f":"AP1142*CK66/1000","v":12186.238847521792},{"$f":"AQ1142*CL66/1000","v":11611.869715613113},{"$f":"AR1142*CM66/1000","v":11064.572094760249},{"$f":"AS1142*CN66/1000","v":10543.070034237217},{"$f":"AT1142*CO66/1000","v":10046.147722194342},{"$f":"AU1142*CP66/1000","v":9572.6466511566141},null,null,null,135,{"$f":"VLOOKUP($C1142,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,null,null,{"$f":"IFERROR(H1142/CA66*1000,0)","v":6922.7377042560647},{"$f":"IFERROR(I1142/CA66*1000,0)","v":7081.9606714539523},{"$f":"AH1071/(1+BF1142)","v":7308.5834129404784},{"$f":"AI1071/(1+BG1142)","v":7535.1494987416327},{"$f":"AJ1071/(1+BH1142)","v":7761.2039837038819},{"$f":"AK1071/(1+BI1142)","v":7612.6593312187733},{"$f":"AL1071/(1+BJ1142)","v":7841.0391111553363},{"$f":"AM1071/(1+BK1142)","v":7997.8598933784424},{"$f":"AN1071/(1+BL1142)","v":8157.8170912460109},{"$f":"AO1071/(1+BM1142)","v":8320.9734330709307},{"$f":"AP1071/(1+BN1142)","v":8487.3929017323499},{"$f":"AQ1071/(1+BO1142)","v":8657.1407597669968},{"$f":"AR1071/(1+BP1142)","v":8830.2835749623355},{"$f":"AS1071/(1+BQ1142)","v":9006.8892464615819},{"$f":"AT1071/(1+BR1142)","v":9187.027031390815},{"$f":"AU1071/(1+BT1142)","v":9370.7675720186307},null,null,135,{"$f":"VLOOKUP($C1142,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,null,null,null,{"$f":"IF(BC283<6,1.8%,6.9%)","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,{"$f":"IF(BQ283<6,1.8%,6.9%)","v":6.9000000000000006E-2},{"$f":"IF(BR283<6,1.8%,6.9%)","v":6.9000000000000006E-2}]
[null,null,147,{"$f":"VLOOKUP($C1143,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},{"$f":"IF(VLOOKUP($C1143,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1143,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1143/1000","v":10752.384},{"$f":"VLOOKUP($C1143,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1143/1000","v":10999.688831999998},10409.148977663972,9788.7964332045358,9341.3959770777983,8488.7972943488803,8100.4756282556418,7654.8700635157475,7233.777172905814,6835.8485190563779,6459.8098418774307,6104.456978074878,5768.6520051396474,5451.3195974551909,5151.4435828547839,4868.0636886019356,null,null,null,147,{"$f":"VLOOKUP($C1143,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},null,null,null,4969.5119865783581,5083.8107622696607,5246.4927066622904,5409.1339805688203,5571.407999985885,5464.774690650328,5628.717931369838,5741.2922899972345,5856.1181357971791,5973.2404985131234,6092.7053084833851,6214.559414653053,6338.8506029461141,6465.6276150050371,6594.9401673051379,6726.8389706512407,null,null,147,{"$f":"VLOOKUP($C1143,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},null,null,null,null,{"$f":"IF(BC284<6,1.8%,6.9%)","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,151,{"$f":"VLOOKUP($C1144,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},{"$f":"IF(VLOOKUP($C1144,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1144,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1144/1000","v":9178.3520000000008},{"$f":"VLOOKUP($C1144,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1144/1000","v":9389.4540959999995},8236.4291330111992,6461.728654696265,6169.698440758948,5887.4553653189741,5350.1019594318977,5055.7939070572893,4777.6756825825469,4514.8566867168556,4266.4953119156653,4031.796247299118,3810.0079318818116,3600.4201478997434,3402.3617465278626,3215.1984987054548,null,null,null,151,{"$f":"VLOOKUP($C1144,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},null,null,null,7800.2107624842783,7979.6156100214157,8234.9633095421013,8490.2471721379079,8744.9545873020452,9007.3032249211064,8834.9090023000736,9011.6071823460752,9191.8393259929962,9375.676112512856,9563.1896347631136,9754.4534274583766,9949.5424960075452,10148.533345927697,10351.504012846251,10558.534093103177,null,null,151,{"$f":"VLOOKUP($C1144,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},null,null,null,null,{"$f":"IF(BC285<6,1.8%,6.9%)","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,146,{"$f":"VLOOKUP($C1145,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},{"$f":"IF(VLOOKUP($C1145,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1145,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1145/1000","v":36332.998},{"$f":"VLOOKUP($C1145,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1145/1000","v":37168.656953999998},32604.345880048801,25579.098980690873,24423.081737189626,23305.807405645755,21178.665166887818,20013.630977927696,18912.685089863655,17872.302017701011,16889.150212896737,15960.081394734731,15082.120468799401,14252.456000031487,13468.431209859162,12727.535468575212,null,null,null,146,{"$f":"VLOOKUP($C1145,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},null,null,null,8931.4154375614544,9136.8379926253692,9429.2168083893812,9721.5225294494503,10013.168205332933,10313.563251492922,10116.168018447512,10318.491378816461,10524.861206392792,10735.358430520648,10950.065599131061,11169.066911113681,11392.448249335954,11620.297214322673,11852.703158609127,12089.75722178131,null,null,146,{"$f":"VLOOKUP($C1145,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},null,null,null,null,{"$f":"IF(BC286<6,1.8%,6.9%)","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,150,{"$f":"VLOOKUP($C1146,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},{"$f":"IF(VLOOKUP($C1146,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1146,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1146/1000","v":6438.5550000000003},{"$f":"VLOOKUP($C1146,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1146/1000","v":6586.6417649999994},6233.024992028113,5861.5563040709112,5593.6517683142765,5083.113499621707,4850.5854942200258,4583.7557440098508,4331.6042456722707,4093.3235514666353,3868.150631196685,3655.3644288065684,3454.2835533916832,3264.2640972265394,3084.6975738224724,2915.008969412404,null,null,null,150,{"$f":"VLOOKUP($C1146,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},null,null,null,5214.0381422844894,5333.9610195570322,5504.6477721828569,5675.291853120525,5845.5506087141412,5733.6703791030177,5905.6804904761084,6023.7941002856305,6144.2699822913437,6267.1553819371702,6392.4984895759135,6520.348459367432,6650.7554285547803,6783.7705371258762,6919.445947868393,7057.8348668257613,null,null,150,{"$f":"VLOOKUP($C1146,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},null,null,null,null,{"$f":"IF(BC287<6,1.8%,6.9%)","v":1.8000000000000002E-2},1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,1.8000000000000002E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,3,{"$f":"VLOOKUP($C1147,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},{"$f":"IF(VLOOKUP($C1147,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"VLOOKUP($C1147,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1147/1000","v":4376.4520000000002},{"$f":"VLOOKUP($C1147,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1147/1000","v":4477.110396},4204.2666924158002,3890.5855725418965,3712.927473296957,3543.0780855794947,3380.9992976523558,3195.0111939190906,3019.2542590508178,2853.1656784634456,2696.2135978971733,2547.8954202899995,2407.7361963450535,2275.2871036325009,2150.1240093557444,2031.8461121795735,null,null,null,3,{"$f":"VLOOKUP($C1147,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},null,null,null,4727.9260203530457,4836.6683188211655,4991.4417050234433,5146.1763978791696,5300.5616898155449,5459.5785405100114,5623.3658967253114,5735.8332146598177,5850.5498789530147,5967.5608765320758,6086.9120940627163,6208.6503359439712,6332.8233426628503,6459.4798095161068,6588.6694057064296,6720.4427938205581,null,null,3,{"$f":"VLOOKUP($C1147,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},null,null,null,null,{"$f":"IF(BC288<6,1.8%,6.9%)","v":6.9000000000000006E-2},6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,37,{"$f":"VLOOKUP($C1148,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1148,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1148,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1148/1000","v":0},{"$f":"VLOOKUP($C1148,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1148/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,37,{"$f":"VLOOKUP($C1148,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,37,{"$f":"VLOOKUP($C1148,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"IF(BC289<6,1.8%,6.9%)","v":6.9000000000000006E-2},6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,23,{"$f":"VLOOKUP($C1149,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1149,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1149,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1149/1000","v":0},{"$f":"VLOOKUP($C1149,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1149/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,23,{"$f":"VLOOKUP($C1149,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,23,{"$f":"VLOOKUP($C1149,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"IF(BC290<6,1.8%,6.9%)","v":6.9000000000000006E-2},6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,19,{"$f":"VLOOKUP($C1150,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1150,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1150,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1150/1000","v":0},{"$f":"VLOOKUP($C1150,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1150/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,19,{"$f":"VLOOKUP($C1150,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,19,{"$f":"VLOOKUP($C1150,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"IF(BC291<6,1.8%,6.9%)","v":6.9000000000000006E-2},6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,36,{"$f":"VLOOKUP($C1151,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1151,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1151,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1151/1000","v":0},{"$f":"VLOOKUP($C1151,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1151/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,36,{"$f":"VLOOKUP($C1151,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,36,{"$f":"VLOOKUP($C1151,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"IF(BC292<6,1.8%,6.9%)","v":6.9000000000000006E-2},6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,17,{"$f":"VLOOKUP($C1152,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1152,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1152,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1152/1000","v":0},{"$f":"VLOOKUP($C1152,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1152/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,17,{"$f":"VLOOKUP($C1152,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,17,{"$f":"VLOOKUP($C1152,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"IF(BC293<6,1.8%,6.9%)","v":6.9000000000000006E-2},6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,95,{"$f":"VLOOKUP($C1153,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1153,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1153,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1153/1000","v":0},{"$f":"VLOOKUP($C1153,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1153/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,95,{"$f":"VLOOKUP($C1153,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,95,{"$f":"VLOOKUP($C1153,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"IF(BC294<6,1.8%,6.9%)","v":6.9000000000000006E-2},6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,128,{"$f":"VLOOKUP($C1154,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1154,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1154,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1154/1000","v":0},{"$f":"VLOOKUP($C1154,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1154/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,128,{"$f":"VLOOKUP($C1154,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,128,{"$f":"VLOOKUP($C1154,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"IF(BC295<6,1.8%,6.9%)","v":6.9000000000000006E-2},6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,137,{"$f":"VLOOKUP($C1155,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1155,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1155,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1155/1000","v":0},{"$f":"VLOOKUP($C1155,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1155/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,137,{"$f":"VLOOKUP($C1155,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,137,{"$f":"VLOOKUP($C1155,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"IF(BC296<6,1.8%,6.9%)","v":6.9000000000000006E-2},6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,92,{"$f":"VLOOKUP($C1156,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1156,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1156,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1156/1000","v":0},{"$f":"VLOOKUP($C1156,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1156/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,92,{"$f":"VLOOKUP($C1156,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,92,{"$f":"VLOOKUP($C1156,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"IF(BC297<6,1.8%,6.9%)","v":6.9000000000000006E-2},6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,34,{"$f":"VLOOKUP($C1157,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1157,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1157,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1157/1000","v":0},{"$f":"VLOOKUP($C1157,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1157/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,34,{"$f":"VLOOKUP($C1157,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,34,{"$f":"VLOOKUP($C1157,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"IF(BC298<6,1.8%,6.9%)","v":6.9000000000000006E-2},6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,33,{"$f":"VLOOKUP($C1158,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1158,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1158,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1158/1000","v":0},{"$f":"VLOOKUP($C1158,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1158/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,33,{"$f":"VLOOKUP($C1158,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,33,{"$f":"VLOOKUP($C1158,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"IF(BC299<6,1.8%,6.9%)","v":6.9000000000000006E-2},6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,46,{"$f":"VLOOKUP($C1159,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1159,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1159,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1159/1000","v":0},{"$f":"VLOOKUP($C1159,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1159/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,46,{"$f":"VLOOKUP($C1159,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,46,{"$f":"VLOOKUP($C1159,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"IF(BC300<6,1.8%,6.9%)","v":6.9000000000000006E-2},6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,50,{"$f":"VLOOKUP($C1160,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1160,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1160,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1160/1000","v":0},{"$f":"VLOOKUP($C1160,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1160/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,50,{"$f":"VLOOKUP($C1160,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,50,{"$f":"VLOOKUP($C1160,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"IF(BC301<6,1.8%,6.9%)","v":6.9000000000000006E-2},6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,90,{"$f":"VLOOKUP($C1161,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1161,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1161,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1161/1000","v":0},{"$f":"VLOOKUP($C1161,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1161/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,90,{"$f":"VLOOKUP($C1161,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,90,{"$f":"VLOOKUP($C1161,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"IF(BC302<6,1.8%,6.9%)","v":6.9000000000000006E-2},6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,52,{"$f":"VLOOKUP($C1162,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1162,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1162,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1162/1000","v":0},{"$f":"VLOOKUP($C1162,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1162/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,52,{"$f":"VLOOKUP($C1162,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,52,{"$f":"VLOOKUP($C1162,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"IF(BC303<6,1.8%,6.9%)","v":6.9000000000000006E-2},6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,88,{"$f":"VLOOKUP($C1163,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1163,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1163,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1163/1000","v":0},{"$f":"VLOOKUP($C1163,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1163/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,88,{"$f":"VLOOKUP($C1163,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,88,{"$f":"VLOOKUP($C1163,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"IF(BC304<6,1.8%,6.9%)","v":6.9000000000000006E-2},6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,91,{"$f":"VLOOKUP($C1164,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1164,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1164,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1164/1000","v":0},{"$f":"VLOOKUP($C1164,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1164/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,91,{"$f":"VLOOKUP($C1164,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,91,{"$f":"VLOOKUP($C1164,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"IF(BC305<6,1.8%,6.9%)","v":6.9000000000000006E-2},6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,108,{"$f":"VLOOKUP($C1165,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1165,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1165,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1165/1000","v":0},{"$f":"VLOOKUP($C1165,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1165/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,108,{"$f":"VLOOKUP($C1165,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,108,{"$f":"VLOOKUP($C1165,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"IF(BC306<6,1.8%,6.9%)","v":6.9000000000000006E-2},6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,145,{"$f":"VLOOKUP($C1166,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1166,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1166,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1166/1000","v":0},{"$f":"VLOOKUP($C1166,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1166/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,145,{"$f":"VLOOKUP($C1166,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,145,{"$f":"VLOOKUP($C1166,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"IF(BC307<6,1.8%,6.9%)","v":6.9000000000000006E-2},6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,144,{"$f":"VLOOKUP($C1167,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1167,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1167,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1167/1000","v":0},{"$f":"VLOOKUP($C1167,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1167/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,144,{"$f":"VLOOKUP($C1167,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,144,{"$f":"VLOOKUP($C1167,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"IF(BC308<6,1.8%,6.9%)","v":6.9000000000000006E-2},6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,15,{"$f":"VLOOKUP($C1168,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1168,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1168,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1168/1000","v":0},{"$f":"VLOOKUP($C1168,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1168/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,15,{"$f":"VLOOKUP($C1168,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,15,{"$f":"VLOOKUP($C1168,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"IF(BC309<6,1.8%,6.9%)","v":6.9000000000000006E-2},6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,6,{"$f":"VLOOKUP($C1169,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1169,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1169,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1169/1000","v":0},{"$f":"VLOOKUP($C1169,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1169/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,6,{"$f":"VLOOKUP($C1169,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,6,{"$f":"VLOOKUP($C1169,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"IF(BC310<6,1.8%,6.9%)","v":6.9000000000000006E-2},6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,11,{"$f":"VLOOKUP($C1170,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1170,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1170,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1170/1000","v":0},{"$f":"VLOOKUP($C1170,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1170/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,11,{"$f":"VLOOKUP($C1170,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,11,{"$f":"VLOOKUP($C1170,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"IF(BC311<6,1.8%,6.9%)","v":6.9000000000000006E-2},6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,4,{"$f":"VLOOKUP($C1171,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1171,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1171,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1171/1000","v":0},{"$f":"VLOOKUP($C1171,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1171/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,4,{"$f":"VLOOKUP($C1171,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,4,{"$f":"VLOOKUP($C1171,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"IF(BC312<6,1.8%,6.9%)","v":6.9000000000000006E-2},6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,12,{"$f":"VLOOKUP($C1172,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1172,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1172,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1172/1000","v":0},{"$f":"VLOOKUP($C1172,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1172/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,12,{"$f":"VLOOKUP($C1172,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,12,{"$f":"VLOOKUP($C1172,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"IF(BC313<6,1.8%,6.9%)","v":6.9000000000000006E-2},6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,9,{"$f":"VLOOKUP($C1173,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1173,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1173,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1173/1000","v":0},{"$f":"VLOOKUP($C1173,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1173/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,9,{"$f":"VLOOKUP($C1173,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,9,{"$f":"VLOOKUP($C1173,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"IF(BC314<6,1.8%,6.9%)","v":6.9000000000000006E-2},6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[null,null,7,{"$f":"VLOOKUP($C1174,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1174,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1174,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1174/1000","v":0},{"$f":"VLOOKUP($C1174,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1174/1000","v":0},{"$f":"AH1174*CC98/1000","v":0},{"$f":"AI1174*CD98/1000","v":0},{"$f":"AJ1174*CE98/1000","v":0},{"$f":"AK1174*CF98/1000","v":0},{"$f":"AL1174*CG98/1000","v":0},{"$f":"AM1174*CH98/1000","v":0},{"$f":"AN1174*CI98/1000","v":0},{"$f":"AO1174*CJ98/1000","v":0},{"$f":"AP1174*CK98/1000","v":0},{"$f":"AQ1174*CL98/1000","v":0},{"$f":"AR1174*CM98/1000","v":0},{"$f":"AS1174*CN98/1000","v":0},{"$f":"AT1174*CO98/1000","v":0},{"$f":"AU1174*CP98/1000","v":0},null,null,null,7,{"$f":"VLOOKUP($C1174,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,{"$f":"IFERROR(H1174/CA98*1000,0)","v":0},{"$f":"IFERROR(I1174/CA98*1000,0)","v":0},{"$f":"AH1103/(1+BF1174)","v":0},{"$f":"AI1103/(1+BG1174)","v":0},{"$f":"AJ1103/(1+BH1174)","v":0},{"$f":"AK1103/(1+BI1174)","v":0},{"$f":"AL1103/(1+BJ1174)","v":0},{"$f":"AM1103/(1+BK1174)","v":0},{"$f":"AN1103/(1+BL1174)","v":0},{"$f":"AO1103/(1+BM1174)","v":0},{"$f":"AP1103/(1+BN1174)","v":0},{"$f":"AQ1103/(1+BO1174)","v":0},{"$f":"AR1103/(1+BP1174)","v":0},{"$f":"AS1103/(1+BQ1174)","v":0},{"$f":"AT1103/(1+BR1174)","v":0},{"$f":"AU1103/(1+BT1174)","v":0},null,null,7,{"$f":"VLOOKUP($C1174,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"IF(BC315<6,1.8%,6.9%)","v":6.9000000000000006E-2},6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,{"$f":"IF(BQ315<6,1.8%,6.9%)","v":6.9000000000000006E-2},{"$f":"IF(BR315<6,1.8%,6.9%)","v":6.9000000000000006E-2}]
[null,null,10,{"$f":"VLOOKUP($C1175,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1175,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"VLOOKUP($C1175,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1109,0)*Engine!$E1175/1000","v":0},{"$f":"VLOOKUP($C1175,'Assumptions_Asset level'!$A$15:$YT$85,Engine!$C$1108,0)*Engine!$E1175/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,10,{"$f":"VLOOKUP($C1175,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,10,{"$f":"VLOOKUP($C1175,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"IF(BC316<6,1.8%,6.9%)","v":6.9000000000000006E-2},6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2]
[]
[]
[]
[null,null,null,null,null,null,null,2024,{"$f":"H1179+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,"VAT to repay (k€)",null,null,null,null,{"$f":"SUM(I1181:I1246)","v":0},-1003.7111304517919,-1144.4604206741003,-436.22142311352565,-109.74033231761608,0,0,0,0,0,0,0,0,0,0]
[null,null,117,{"$f":"VLOOKUP($C1181,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},{"$f":"IF(VLOOKUP($C1181,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"IF(BD251>5,0,20%*H895/1.2)","v":1757.4446171759948},null,null,{"$f":"-IF(BD251>5,0,AG34*BD251/20*$F1181)","v":0},{"$f":"-IF(BE251>5,0,AH34*BE251/20*$F1181)","v":-31.969543878465156},{"$f":"-IF(BF251>5,0,AI34*BF251/20*$F1181)","v":-45.827121825480141},{"$f":"-IF(BG251>5,0,AJ34*BG251/20*$F1181)","v":0},{"$f":"-IF(BH251>5,0,AK34*BH251/20*$F1181)","v":0},{"$f":"-IF(BI251>5,0,AL34*BI251/20*$F1181)","v":0},{"$f":"-IF(BJ251>5,0,AM34*BJ251/20*$F1181)","v":0},{"$f":"-IF(BK251>5,0,AN34*BK251/20*$F1181)","v":0},{"$f":"-IF(BL251>5,0,AO34*BL251/20*$F1181)","v":0},{"$f":"-IF(BM251>5,0,AP34*BM251/20*$F1181)","v":0},{"$f":"-IF(BN251>5,0,AQ34*BN251/20*$F1181)","v":0},{"$f":"-IF(BO251>5,0,AR34*BO251/20*$F1181)","v":0},{"$f":"-IF(BP251>5,0,AS34*BP251/20*$F1181)","v":0},{"$f":"-IF(BQ251>5,0,AT34*BQ251/20*$F1181)","v":0},{"$f":"-IF(BR251>5,0,AU34*BR251/20*$F1181)","v":0}]
[null,null,24,{"$f":"VLOOKUP($C1182,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},{"$f":"IF(VLOOKUP($C1182,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},726.72709845385748,null,null,0,-16.123530769846514,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,48,{"$f":"VLOOKUP($C1183,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},{"$f":"IF(VLOOKUP($C1183,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},820.14082134879766,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,27,{"$f":"VLOOKUP($C1184,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},{"$f":"IF(VLOOKUP($C1184,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},1052.8834868666997,null,null,0,-23.635411981814759,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,43,{"$f":"VLOOKUP($C1185,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},{"$f":"IF(VLOOKUP($C1185,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},3180.8164287446621,null,null,0,-71.616081893186063,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,86,{"$f":"VLOOKUP($C1186,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},{"$f":"IF(VLOOKUP($C1186,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},522.48353483610663,null,null,0,-11.763716786834941,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,29,{"$f":"VLOOKUP($C1187,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},{"$f":"IF(VLOOKUP($C1187,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},1116.2148244225916,null,null,0,-22.865660678296791,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,54,{"$f":"VLOOKUP($C1188,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},{"$f":"IF(VLOOKUP($C1188,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},1477.2034484911742,null,null,0,-24.208410113873363,-33.852007815557307,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,39,{"$f":"VLOOKUP($C1189,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},{"$f":"IF(VLOOKUP($C1189,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},2115.2666743667833,null,null,0,-35.33459514258054,-50.052698186527998,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,124,{"$f":"VLOOKUP($C1190,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},{"$f":"IF(VLOOKUP($C1190,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},911.97126080484054,null,null,0,-19.543797444397956,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,77,{"$f":"VLOOKUP($C1191,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},{"$f":"IF(VLOOKUP($C1191,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},514.56711764162014,null,null,0,-11.585478653701077,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,129,{"$f":"VLOOKUP($C1192,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},{"$f":"IF(VLOOKUP($C1192,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},1393.2894262296177,null,null,0,-31.369911431559839,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,89,{"$f":"VLOOKUP($C1193,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},{"$f":"IF(VLOOKUP($C1193,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},997.46856650529446,null,null,0,-17.966403819893365,-25.543850831252957,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,70,{"$f":"VLOOKUP($C1194,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},{"$f":"IF(VLOOKUP($C1194,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},926.22081175491633,null,null,0,-15.178906663039568,-21.225535447053616,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,59,{"$f":"VLOOKUP($C1195,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},{"$f":"IF(VLOOKUP($C1195,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},921.47096143822455,null,null,0,-15.101066116049626,-21.116686547325138,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,130,{"$f":"VLOOKUP($C1196,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},{"$f":"IF(VLOOKUP($C1196,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},1982.2708654994105,null,null,0,-37.303789054728981,-56.918491022154761,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,127,{"$f":"VLOOKUP($C1197,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},{"$f":"IF(VLOOKUP($C1197,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},1969.6045979882319,null,null,0,-36.567521397881677,-55.352985743220614,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,71,{"$f":"VLOOKUP($C1198,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},{"$f":"IF(VLOOKUP($C1198,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},1776.4440184427626,null,null,0,-19.97700120939809,-27.940173006146725,-29.216233243302273,0,0,0,0,0,0,0,0,0,0,0]
[null,null,74,{"$f":"VLOOKUP($C1199,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},{"$f":"IF(VLOOKUP($C1199,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},83.914022261556539,null,null,0,-1.7189787460279859,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,98,{"$f":"VLOOKUP($C1200,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},{"$f":"IF(VLOOKUP($C1200,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},828.05723854328403,null,null,0,-18.643708725802039,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,114,{"$f":"VLOOKUP($C1201,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},{"$f":"IF(VLOOKUP($C1201,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},3095.3191230442076,null,null,0,-65.915557705969988,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,118,{"$f":"VLOOKUP($C1202,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},{"$f":"IF(VLOOKUP($C1202,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},935.72051238829988,null,null,0,-17.341911673595053,-25.238786477942551,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,115,{"$f":"VLOOKUP($C1203,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},{"$f":"IF(VLOOKUP($C1203,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},1081.3825887668509,null,null,0,-19.193675844540593,-28.271480592416591,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,112,{"$f":"VLOOKUP($C1204,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},{"$f":"IF(VLOOKUP($C1204,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},4069.0384379660427,null,null,0,-70.040235328514413,-101.18327876056975,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,133,{"$f":"VLOOKUP($C1205,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},{"$f":"IF(VLOOKUP($C1205,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},1331.5413721126235,null,null,0,-15.910463023370104,-23.270483229648807,-21.892095808608659,0,0,0,0,0,0,0,0,0,0,0]
[null,null,105,{"$f":"VLOOKUP($C1206,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},{"$f":"IF(VLOOKUP($C1206,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},2105.7669737333995,null,null,0,-23.680402503118948,-33.11981292172473,-34.632433345447438,0,0,0,0,0,0,0,0,0,0,0]
[null,null,104,{"$f":"VLOOKUP($C1207,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},{"$f":"IF(VLOOKUP($C1207,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},782.14201881526276,null,null,0,-13.050598256803239,-23.103730977216589,-14.337621433850996,0,0,0,0,0,0,0,0,0,0,0]
[null,null,106,{"$f":"VLOOKUP($C1208,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},{"$f":"IF(VLOOKUP($C1208,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},2219.7633813340049,null,null,0,-29.214552502112547,-45.574551281537161,-36.474388016971474,0,0,0,0,0,0,0,0,0,0,0]
[null,null,136,{"$f":"VLOOKUP($C1209,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},{"$f":"IF(VLOOKUP($C1209,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},1269.7933179956287,null,null,0,-22.24974178235874,-32.509959081613424,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,142,{"$f":"VLOOKUP($C1210,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},{"$f":"IF(VLOOKUP($C1210,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},1447.1210631521258,null,null,0,-16.635524893571578,-23.657095363320167,-23.797330892883,0,0,0,0,0,0,0,0,0,0,0]
[null,null,140,{"$f":"VLOOKUP($C1211,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},{"$f":"IF(VLOOKUP($C1211,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},1904.689976993443,null,null,0,-23.721961318464832,-33.474087693819236,-34.998844339945727,0,0,0,0,0,0,0,0,0,0,0]
[null,null,134,{"$f":"VLOOKUP($C1212,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},{"$f":"IF(VLOOKUP($C1212,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},3898.0438265651351,null,null,0,-61.61775454668917,-106.7747982043751,-63.963258404834576,0,0,0,0,0,0,0,0,0,0,0]
[null,null,135,{"$f":"VLOOKUP($C1213,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},{"$f":"IF(VLOOKUP($C1213,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},{"$f":"IF(BD283>5,0,20%*H927/1.2)","v":2827.7442218705651},null,null,{"$f":"-IF(BD283>5,0,AG66*BD283/20*$F1213)","v":0},{"$f":"-IF(BE283>5,0,AH66*BE283/20*$F1213)","v":-43.749242746940318},{"$f":"-IF(BF283>5,0,AI66*BF283/20*$F1213)","v":-74.9522478004981},{"$f":"-IF(BG283>5,0,AJ66*BG283/20*$F1213)","v":-46.409173844114882},{"$f":"-IF(BH283>5,0,AK66*BH283/20*$F1213)","v":0},{"$f":"-IF(BI283>5,0,AL66*BI283/20*$F1213)","v":0},{"$f":"-IF(BJ283>5,0,AM66*BJ283/20*$F1213)","v":0},{"$f":"-IF(BK283>5,0,AN66*BK283/20*$F1213)","v":0},{"$f":"-IF(BL283>5,0,AO66*BL283/20*$F1213)","v":0},{"$f":"-IF(BM283>5,0,AP66*BM283/20*$F1213)","v":0},{"$f":"-IF(BN283>5,0,AQ66*BN283/20*$F1213)","v":0},{"$f":"-IF(BO283>5,0,AR66*BO283/20*$F1213)","v":0},{"$f":"-IF(BP283>5,0,AS66*BP283/20*$F1213)","v":0},{"$f":"-IF(BQ283>5,0,AT66*BQ283/20*$F1213)","v":0},{"$f":"-IF(BR283>5,0,AU66*BR283/20*$F1213)","v":0}]
[null,null,147,{"$f":"VLOOKUP($C1214,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},{"$f":"IF(VLOOKUP($C1214,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},1440.7879293965366,null,null,0,-17.944293266669163,-25.321213467477563,-26.474603781671338,0,0,0,0,0,0,0,0,0,0,0]
[null,null,151,{"$f":"VLOOKUP($C1215,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},{"$f":"IF(VLOOKUP($C1215,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},1234.9610823398884,null,null,0,-18.524416235098325,-44.284251517317408,-18.031348285340361,-22.704896341575743,0,0,0,0,0,0,0,0,0,0]
[null,null,146,{"$f":"VLOOKUP($C1216,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},{"$f":"IF(VLOOKUP($C1216,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},4734.0174823029056,null,null,0,-71.010262234543575,-169.75629748305008,-69.12016842713804,-87.035435976040333,0,0,0,0,0,0,0,0,0,0]
[null,null,150,{"$f":"VLOOKUP($C1217,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},{"$f":"IF(VLOOKUP($C1217,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},918.30439456042984,null,null,0,-11.437022082052875,-16.13879539685383,-16.873923289416897,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,{"$f":"VLOOKUP($C1218,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},{"$f":"IF(VLOOKUP($C1218,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,37,{"$f":"VLOOKUP($C1219,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1219,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,{"$f":"VLOOKUP($C1220,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1220,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,{"$f":"VLOOKUP($C1221,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1221,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,36,{"$f":"VLOOKUP($C1222,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1222,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,{"$f":"VLOOKUP($C1223,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1223,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,95,{"$f":"VLOOKUP($C1224,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1224,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,128,{"$f":"VLOOKUP($C1225,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1225,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,137,{"$f":"VLOOKUP($C1226,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1226,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,92,{"$f":"VLOOKUP($C1227,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1227,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,34,{"$f":"VLOOKUP($C1228,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1228,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,33,{"$f":"VLOOKUP($C1229,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1229,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,46,{"$f":"VLOOKUP($C1230,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1230,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,50,{"$f":"VLOOKUP($C1231,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1231,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,90,{"$f":"VLOOKUP($C1232,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1232,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,52,{"$f":"VLOOKUP($C1233,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1233,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,88,{"$f":"VLOOKUP($C1234,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1234,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,91,{"$f":"VLOOKUP($C1235,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1235,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,108,{"$f":"VLOOKUP($C1236,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1236,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,145,{"$f":"VLOOKUP($C1237,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1237,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,144,{"$f":"VLOOKUP($C1238,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1238,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,{"$f":"VLOOKUP($C1239,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1239,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,{"$f":"VLOOKUP($C1240,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1240,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,{"$f":"VLOOKUP($C1241,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1241,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,{"$f":"VLOOKUP($C1242,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1242,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,{"$f":"VLOOKUP($C1243,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1243,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,{"$f":"VLOOKUP($C1244,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1244,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,{"$f":"VLOOKUP($C1245,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1245,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},{"$f":"IF(BD315>5,0,20%*H959/1.2)","v":0},null,null,{"$f":"-IF(BD315>5,0,AG98*BD315/20*$F1245)","v":0},{"$f":"-IF(BE315>5,0,AH98*BE315/20*$F1245)","v":0},{"$f":"-IF(BF315>5,0,AI98*BF315/20*$F1245)","v":0},{"$f":"-IF(BG315>5,0,AJ98*BG315/20*$F1245)","v":0},{"$f":"-IF(BH315>5,0,AK98*BH315/20*$F1245)","v":0},{"$f":"-IF(BI315>5,0,AL98*BI315/20*$F1245)","v":0},{"$f":"-IF(BJ315>5,0,AM98*BJ315/20*$F1245)","v":0},{"$f":"-IF(BK315>5,0,AN98*BK315/20*$F1245)","v":0},{"$f":"-IF(BL315>5,0,AO98*BL315/20*$F1245)","v":0},{"$f":"-IF(BM315>5,0,AP98*BM315/20*$F1245)","v":0},{"$f":"-IF(BN315>5,0,AQ98*BN315/20*$F1245)","v":0},{"$f":"-IF(BO315>5,0,AR98*BO315/20*$F1245)","v":0},{"$f":"-IF(BP315>5,0,AS98*BP315/20*$F1245)","v":0},{"$f":"-IF(BQ315>5,0,AT98*BQ315/20*$F1245)","v":0},{"$f":"-IF(BR315>5,0,AU98*BR315/20*$F1245)","v":0}]
[null,null,10,{"$f":"VLOOKUP($C1246,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1246,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,2024,{"$f":"H1250+1","v":2025},{"$f":"I1250+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,{"$f":"'Assumptions_Asset level'!$AC$7","v":29},"ERV (€/m²/month)",null,null,null,{"$f":"H1321/CA33/12*1000","v":17.927088193102822},{"$f":"I1321/CA33/12*1000","v":18.518682103475218},19.111279930786431,19.648987662641723,20.115860526720905,20.722974325371773,21.348046234641565,21.991966002725192,22.655300683170097,23.33863532931991,24.042572610090058,24.767733342502787,25.514757037776505,26.284302463842941,27.077048224778878,27.893693357661121]
[null,null,117,{"$f":"VLOOKUP($C1252,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},null,{"$f":"IF(VLOOKUP($C1252,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C1252,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1252","v":11.860091059954897},{"$f":"H1252*(1+I$9)","v":12.251474064933408},{"$f":"I1252*(1+J$9)","v":12.643521235011278},13.035470393296626,13.426534505095525,13.829330540248391,14.244210456455843,14.671536770149519,15.111682873254004,15.565033359451625,16.031984360235175,16.51294389104223,17.008332207773499,17.518582174006706,18.044139639226909,18.585463828403718]
[null,null,24,{"$f":"VLOOKUP($C1253,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,{"$f":"IF(VLOOKUP($C1253,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C1253,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1253","v":26.226698459704252},{"$f":"H1253*(1+I$9)","v":27.092179508874491},27.959129253158476,28.825862260006385,29.690638127806576,30.581357271640773,31.498797989789995,32.443761929483699,33.417074787368215,34.419587030989263,35.452174641918944,36.515739881176515,37.61121207761181,38.739548439940165,39.901734893138368,41.098786939932523]
[null,null,48,{"$f":"VLOOKUP($C1254,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},null,{"$f":"IF(VLOOKUP($C1254,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C1254,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1254","v":19.066436913651156},{"$f":"H1254*(1+I$9)","v":19.695629331801644},20.325889470419298,20.955992044002294,21.584671805322362,22.232211959482033,22.899178318266493,23.586153667814489,24.293738277848924,25.022550426184392,25.773226938969923,26.546423747139023,27.342816459553195,28.163100953339793,29.007993981939986,29.878233801398185]
[null,null,27,{"$f":"VLOOKUP($C1255,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,{"$f":"IF(VLOOKUP($C1255,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C1255,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1255","v":15.696761669018597},{"$f":"H1255*(1+I$9)","v":16.214754804096209},16.733626957827287,17.252369393519931,17.76994047532553,18.303038689585296,18.852129850272856,19.417693745781044,20.000224558154475,20.60023129489911,21.218238233746085,21.854785380758468,22.510428942181221,23.185741810446657,23.881314064760058,24.59775348670286]
[null,null,43,{"$f":"VLOOKUP($C1256,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},null,{"$f":"IF(VLOOKUP($C1256,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C1256,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1256","v":24.017993688689497},{"$f":"H1256*(1+I$9)","v":24.810587480416249},25.604526279789571,26.398266594463045,27.190214592296936,28.005921030065846,28.846098660967822,29.711481620796857,30.602826069420765,31.520910851503388,32.466538177048491,33.440534322359944,34.44375035203074,35.477062862591666,36.541374748469416,37.6376159909235]
[null,null,86,{"$f":"VLOOKUP($C1257,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},null,{"$f":"IF(VLOOKUP($C1257,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C1257,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1257","v":13.754731468415374},{"$f":"H1257*(1+I$9)","v":14.208637606873079},14.663314010293018,15.117876744612101,15.571413046950465,16.03855543835898,16.51971210150975,17.015303464555043,17.525762568491693,18.051535445546445,18.593081508912839,19.150873954180224,19.725400172805632,20.3171621779898,20.926677043329494,21.55447735462938]
[null,null,29,{"$f":"VLOOKUP($C1258,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},null,{"$f":"IF(VLOOKUP($C1258,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C1258,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1258","v":15.435686774994865},{"$f":"H1258*(1+I$9)","v":15.945064438569695},16.455306500603925,16.965421002122646,17.474383632186328,17.99861514115192,18.538573595386477,19.094730803248073,19.667572727345515,20.257599909165883,20.865327906440861,21.491287743634086,22.136026375943107,22.800107167221402,23.484110382238043,24.188633693705185]
[null,null,54,{"$f":"VLOOKUP($C1259,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},null,{"$f":"IF(VLOOKUP($C1259,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C1259,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1259","v":15.643084958366337},{"$f":"H1259*(1+I$9)","v":16.159306761992426},16.676404578376182,17.193373120305843,17.709174313915018,18.240449543332467,18.787663029632441,19.351292920521413,19.931831708137057,20.52978665938117,21.145680259162607,21.780050666937484,22.433452186945608,23.106455752553977,23.799649425130596,24.513638907884516]
[null,null,39,{"$f":"VLOOKUP($C1260,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},null,{"$f":"IF(VLOOKUP($C1260,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C1260,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1260","v":18.995621478777736},{"$f":"H1260*(1+I$9)","v":19.6224769875774},20.250396251179879,20.878158534966452,21.504503291015446,22.14963838974591,22.814127541438289,23.49855136768144,24.203507908711885,24.929613145973242,25.677501540352441,26.447826586563014,27.241261384159905,28.058499225684702,28.900254202455244,29.767261828528902]
[null,null,124,{"$f":"VLOOKUP($C1261,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,{"$f":"IF(VLOOKUP($C1261,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C1261,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1261","v":15.325283886732786},{"$f":"H1261*(1+I$9)","v":15.831018254994966},16.337610839154806,16.844076775168602,17.349399078423662,17.869881050776371,18.405977482299662,18.958156806768653,19.526901510971712,20.112708556300863,20.716089812989889,21.337572507379587,21.977699682600974,22.637030673079003,23.316141593271375,24.015625841069518]
[null,null,77,{"$f":"VLOOKUP($C1262,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},null,{"$f":"IF(VLOOKUP($C1262,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C1262,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1262","v":12.465988616217222},{"$f":"H1262*(1+I$9)","v":12.877366240552389},13.289441960250066,13.701414661017816,14.112457100848351,14.535830813873803,14.971905738290017,15.421062910438717,15.883694797751879,16.360205641684434,16.851011810934967,17.356542165263015,17.877238430220906,18.413555583127533,18.965962250621359,19.534941118140001]
[null,null,129,{"$f":"VLOOKUP($C1263,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},null,{"$f":"IF(VLOOKUP($C1263,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C1263,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1263","v":11.147635068276271},{"$f":"H1263*(1+I$9)","v":11.515507025529388},11.884003250346328,12.252407351107063,12.619979571640275,12.998578958789484,13.388536327553169,13.790192417379764,14.203898189901157,14.630015135598192,15.068915589666139,15.520983057356123,15.986612549076806,16.46621092554911,16.960197253315584,17.469003170915052]
[null,null,89,{"$f":"VLOOKUP($C1264,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},null,{"$f":"IF(VLOOKUP($C1264,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C1264,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1264","v":11.556181233736417},{"$f":"H1264*(1+I$9)","v":11.937535214449719},12.31953634131211,12.701441967892785,13.082485226929569,13.474959783737456,13.87920857724958,14.295584834567068,14.724452379604081,15.166185950992205,15.621171529521972,16.08980667540763,16.57250087566986,17.069675901939956,17.581766178998155,18.109219164368099]
[null,null,70,{"$f":"VLOOKUP($C1265,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},null,{"$f":"IF(VLOOKUP($C1265,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C1265,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1265","v":15.839917102636035},{"$f":"H1265*(1+I$9)","v":16.362634367023023},16.88623866676776,17.40971206543756,17.932003427400687,18.469963530222707,19.024062436129388,19.594784309213271,20.182627838489669,20.788106673644361,21.411749873853694,22.054102370069305,22.715725441171386,23.397197204406528,24.099113120538725,24.822086514154886]
[null,null,59,{"$f":"VLOOKUP($C1266,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},null,{"$f":"IF(VLOOKUP($C1266,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C1266,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1266","v":13.985581023454154},{"$f":"H1266*(1+I$9)","v":14.44710519722814},14.909412563539441,15.371604353009163,15.832752483599439,16.307735058107422,16.796967109850645,17.300876123146164,17.819902406840548,18.354499479045764,18.905134463417138,19.472288497319653,20.056457152239243,20.65815086680642,21.277895392810613,21.916232254594931]
[null,null,130,{"$f":"VLOOKUP($C1267,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,{"$f":"IF(VLOOKUP($C1267,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C1267,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1267","v":20.059378460614067},{"$f":"H1267*(1+I$9)","v":20.72133794981433},21.384420764208389,22.047337807898849,22.708757942135815,23.390020680399889,24.091721300811887,24.814472939836243,25.558907128031329,26.325674341872269,27.115444572128439,27.928907909292292,28.76677514657106,29.629778400968192,30.518671752997239,31.434231905587158]
[null,null,127,{"$f":"VLOOKUP($C1268,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,{"$f":"IF(VLOOKUP($C1268,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C1268,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1268","v":20.356300752691073},{"$f":"H1268*(1+I$9)","v":21.028058677529877},21.700956555210833,22.373686208422367,23.044896794675036,23.736243698515288,24.448331009470749,25.181780939754873,25.937234367947521,26.715351398985948,27.516811940955527,28.342316299184194,29.192585788159722,30.068363361804515,30.97041426265865,31.899526690538412]
[null,null,71,{"$f":"VLOOKUP($C1269,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},null,{"$f":"IF(VLOOKUP($C1269,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C1269,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1269","v":15.063136040456063},{"$f":"H1269*(1+I$9)","v":15.560219529791112},16.058146554744429,16.555949097941504,17.05262757087975,17.564206398006142,18.091132589946326,18.633866567644716,19.192882564674058,19.768669041614281,20.361729112862712,20.972580986248595,21.601758415836052,22.249811168311133,22.917305503360467,23.60482466846128]
[null,null,74,{"$f":"VLOOKUP($C1270,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,{"$f":"IF(VLOOKUP($C1270,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C1270,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1270","v":13.746124654274139},{"$f":"H1270*(1+I$9)","v":14.199746767865184},14.65413866443687,15.108416963034411,15.561669471925445,16.028519556083207,16.509375142765705,17.004656397048677,17.514796088960139,18.040239971628942,18.58144717077781,19.138890585901144,19.71305730347818,20.304449022582528,20.913582493260005,21.540989968057804]
[null,null,98,{"$f":"VLOOKUP($C1271,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},null,{"$f":"IF(VLOOKUP($C1271,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C1271,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1271","v":13},{"$f":"H1271*(1+I$9)","v":13.428999999999998},13.858727999999999,14.288348567999998,14.716999025039998,15.158508995791198,15.613264265664935,16.081662193634884,16.564112059443932,17.061035421227249,17.572866483864068,18.10005247837999,18.64305405273139,19.202345674313332,19.77841604454273,20.371768525879013]
[null,null,114,{"$f":"VLOOKUP($C1272,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,{"$f":"IF(VLOOKUP($C1272,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C1272,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1272","v":26.268753958917753},{"$f":"H1272*(1+I$9)","v":27.135622839562036},28.003962770428021,28.872085616311288,29.738248184800629,30.630395630344648,31.549307499254986,32.495786724232637,33.470660325959621,34.474780135738413,35.509023539810563,36.574294246004882,37.671523073385032,38.801668765586584,39.965718828554181,41.164690393410808]
[null,null,118,{"$f":"VLOOKUP($C1273,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},null,{"$f":"IF(VLOOKUP($C1273,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C1273,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1273","v":14.41669098336738},{"$f":"H1273*(1+I$9)","v":14.892441785818502},15.368999922964694,15.845438920576598,16.320802088193897,16.810426150839714,17.314738935364904,17.834181103425852,18.36920653652863,18.920282732624489,19.487891214603223,20.072527951041319,20.674703789572561,21.29494490325974,21.933793250357532,22.591807047868258]
[null,null,115,{"$f":"VLOOKUP($C1274,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},null,{"$f":"IF(VLOOKUP($C1274,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C1274,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1274","v":23.358200691071442},{"$f":"H1274*(1+I$9)","v":24.129021313876798},24.901149995920857,25.673085645794401,26.443278215168235,27.236576561623281,28.053673858471981,28.89528407422614,29.762142596452925,30.655006874346515,31.574657080576912,32.52189679299422,33.497553696784045,34.50248030768757,35.537554716918201,36.603681358425746]
[null,null,112,{"$f":"VLOOKUP($C1275,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},null,{"$f":"IF(VLOOKUP($C1275,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C1275,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1275","v":22.605215758363453},{"$f":"H1275*(1+I$9)","v":23.351187878389446},24.098425890497907,24.845477093103341,25.590841405896441,26.358566648073335,27.149323647515537,27.963803356941003,28.802717457649234,29.666798981378712,30.556802950820074,31.473507039344678,32.417712250525021,33.39024361804077,34.391950926581991,35.423709454379448]
[null,null,133,{"$f":"VLOOKUP($C1276,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},null,{"$f":"IF(VLOOKUP($C1276,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C1276,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1276","v":15.097001712431023},{"$f":"H1276*(1+I$9)","v":15.595202768941245},16.094249257547364,16.59317098453133,17.090966114067271,17.60369509748929,18.13180595041397,18.675760128926388,19.236032932794181,19.813113920778008,20.407507338401349,21.01973255855339,21.650324535309991,22.299834271369292,22.968829299510372,23.657894178495685]
[null,null,105,{"$f":"VLOOKUP($C1277,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,{"$f":"IF(VLOOKUP($C1277,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C1277,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1277","v":17.029287790697669},{"$f":"H1277*(1+I$9)","v":17.59125428779069},18.154174424999994,18.71695383217499,19.278462447140242,19.856816320554451,20.452520810171084,21.066096434476218,21.698079327510506,22.349021707335822,23.019492358555897,23.710077129312577,24.421379443191956,25.154020826487717,25.90864145128235,26.68590069482082]
[null,null,104,{"$f":"VLOOKUP($C1278,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},null,{"$f":"IF(VLOOKUP($C1278,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C1278,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1278","v":19.775079310640489},{"$f":"H1278*(1+I$9)","v":20.427656927891622},21.081341949584154,21.734863550021259,22.386909456521899,23.058516740217556,23.750272242424082,24.462780409696805,25.196663821987709,25.952563736647342,26.731140648746763,27.533074868209166,28.359067114255442,29.209839127683107,30.086134301513603,30.988718330559013]
[null,null,106,{"$f":"VLOOKUP($C1279,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},null,{"$f":"IF(VLOOKUP($C1279,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C1279,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1279","v":17.797075594915732},{"$f":"H1279*(1+I$9)","v":18.384379089547949},18.972679220413482,19.560832276246298,20.147657244533686,20.752086961869697,21.37464957072579,22.015889057847563,22.67636572958299,23.356656701470481,24.057356402514596,24.779077094590036,25.522449407427739,26.288122889650573,27.076766576340091,27.889069573630294]
[null,null,136,{"$f":"VLOOKUP($C1280,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},null,{"$f":"IF(VLOOKUP($C1280,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C1280,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1280","v":15.407914266307765},{"$f":"H1280*(1+I$9)","v":15.916375437095921},16.425699451082991,16.934896134066562,17.44294301808856,17.966231308631215,18.505218247890152,19.060374795326858,19.632186039186664,20.221151620362264,20.827786168973134,21.452619754042328,22.096198346663598,22.759084297063506,23.44185682597541,24.145112530754673]
[null,null,142,{"$f":"VLOOKUP($C1281,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},null,{"$f":"IF(VLOOKUP($C1281,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C1281,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1281","v":15.718374477269661},{"$f":"H1281*(1+I$9)","v":16.237080835019558},16.756667421740186,17.276124111814131,17.794407835168556,18.328240070223615,18.878087272330323,19.444429890500231,20.027762787215238,20.628595670831697,21.247453540956649,21.88487714718535,22.54142346160091,23.217666165448939,23.914196150412408,24.631622034924781]
[null,null,140,{"$f":"VLOOKUP($C1282,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},null,{"$f":"IF(VLOOKUP($C1282,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C1282,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1282","v":13.833563397362001},{"$f":"H1282*(1+I$9)","v":14.290070989474946},14.747353261138144,15.204521212233425,15.660656848600429,16.130476554058443,16.614390850680198,17.112822576200603,17.626207253486623,18.15499347109122,18.699643275223959,19.260632573480677,19.838451550685097,20.43360509720565,21.046613250121819,21.678011647625475]
[null,null,134,{"$f":"VLOOKUP($C1283,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,{"$f":"IF(VLOOKUP($C1283,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C1283,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1283","v":19.934686878860191},{"$f":"H1283*(1+I$9)","v":20.592531545862574},21.251492555330177,21.910288824545411,22.567597489281773,23.244625413960229,23.941964176379038,24.660223101670411,25.400029794720524,26.16203068856214,26.946891609219005,27.755298357495576,28.587957308220442,29.445596027467058,30.328963908291069,31.238832825539802]
[null,null,135,{"$f":"VLOOKUP($C1284,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,{"$f":"IF(VLOOKUP($C1284,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C1284,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1284","v":21.128415484426736},{"$f":"H1284*(1+I$9)","v":21.825653195412816},22.524074097666027,23.222320394693671,23.918990006534482,24.636559706730516,25.375656497932432,26.136926192870405,26.921033978656517,27.728664998016214,28.560524947956701,29.417340696395403,30.299860917287265,31.208856744805885,32.145122447150065,33.109476120564565]
[null,null,147,{"$f":"VLOOKUP($C1285,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},null,{"$f":"IF(VLOOKUP($C1285,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C1285,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1285","v":16.369249161532643},{"$f":"H1285*(1+I$9)","v":16.909434383863218},17.450536284146843,17.991502908955393,18.531247996224057,19.087185436110779,19.659800999194104,20.249595029169928,20.857082880045027,21.482795366446378,22.127279227439772,22.791097604262966,23.474830532390854,24.179075448362582,24.904447711813461,25.651581143167867]
[null,null,151,{"$f":"VLOOKUP($C1286,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},null,{"$f":"IF(VLOOKUP($C1286,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C1286,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1286","v":22.808231634769012},{"$f":"H1286*(1+I$9)","v":23.560903278716388},24.314852183635313,25.068612601328006,25.820670979367847,26.595291108748881,27.393149842011347,28.214944337271689,29.061392667389839,29.933234447411536,30.831231480833882,31.756168425258899,32.708853478016664,33.690119082357164,34.700822654827881,35.741847334472716]
[null,null,146,{"$f":"VLOOKUP($C1287,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},null,{"$f":"IF(VLOOKUP($C1287,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C1287,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1287","v":28.077433628318584},{"$f":"H1287*(1+I$9)","v":29.003988938053094},29.932116584070794,30.860012198176985,31.785812564122295,32.739386941045964,33.721568549277343,34.733215605755667,35.775212073928337,36.848468436146192,37.953922489230578,39.092540163907493,40.26531636882472,41.473275859889462,42.717474135686146,43.998998359756733]
[null,null,150,{"$f":"VLOOKUP($C1288,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},null,{"$f":"IF(VLOOKUP($C1288,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C1288,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1288","v":18.914240596023813},{"$f":"H1288*(1+I$9)","v":19.538410535692599},20.163639672834762,20.788712502692636,21.412373877773415,22.054745094106618,22.716387446929819,23.397879070337712,24.099815442447845,24.822809905721282,25.56749420289292,26.33451902897971,27.124554599849102,27.938291237844574,28.776439974979912,29.63973317422931]
[null,null,3,{"$f":"VLOOKUP($C1289,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},null,{"$f":"IF(VLOOKUP($C1289,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"VLOOKUP($C1289,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1289","v":17.777823390877863},{"$f":"H1289*(1+I$9)","v":18.364491562776831},18.95215529278569,19.539672106862046,20.125862270067909,20.729638138169946,21.351527282315047,21.992073100784499,22.651835293808034,23.331390352622275,24.031332063200946,24.752272025096975,25.494840185849885,26.259685391425382,27.047475953168146,27.85890023176319]
[null,null,37,{"$f":"VLOOKUP($C1290,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1290,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C1290,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1290","v":0},{"$f":"H1290*(1+I$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,{"$f":"VLOOKUP($C1291,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1291,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C1291,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1291","v":0},{"$f":"H1291*(1+I$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,{"$f":"VLOOKUP($C1292,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1292,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C1292,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1292","v":0},{"$f":"H1292*(1+I$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,36,{"$f":"VLOOKUP($C1293,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1293,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C1293,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1293","v":0},{"$f":"H1293*(1+I$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,{"$f":"VLOOKUP($C1294,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1294,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C1294,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1294","v":0},{"$f":"H1294*(1+I$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,95,{"$f":"VLOOKUP($C1295,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1295,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C1295,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1295","v":0},{"$f":"H1295*(1+I$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,128,{"$f":"VLOOKUP($C1296,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1296,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C1296,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1296","v":0},{"$f":"H1296*(1+I$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,137,{"$f":"VLOOKUP($C1297,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1297,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C1297,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1297","v":0},{"$f":"H1297*(1+I$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,92,{"$f":"VLOOKUP($C1298,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1298,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C1298,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1298","v":0},{"$f":"H1298*(1+I$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,34,{"$f":"VLOOKUP($C1299,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1299,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C1299,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1299","v":0},{"$f":"H1299*(1+I$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,33,{"$f":"VLOOKUP($C1300,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1300,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C1300,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1300","v":0},{"$f":"H1300*(1+I$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,46,{"$f":"VLOOKUP($C1301,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1301,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C1301,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1301","v":0},{"$f":"H1301*(1+I$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,50,{"$f":"VLOOKUP($C1302,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1302,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C1302,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1302","v":0},{"$f":"H1302*(1+I$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,90,{"$f":"VLOOKUP($C1303,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1303,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C1303,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1303","v":0},{"$f":"H1303*(1+I$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,52,{"$f":"VLOOKUP($C1304,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1304,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C1304,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1304","v":0},{"$f":"H1304*(1+I$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,88,{"$f":"VLOOKUP($C1305,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1305,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C1305,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1305","v":0},{"$f":"H1305*(1+I$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,91,{"$f":"VLOOKUP($C1306,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1306,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C1306,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1306","v":0},{"$f":"H1306*(1+I$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,108,{"$f":"VLOOKUP($C1307,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1307,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C1307,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1307","v":0},{"$f":"H1307*(1+I$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,145,{"$f":"VLOOKUP($C1308,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1308,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C1308,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1308","v":0},{"$f":"H1308*(1+I$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,144,{"$f":"VLOOKUP($C1309,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1309,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C1309,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1309","v":0},{"$f":"H1309*(1+I$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,{"$f":"VLOOKUP($C1310,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1310,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C1310,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1310","v":0},{"$f":"H1310*(1+I$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,{"$f":"VLOOKUP($C1311,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1311,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C1311,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1311","v":0},{"$f":"H1311*(1+I$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,{"$f":"VLOOKUP($C1312,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1312,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C1312,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1312","v":0},{"$f":"H1312*(1+I$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,{"$f":"VLOOKUP($C1313,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1313,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C1313,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1313","v":0},{"$f":"H1313*(1+I$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,{"$f":"VLOOKUP($C1314,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1314,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C1314,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1314","v":0},{"$f":"H1314*(1+I$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,{"$f":"VLOOKUP($C1315,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1315,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C1315,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1315","v":0},{"$f":"H1315*(1+I$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,{"$f":"VLOOKUP($C1316,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1316,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C1316,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1316","v":0},{"$f":"H1316*(1+I$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,{"$f":"VLOOKUP($C1317,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1317,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"VLOOKUP($C1317,'Assumptions_Asset level'!$A$15:$AO$81,Engine!$C$1251,0)*F1317","v":0},{"$f":"H1317*(1+I$9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,2024,{"$f":"H1320+1","v":2025},{"$f":"I1320+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,null,null,null,null,null,null,null,null,2024,{"$f":"AF1320+1","v":2025},{"$f":"AG1320+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,"ERV (k€)",null,null,null,{"$f":"SUM(H1322:H1387)","v":16705.076035999999},17256.343545188,17808.546538634018,16626.225217890813,15154.295448875935,14539.092392206001,13947.256996677554,13379.731130770149,12835.502808771958,12313.606966617817,11813.118871627581,11333.152432395702,10872.858569457272,10431.423655287035,10008.068020630189,9602.0445243209724,null,null,null,"Reversionary Potential",null,null,null,null,{"$f":"IFERROR((H1321/H104-1),0)","v":1.900532632752383E-2},{"$f":"IFERROR((I1321/I104-1),0)","v":2.8966277709025157E-2},{"$f":"IFERROR((J1321/J104-1),0)","v":3.5362984043222578E-2},{"$f":"IFERROR((K1321/K104-1),0)","v":4.0885727848943176E-2},{"$f":"IFERROR((L1321/L104-1),0)","v":4.6328235761591285E-2},{"$f":"IFERROR((M1321/M104-1),0)","v":5.1413834478268861E-2},{"$f":"IFERROR((N1321/N104-1),0)","v":5.6525212599245034E-2},{"$f":"IFERROR((O1321/O104-1),0)","v":6.1661476474351051E-2},{"$f":"IFERROR((P1321/P104-1),0)","v":6.682275051857145E-2},{"$f":"IFERROR((Q1321/Q104-1),0)","v":7.2009157170596527E-2},{"$f":"IFERROR((R1321/R104-1),0)","v":7.7220819475571023E-2},{"$f":"IFERROR((S1321/S104-1),0)","v":8.2457861081411954E-2},{"$f":"IFERROR((T1321/T104-1),0)","v":8.7720406241701632E-2},{"$f":"IFERROR((U1321/U104-1),0)","v":9.300857981858579E-2},{"$f":"IFERROR((V1321/V104-1),0)","v":9.8322507285677707E-2},{"$f":"IFERROR((W1321/W104-1),0)","v":0.10366231473098142}]
[null,null,117,{"$f":"VLOOKUP($C1322,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},null,{"$f":"IF(VLOOKUP($C1252,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"H1252*CA34*12/1000","v":535.15008000000012},{"$f":"I1252*CA34*12/1000","v":552.81003264000014},{"$f":"J1252*CB34*12/1000","v":570.49995368448003},{"$f":"K1252*CC34*12/1000","v":534.68726391160203},{"$f":"L1252*CD34*12/1000","v":493.28476587160327},{"$f":"M1252*CE34*12/1000","v":470.76230673300938},{"$f":"N1252*CF34*12/1000","v":449.22708540643771},{"$f":"O1252*CG34*12/1000","v":428.6771060701808},{"$f":"P1252*CH34*12/1000","v":409.06718922310182},{"$f":"Q1252*CI34*12/1000","v":390.35433180278272},{"$f":"R1252*CJ34*12/1000","v":372.49749765213113},{"$f":"S1252*CK34*12/1000","v":355.45752782167608},{"$f":"T1252*CL34*12/1000","v":339.19705469563644},{"$f":"U1252*CM34*12/1000","v":323.68042004701766},{"$f":"V1252*CN34*12/1000","v":308.87359684129234},{"$f":"W1252*CO34*12/1000","v":294.74411461718637},null,null,null,117,{"$f":"VLOOKUP($C1322,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},null,{"$f":"F1322","v":1},null,6.1493837286854314E-2,7.1870121131300646E-2,7.7088573522397619E-2,8.2337543178939265E-2,8.7617238511519924E-2,9.2922688455478353E-2,9.8254018643066487E-2,0.10361135531937449,0.10899482534532234,0.11440455620066592,0.11984067598701076,0.12530331343084988,0.13079259788661046,0.13630865933971603,0.14185162840966581,0.14742163635312799]
[null,null,24,{"$f":"VLOOKUP($C1323,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,{"$f":"IF(VLOOKUP($C1323,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,163.66404000000003,169.06495332,174.47503182624001,163.91979384199396,151.18116504738333,145.48263231783153,139.98469943974303,134.69457082441278,129.60436013457996,124.70651239397415,119.99375805967965,115.45910231052756,111.09581466498209,106.89741899154436,102.8576838966702,98.970613475936105,null,null,null,24,{"$f":"VLOOKUP($C1323,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,{"$f":"F1323","v":1},null,-3.6855180868552995E-2,-2.7440275500699385E-2,0,4.873294346978696E-3,9.7751152950125153E-3,1.4700847564744546E-2,1.9650607796767527E-2,2.4624513200654174E-2,2.9622681557730957E-2,3.4645231223866313E-2,3.969228113227552E-2,4.476395079633555E-2,4.9860360312415253E-2,5.4981630362720191E-2,6.0127882218148132E-2,6.529923774116364E-2]
[null,null,48,{"$f":"VLOOKUP($C1324,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},null,{"$f":"IF(VLOOKUP($C1324,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,239.00159999999994,246.88865279999999,254.78908968959999,239.02991058459136,220.98129954761669,210.89050038273515,201.24322808263003,192.03731793943246,183.25253381405076,174.86961133208078,166.87016725488908,159.23665928893291,151.95234761626807,145.00125818514903,138.36814767990634,132.03847009328413,null,null,null,48,{"$f":"VLOOKUP($C1324,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},null,1,null,8.9537501265039898E-2,0.10018791672217642,0.10554423569355986,0.11093187816769978,0.11635105806120083,0.12179667297857266,0.12726885187115111,0.13276772431930328,0.13829342053549509,0.14384607136737526,0.14942580830087482,0.1550327634633184,0.16066706962655442,0.16632886021009896,0.17201826928429464,0.17773543157348626]
[null,null,27,{"$f":"VLOOKUP($C1325,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,{"$f":"IF(VLOOKUP($C1325,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,325.69148000000007,336.43929884000005,347.20535640288006,325.82560942023787,299.83254835232879,288.53241662993076,277.62848706318414,267.13669468441185,257.04139499557567,247.32760439150982,237.9809053522134,228.98742520712864,220.33381554451108,212.00723239928948,203.9953171896407,196.28617837398644,null,null,null,27,{"$f":"VLOOKUP($C1325,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,1,null,2.8461563140792734E-2,3.8514950854778851E-2,4.357101195923252E-2,4.8656640672483986E-2,5.3772038919667198E-2,5.8912390329031616E-2,6.407781662331935E-2,6.9268440119043317E-2,7.4484383729380266E-2,7.9725770967085108E-2,8.499272594741214E-2,9.0285373391058021E-2,9.5603838627112303E-2,0.10094824759602505,0.10631872685259114,0.11171540356894538]
[null,null,43,{"$f":"VLOOKUP($C1326,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},null,{"$f":"IF(VLOOKUP($C1326,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,863.40268000000015,891.89496844000007,920.43560743007993,863.50495310029964,798.30363587229158,761.85022701519392,726.99907640113724,693.74236393780654,662.00698577684022,631.72334860803005,602.82504225879461,575.2486945037673,548.93383209224316,523.82274813402762,499.86037555174073,476.99416632207226,null,null,null,43,{"$f":"VLOOKUP($C1326,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},null,1,null,4.0922422706264783E-2,5.1097617454126665E-2,5.6214937889638161E-2,6.1362184175650203E-2,6.6539560683824162E-2,7.1742192687159978E-2,7.6970203383194935E-2,8.2223716570430261E-2,8.7502856651261673E-2,9.2807748634926579E-2,9.8138518140462594E-2,0.1034952913996845,0.10887819526017073,0.11428735718826921,0.11972290527211471,0.12518496822466174]
[null,null,86,{"$f":"VLOOKUP($C1327,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},null,{"$f":"IF(VLOOKUP($C1327,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,159.07512,164.32459895999997,169.58298612671999,159.09396301042815,147.08113562123879,140.36488314406111,133.94383408492556,127.81654765362812,121.96955504387492,116.39003423828174,111.06574968741448,105.98502555960344,101.13672013634871,96.510201379210699,92.095323614397657,87.882405283921045,null,null,null,86,{"$f":"VLOOKUP($C1327,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},null,1,null,0.14132191345030476,0.15247853039507775,0.15808942879038024,0.16373313945699985,0.16940988647874122,0.17511432494936963,0.18084658994912295,0.18660681721716776,0.19239514315481232,0.19821170482873862,0.20405663997424472,0.20993008699850924,0.21583218498386825,0.2217630736911067,0.22772289356277087,0.23371178572649187]
[null,null,29,{"$f":"VLOOKUP($C1328,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},null,{"$f":"IF(VLOOKUP($C1328,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,325.10519999999997,335.83367159999995,346.58034909119993,328.04518350055366,306.91412888597262,295.33525436113678,284.1742653831605,273.43510298677631,263.10178163860155,253.15896439533967,243.59189380843671,234.38637012481399,225.52873021090485,217.00582727339369,208.80501134632368,200.91411051561178,null,null,null,29,{"$f":"VLOOKUP($C1328,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},null,1,null,1.7840699426649564E-2,2.77902663809666E-2,3.279411383170161E-2,3.7827223548230426E-2,4.2889795370417039E-2,4.7977062664906978E-2,5.3089145897418977E-2,5.822616612130882E-2,6.3388244980437491E-2,6.8575504712049762E-2,7.3788068149669206E-2,7.9026058726008985E-2,8.4289600475892179E-2,8.9578818039189656E-2,9.4893836663770603E-2,0.10023478220847237]
[null,null,54,{"$f":"VLOOKUP($C1329,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},null,{"$f":"IF(VLOOKUP($C1329,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,438.47880000000009,452.94860040000003,467.44295561280006,442.44404090461364,413.94397547921898,398.32721202234228,383.27406290668296,368.78984351993773,354.85299371020835,341.44282809783181,328.53944288449014,316.12368645190617,304.17713093608245,292.68204487607369,281.62136689638425,270.9786803839275,null,null,null,54,{"$f":"VLOOKUP($C1329,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},null,1,null,2.919554656235368E-2,3.9256109089844671E-2,4.4315778559610441E-2,4.9405036739725405E-2,5.4524085699431346E-2,5.9668105629672397E-2,6.4837218340061398E-2,7.0031546234403219E-2,7.525121231359555E-2,8.0496340178540127E-2,8.5767054033069945E-2,9.1063478686889576E-2,9.6385739558533023E-2,0.10173396267833112,0.10710827469139628,0.1125088028606227]
[null,null,39,{"$f":"VLOOKUP($C1330,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},null,{"$f":"IF(VLOOKUP($C1330,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,588.28224,607.69555391999995,627.14181164544004,592.57877387219969,552.58569729240128,531.7426462880635,511.6475965898548,492.31204340022896,473.70719533033702,455.80543867687066,438.58020307784176,422.00592228598532,406.05799622204285,390.71275446253685,375.94742110736854,361.74008097509642,null,null,null,39,{"$f":"VLOOKUP($C1330,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},null,1,null,2.7520997483152509E-2,3.7565191006937004E-2,4.2616628158870018E-2,4.7697605878942007E-2,5.2808325907620191E-2,5.7943976277901044E-2,6.3104678601207942E-2,6.8290555082189952E-2,7.3501728521615295E-2,7.8738322319281906E-2,8.40004604769371E-2,8.9288267601214777E-2,9.4601868906586839E-2,9.9941390218326376E-2,0.10530695797548928,0.11069869923390607]
[null,null,124,{"$f":"VLOOKUP($C1331,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,{"$f":"IF(VLOOKUP($C1331,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,255.88319999999999,264.32734559999994,272.78582065919994,257.13378884446212,238.67720601159724,229.67706888552647,220.99735284897972,212.64569422176305,204.60965105206412,196.87729609061918,189.43715272790513,182.2781780644618,175.38974652043197,168.76163406473538,162.38400304023378,156.24738756236454,null,null,null,124,{"$f":"VLOOKUP($C1331,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,1,null,2.8048647611443878E-2,3.8097999005495486E-2,4.3152030159368193E-2,4.8235617050983226E-2,5.3348961524402272E-2,5.8487249141594644E-2,6.3650601576431987E-2,6.8839141096316725E-2,7.4052990565079524E-2,7.9292273445884964E-2,8.4557113804157646E-2,8.9847636310519841E-2,9.5163966243741793E-2,0.10050622949371135,0.10587455256441247,0.11126906257692215]
[null,null,77,{"$f":"VLOOKUP($C1332,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},null,{"$f":"IF(VLOOKUP($C1332,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,160.31759999999997,165.60808079999993,170.90753938559996,160.33659018657733,148.22993481363716,141.46122404268078,134.99002242018398,128.8148779024356,122.92221648301708,117.29911599626107,111.93324532514595,106.81283744217372,101.9266636047868,97.264008731420361,92.814647903981168,88.568823945224963,null,null,null,77,{"$f":"VLOOKUP($C1332,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},null,1,null,1.9478745533990427E-2,2.9444324669219979E-2,3.4456224984065642E-2,3.9497434657477015E-2,4.4568153850928161E-2,4.9663608259957304E-2,5.4783918544152099E-2,5.9929205951684716E-2,6.5099592322181099E-2,7.0295200089606213E-2,7.5516152285165061E-2,8.0762572540214794E-2,8.6034585089191706E-2,9.1332314772553547E-2,9.6655887039736932E-2,0.10200542795212586]
[null,null,129,{"$f":"VLOOKUP($C1333,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},null,{"$f":"IF(VLOOKUP($C1333,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,337.9740000000001,349.12714200000011,360.29921054400018,338.014034215322,312.49135459053929,298.22187791359778,284.57959598596335,271.56144767759611,259.13881690863161,247.28446177912073,235.97238640998188,225.17778410905129,214.87698297107892,205.0473939666829,195.66746140598502,186.71661566829522,null,null,null,129,{"$f":"VLOOKUP($C1333,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},null,1,null,-2.9563269876819342E-2,-2.0077084831626957E-2,0,4.8732943469782519E-3,9.7751152950125153E-3,1.4700847564744324E-2,1.9650607796767749E-2,2.4624513200654397E-2,2.9622681557731179E-2,3.4645231223866313E-2,3.969228113227552E-2,4.476395079633555E-2,4.9860360312415475E-2,5.4981630362719747E-2,6.012788221814791E-2,6.5299237741163418E-2]
[null,null,89,{"$f":"VLOOKUP($C1334,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},null,{"$f":"IF(VLOOKUP($C1334,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,226.48959600000001,233.96375266800001,241.45059275337604,226.51642449347725,209.41267865191995,199.85014423302417,190.70791754603627,181.98394720799197,173.65905646456224,165.71498945312513,158.13432531837569,150.90044012567319,143.99747040547072,137.41027836569344,131.124418695483,125.1261068875105,null,null,null,89,{"$f":"VLOOKUP($C1334,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},null,1,null,-1.9045017897078798E-2,-9.4560151394744718E-3,0,4.873294346978696E-3,9.7751152950127373E-3,1.4700847564744546E-2,1.9650607796767749E-2,2.4624513200654397E-2,2.9622681557730957E-2,3.4645231223866535E-2,3.9692281132275742E-2,4.4763950796335772E-2,4.9860360312415253E-2,5.4981630362719969E-2,6.0127882218148132E-2,6.529923774116364E-2]
[null,null,70,{"$f":"VLOOKUP($C1335,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},null,{"$f":"IF(VLOOKUP($C1335,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,250.69519999999994,258.96814159999997,267.25512213119998,252.96228078390629,236.66769686825893,227.73899236036843,219.13252785585868,210.85134236638009,202.88310912358691,195.21600150007615,187.83863972857029,180.74007409206089,173.90976867170639,167.33758570908398,161.01377055940324,154.9289372133494,null,null,null,70,{"$f":"VLOOKUP($C1335,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},null,1,null,5.0973218995989722E-2,6.1246661996928298E-2,6.6413393554849209E-2,7.1610339917201671E-2,7.6837707428993429E-2,8.2090574294500618E-2,8.7369064900815419E-2,9.2673304241795096E-2,9.8003417921023184E-2,0.10335953215478466,0.10874177377505201,0.11415027023249147,0.11958514959947952,0.12504654057313558,0.13053457247837041,0.13604937527094796]
[null,null,59,{"$f":"VLOOKUP($C1336,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},null,{"$f":"IF(VLOOKUP($C1336,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,251.87471999999997,260.18658575999996,268.51255650431995,254.152467390711,237.78121751727826,228.81050348730221,220.1635455987454,211.84339716179699,203.83767341071109,196.13449207384602,188.72241984216095,181.59045548026879,174.72801349786832,168.1249084384205,161.77133976156671,155.65787729685275,null,null,null,59,{"$f":"VLOOKUP($C1336,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},null,1,null,-4.0764918040578468E-2,-3.1388231022402291E-2,-2.1910620758433863E-2,0,4.8780487804880313E-3,9.7798929208805507E-3,1.4705648496104784E-2,1.9655432147305474E-2,2.4629361084609114E-2,2.962755308989995E-2,3.4650126519606861E-2,3.9697200307507785E-2,4.4768893967544354E-2,4.986532759665474E-2,5.4986621877613606E-2,6.0132898081895148E-2]
[null,null,130,{"$f":"VLOOKUP($C1337,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,{"$f":"IF(VLOOKUP($C1337,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,459.37100000000004,474.5302430000001,489.71521077600016,457.38887849713745,417.00108527353285,401.29425929602377,386.12892591459899,371.53681920354023,357.49615908473606,343.98610623442903,330.9866085981555,318.47837190449775,306.44283102728764,294.86212243065216,283.71905765538003,272.99709780725948,null,null,null,130,{"$f":"VLOOKUP($C1337,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,1,null,3.6113519739682243E-2,4.6241706638408653E-2,5.1335385833338076E-2,5.6458852625897782E-2,6.1612310443585283E-2,6.6790907079895767E-2,7.1994765163212238E-2,7.7224007920106086E-2,8.2478759178252758E-2,8.7759143369366299E-2,9.3065285532144104E-2,9.8397311315227887E-2,0.10375534698018019,0.10913951940447375,0.11454995608449559,0.11998678513856653]
[null,null,127,{"$f":"VLOOKUP($C1338,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,{"$f":"IF(VLOOKUP($C1338,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,452.72820000000007,467.66823060000002,482.63361397919999,451.40368743501199,412.67918950614217,397.13245886919577,382.1244103744533,367.68363734731344,353.78859191333828,340.4186508576862,327.55397008435261,315.17545542143273,303.26473428035814,291.80412838671202,280.77662754156808,270.16586437440691,null,null,null,127,{"$f":"VLOOKUP($C1338,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,1,null,5.6685938268239866E-2,6.701522407731364E-2,7.2210040163376732E-2,7.7435235290878257E-2,8.269101692644365E-2,8.7972436521206898E-2,9.3279619138383785E-2,9.8612690451254092E-2,0.10397177674613856,0.10935700492538802,0.11476850251039017,0.12020639764458707,0.12567081909651234,0.1311618962628367,0.13667975917143615,0.14222453848446803]
[null,null,71,{"$f":"VLOOKUP($C1339,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},null,{"$f":"IF(VLOOKUP($C1339,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,519.47936000000016,536.62217887999998,553.79408860416015,528.15670630073294,501.2207364327096,482.29491390336153,464.06858551240509,446.53107936377495,429.65632888528444,413.41928811379557,397.79585751232065,382.76284828395757,368.29794795414693,354.37968725378164,340.98740825382862,328.10123370416881,null,null,null,71,{"$f":"VLOOKUP($C1339,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},null,1,null,-7.1891914288677583E-3,2.5157040605858771E-3,7.3965010618550764E-3,1.2305840735645557E-2,1.724391800752656E-2,2.2206083461222104E-2,2.7192454600057481E-2,3.2203149500545702E-2,3.7238286815182819E-2,4.2297985775256564E-2,4.7382366193672976E-2,5.2491548467788363E-2,5.7625653582265457E-2,6.2784803111935128E-2,6.79691192246763E-2,7.3178724684309193E-2]
[null,null,74,{"$f":"VLOOKUP($C1340,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,{"$f":"IF(VLOOKUP($C1340,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,25.645320000000005,26.491615560000007,27.339347257920007,25.877235139057827,24.210351134961893,23.296973119386429,22.416559229185122,21.569420345564563,20.754295479408093,19.969974804423593,19.215294206685648,18.489133565040778,17.790415088569251,17.118101716893207,16.471195580938431,15.848736521865016,null,null,null,74,{"$f":"VLOOKUP($C1340,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,1,null,-4.0484357602097343E-2,-3.1104928057640646E-2,-2.1624545749006741E-2,0,4.8780487804878092E-3,9.7798929208805507E-3,1.4705648496104562E-2,1.9655432147305474E-2,2.4629361084609336E-2,2.9627553089900172E-2,3.4650126519607083E-2,3.9697200307507785E-2,4.4768893967544354E-2,4.9865327596654518E-2,5.498662187761405E-2,6.0132898081894925E-2]
[null,null,98,{"$f":"VLOOKUP($C1341,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},null,{"$f":"IF(VLOOKUP($C1341,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,250.31760000000008,258.57808080000007,266.85257938560005,250.34725100480304,231.44409304222449,220.87552517893334,210.77148383063783,201.12970179712477,191.92898481956627,183.14915641392898,174.77096295105329,166.7760315630666,159.14682985247782,151.86662744469859,144.91945929935085,138.29009069990607,null,null,null,98,{"$f":"VLOOKUP($C1341,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},null,1,null,8.3019483115429615E-2,9.3606183830145628E-2,9.8930459311304952E-2,0.10428587090638919,0.10967263125227422,0.11508566847789536,0.12052511076315353,0.1259910869132177,0.1314837263615749,0.13700315917309491,0.14254951604711041,0.14812292832051099,0.15372352797085487,0.15935144761949327,0.16500682053471039,0.17068978063487994]
[null,null,114,{"$f":"VLOOKUP($C1342,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,{"$f":"IF(VLOOKUP($C1342,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,661.87487999999985,683.71675103999985,705.59568707327992,665.50263806051248,618.43660155138855,595.11470479265643,572.62475476955365,550.98482825682242,530.16269084218277,510.12743790162909,490.84933246942524,472.2997613630439,454.45119271397408,437.27713510403981,420.75209824598863,404.85155514998831,null,null,null,114,{"$f":"VLOOKUP($C1342,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,1,null,-1.9016710044601148E-2,-9.4274305728963004E-3,2.2204460492503131E-16,4.873294346978474E-3,9.7751152950127373E-3,1.4700847564744546E-2,1.9650607796767749E-2,2.4624513200654397E-2,2.9622681557731179E-2,3.4645231223866979E-2,3.9692281132275964E-2,4.4763950796335772E-2,4.9860360312415919E-2,5.4981630362720413E-2,6.0127882218148354E-2,6.529923774116364E-2]
[null,null,118,{"$f":"VLOOKUP($C1343,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},null,{"$f":"IF(VLOOKUP($C1343,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,237.14880000000002,244.97471039999999,252.81390113280003,236.49761159839539,217.3112731709351,207.39153762305239,197.90431799434347,188.85114695713921,180.21211483743778,171.96827690760588,164.10155493290543,156.59469767127928,149.4312430420625,142.59548202564329,136.07242421454004,129.84776494035071,null,null,null,118,{"$f":"VLOOKUP($C1343,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},null,1,null,1.8920075355843835E-3,1.1685673298395427E-2,1.6611114745807676E-2,2.1565359944373697E-2,2.6548605602638942E-2,3.1556159776310766E-2,3.6588141043512268E-2,4.164466856079807E-2,4.6725862065972512E-2,5.1831841880928931E-2,5.6962728914494498E-2,6.211864466529704E-2,6.7299711224640291E-2,7.2506051279394468E-2,7.773778811490395E-2,8.2995045617903829E-2]
[null,null,115,{"$f":"VLOOKUP($C1344,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},null,{"$f":"IF(VLOOKUP($C1344,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,266.61423999999994,275.41250991999999,284.22571023743996,267.03087163276598,246.27921577288856,236.99611379884109,228.03979574716297,219.42199784679013,211.12987298839329,203.15111386087003,195.47387813367772,188.08677100726305,180.97882830024875,174.13950017604446,167.55863548444088,161.22646669494691,null,null,null,115,{"$f":"VLOOKUP($C1344,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},null,1,null,3.2736222113350255E-2,4.2831395350040324E-2,4.7908471276768783E-2,5.301523770599248E-2,5.8151897402119568E-2,6.3313613974812943E-2,6.8500509652738684E-2,7.3712707260801036E-2,7.8950330223048759E-2,8.4213502565600562E-2,8.9502348919579422E-2,9.4816994524065112E-2,0.10015756522906027,0.10552418749847048,0.11091698841309761,0.11633609567364944]
[null,null,112,{"$f":"VLOOKUP($C1345,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},null,{"$f":"IF(VLOOKUP($C1345,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,1072.7919999999999,1108.1941359999998,1143.6563483519999,1077.6297978907328,999.55495744146663,961.86502214877805,925.51521948481468,890.53929300471771,856.88513306936602,824.50278953860402,793.34419949833159,763.36311636963865,734.51504126714383,706.75715695232668,680.04826428280728,654.34872106325747,null,null,null,112,{"$f":"VLOOKUP($C1345,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},null,1,null,4.718276841267155E-2,5.7419159110742468E-2,6.2567256282654915E-2,6.7745459285981635E-2,7.2953973721523013E-2,7.8187895544554964E-2,8.3447348693553192E-2,8.8732457711570456E-2,9.4043347749187989E-2,9.9380144567476902E-2,0.10474297454097647,0.11013196466068909,0.11554724253708271,0.12098893640311736,0.12645717511727894,0.1319520881666314]
[null,null,133,{"$f":"VLOOKUP($C1346,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},null,{"$f":"IF(VLOOKUP($C1346,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,374.15623999999997,386.50339591999995,398.87150458943995,378.47767697322007,355.76780402956228,342.34197616992043,329.40456893319856,316.95611882225131,304.97810505125818,293.45274956778121,282.36294606925094,271.69223471355178,261.42477768857032,251.54533570520749,242.03924537873661,232.89239746493729,null,null,null,133,{"$f":"VLOOKUP($C1346,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},null,1,null,1.6273578294594415E-2,2.6207826371765552E-2,3.1203969635503759E-2,3.622933011130991E-2,4.1284107331365227E-2,4.636354200127446E-2,5.1467754401280708E-2,5.6596865398360174E-2,6.1750996449083884E-2,6.6930269602494485E-2,7.2134807502994613E-2,7.7364733393253227E-2,8.2620171117122831E-2,8.7901245122572025E-2,9.320808046463358E-2,9.8540802808363415E-2]
[null,null,105,{"$f":"VLOOKUP($C1347,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,{"$f":"IF(VLOOKUP($C1347,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,618.61271999999985,639.02693975999978,659.4758018323198,628.94598289898818,596.86976415201832,574.33228633361705,552.62778861970833,531.7435625734206,511.64856728271207,492.31297720960202,473.70809385079122,455.8063032415497,438.58103496996137,422.00672274026647,406.05876642654556,390.71349556042321,null,null,null,105,{"$f":"VLOOKUP($C1347,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,1,null,2.4836720327511275E-2,3.4854674582911915E-2,3.989291545235174E-2,4.4960619718688477E-2,5.0057988595365144E-2,5.518022268607492E-2,6.0327443284543536E-2,6.5499772276175205E-2,7.069733214093743E-2,7.5920245956259347E-2,8.1168637399948507E-2,8.6442630753118976E-2,9.1742350903134318E-2,9.7067923346564555E-2,0.1024194741921578,0.10779713016382697]
[null,null,104,{"$f":"VLOOKUP($C1348,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},null,{"$f":"IF(VLOOKUP($C1348,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,221.41127999999998,228.71785223999996,236.03682351167996,216.28373350079411,189.86984475542093,181.22608699197508,172.93575856572883,165.02477922514817,157.47568888963625,150.27193314732293,143.39771459999227,136.8379585051419,130.57827971726928,124.60495114212564,118.90487363403449,113.46554727026337,null,null,null,104,{"$f":"VLOOKUP($C1348,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},null,1,null,7.0048349802732224E-2,8.0508255470403078E-2,8.5768763043287288E-2,9.1060033818352037E-2,9.6382277885758594E-2,0.1017304841193476,0.10710477916383221,0.11250529028170475,0.11793214535624985,0.12338547289457336,0.12886540203064456,0.13437206252835487,0.13990558478459092,0.14546609983232073,0.15105373934369815,0.1566686356331799]
[null,null,106,{"$f":"VLOOKUP($C1349,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},null,{"$f":"IF(VLOOKUP($C1349,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,670.40160000000003,692.52485279999985,714.68564808959979,672.18993652725464,621.28094792329534,597.8596364279166,575.26593517895253,553.5261964824914,532.60801882182045,512.48035506956535,493.1133311008029,474.47820175726105,456.5473081821487,439.29403676799382,422.69277965587429,406.71889672741167,null,null,null,106,{"$f":"VLOOKUP($C1349,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},null,1,null,3.2024709420466646E-2,4.211292749886808E-2,4.7186505529534406E-2,5.228975360716337E-2,5.7422874356467091E-2,6.2581034719181527E-2,6.7764356839763007E-2,7.2972963458493245E-2,7.8206977914388576E-2,8.3466524148117838E-2,8.8751726704938028E-2,9.406271073764505E-2,9.9399602009536459E-2,0.10476252689738796,0.11015161239444815,0.11556698611344562]
[null,null,136,{"$f":"VLOOKUP($C1350,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},null,{"$f":"IF(VLOOKUP($C1350,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,367.48799999999994,379.61510399999992,391.76278732799994,368.52043028657357,340.70357014699181,327.85936438026789,315.46923836232264,303.5474150976242,292.07612647967164,281.03834661888681,270.41769288793449,260.19840177183465,250.3653054708754,240.90380938807863,231.79987046743108,223.03997635072997,null,null,null,136,{"$f":"VLOOKUP($C1350,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},null,1,null,4.8363934007571885E-2,5.8611870801389854E-2,6.3765774748816506E-2,6.8949818485409153E-2,7.4164207843874896E-2,7.9404033247991057E-2,8.4669418776030181E-2,8.9960489111523323E-2,9.5277369546213908E-2,0.10062018598302469,0.10598906493903959,0.11138413354849841,0.11680551956580798,0.12225335136856841,0.1277277579606102,0.13322886897505248]
[null,null,142,{"$f":"VLOOKUP($C1351,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},null,{"$f":"IF(VLOOKUP($C1351,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,466.08123999999998,481.46192091999995,496.86870238944005,473.01250033218668,447.3796526114034,430.49028200251178,414.22168626098033,398.56793250905065,383.50574597677496,369.01277097584659,355.06749656762344,341.64922472846155,328.73803962883545,316.31477807362626,304.36100105949248,292.85896640710939,null,null,null,142,{"$f":"VLOOKUP($C1351,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},null,1,null,9.5568003719372907E-3,1.9425390795905217E-2,2.4388513438533987E-2,2.9380660190183594E-2,3.4402029264282152E-2,3.9447892821669273E-2,4.4518370347628622E-2,4.9613581910300075E-2,5.4733648163521442E-2,5.9878690349684849E-2,6.5048830302609995E-2,7.0244190450428068E-2,7.5464893818478984E-2,8.071106403222772E-2,8.5982825320189971E-2,9.1280302516873801E-2]
[null,null,140,{"$f":"VLOOKUP($C1352,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},null,{"$f":"IF(VLOOKUP($C1352,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,554.39112,572.68602695999994,591.01197982271992,558.74040304731875,524.93158982787554,500.93940301237757,478.02378046085835,456.1564906170633,435.28952402748689,415.37712084708176,396.37561438835775,378.24333550520299,360.94052121462624,344.42922749895752,328.67324609692895,313.63802510116352,null,null,null,140,{"$f":"VLOOKUP($C1352,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},null,1,null,1.6470831550263743E-2,2.6407007811752203E-2,3.1404120800125002E-2,3.6430456671470379E-2,4.1486214996697468E-2,4.6566635557657055E-2,5.1671838657938451E-2,5.6801945187977543E-2,6.1957076627918939E-2,6.7137355050494119E-2,7.2342903123911562E-2,7.757384411475976E-2,8.2830301890929325E-2,8.8112400924543532E-2,9.3420266294907517E-2,9.8754023691468351E-2]
[null,null,134,{"$f":"VLOOKUP($C1353,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,{"$f":"IF(VLOOKUP($C1353,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,1016.56856,1050.1153224799998,1083.7190127993599,999.56909205588181,888.54870488433676,855.13451815428255,822.81796114224915,791.72304288714565,761.80322450289498,733.01409890524496,705.31293634846406,678.65862187842993,653.01159430652865,628.33378749167503,604.58857384132398,581.74070994762326,null,null,null,134,{"$f":"VLOOKUP($C1353,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,1,null,{"$f":"IFERROR((H1353/H136-1),0)","v":-2.1299741047503651E-2},{"$f":"IFERROR((I1353/I136-1),0)","v":-1.1732778594400251E-2},{"$f":"IFERROR((J1353/J136-1),0)","v":0},{"$f":"IFERROR((K1353/K136-1),0)","v":4.8732943469782519E-3},{"$f":"IFERROR((L1353/L136-1),0)","v":9.7751152950129594E-3},{"$f":"IFERROR((M1353/M136-1),0)","v":1.4700847564744768E-2},{"$f":"IFERROR((N1353/N136-1),0)","v":1.9650607796767972E-2},{"$f":"IFERROR((O1353/O136-1),0)","v":2.4624513200655063E-2},{"$f":"IFERROR((P1353/P136-1),0)","v":2.9622681557731401E-2},{"$f":"IFERROR((Q1353/Q136-1),0)","v":3.4645231223866757E-2},{"$f":"IFERROR((R1353/R136-1),0)","v":3.9692281132275964E-2},{"$f":"IFERROR((S1353/S136-1),0)","v":4.4763950796335994E-2},{"$f":"IFERROR((T1353/T136-1),0)","v":4.9860360312415697E-2},{"$f":"IFERROR((U1353/U136-1),0)","v":5.4981630362720413E-2},{"$f":"IFERROR((V1353/V136-1),0)","v":6.0127882218148576E-2},{"$f":"IFERROR((W1353/W136-1),0)","v":6.529923774116364E-2}]
[null,null,135,{"$f":"VLOOKUP($C1354,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,{"$f":"IF(VLOOKUP($C1354,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,{"$f":"H1284*CA66*12/1000","v":753.46295999999984},{"$f":"I1284*CA66*12/1000","v":778.32723767999983},{"$f":"J1284*CB66*12/1000","v":803.2337092857598},{"$f":"K1284*CC66*12/1000","v":742.7178521328251},{"$f":"L1284*CD66*12/1000","v":663.61393842171412},{"$f":"M1284*CE66*12/1000","v":638.6502530407372},{"$f":"N1284*CF66*12/1000","v":614.51491408462027},{"$f":"O1284*CG66*12/1000","v":591.29192679371181},{"$f":"P1284*CH66*12/1000","v":568.94655334449044},{"$f":"Q1284*CI66*12/1000","v":547.44562862305338},{"$f":"R1284*CJ66*12/1000","v":526.75724026581054},{"$f":"S1284*CK66*12/1000","v":506.85068190307607},{"$f":"T1284*CL66*12/1000","v":487.69640758232094},{"$f":"U1284*CM66*12/1000","v":469.26598791512407},{"$f":"V1284*CN66*12/1000","v":451.53206788136276},{"$f":"W1284*CO66*12/1000","v":434.4683262280144},null,null,null,135,{"$f":"VLOOKUP($C1354,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,1,null,-7.4649854810086014E-3,2.2372140744066904E-3,7.1166552334835931E-3,1.202463113618113E-2,1.6961336653918524E-2,2.1922123661986648E-2,2.6907109631069792E-2,3.1916412604879874E-2,3.6950151202952197E-2,4.2008444623454544E-2,4.709141264600869E-2,5.2199175634525696E-2,5.733185454006029E-2,6.2489570903670577E-2,6.7672446859298185E-2,7.2880605136660392E-2]
[null,null,147,{"$f":"VLOOKUP($C1355,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},null,{"$f":"IF(VLOOKUP($C1355,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,425.01184000000006,439.03723071999997,453.08642210304015,428.34612282657531,402.42733481530286,384.03424896631134,366.46648758989051,349.70240758023124,333.7052035386975,318.43979467982945,303.87270489167724,289.97198943374792,276.70716488385926,264.0491422898524,251.97016337929205,240.44373968726595,null,null,null,147,{"$f":"VLOOKUP($C1355,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},null,1,null,-1.3519924671230199E-2,-3.8769131821906333E-3,9.727610476921722E-4,5.850795945585352E-3,1.07573851941003E-2,1.5687909024315605E-2,2.0642484190288357E-2,2.5621228015606734E-2,3.0624258396170889E-2,3.5651693802981832E-2,4.0703653284947627E-2,4.5780256471703362E-2,5.0881623576443546E-2,5.6007875398768059E-2,6.1159133327542747E-2,6.6335519343774685E-2]
[null,null,151,{"$f":"VLOOKUP($C1356,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},null,{"$f":"IF(VLOOKUP($C1356,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,322.05588,332.68372404000002,343.32960320927998,300.87689777245248,235.81810918070462,225.16058755539089,214.86024349324458,205.03142107492027,195.65221919511725,186.70207071530695,178.16134850287648,170.01132327431145,162.23412252077659,154.8126913147982,147.73075490984738,140.97278305081215,null,null,null,151,{"$f":"VLOOKUP($C1356,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},null,1,null,0,9.7751710654938595E-3,1.4691311138840701E-2,1.9636200569341788E-2,2.4610035694070609E-2,2.9608133429163797E-2,3.4630612128818017E-2,3.9677590724568557E-2,4.4749188728103295E-2,4.9845526234094217E-2,5.4966723923041139E-2,6.0112903064128753E-2,6.5284185518100335E-2,7.0480693740140099E-2,7.5702550782775102E-2,8.0949880298788912E-2]
[null,null,146,{"$f":"VLOOKUP($C1357,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},null,{"$f":"IF(VLOOKUP($C1357,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,1370.6279999999999,1415.8587239999999,1461.1662031679998,1280.4930021462765,1003.6112470610094,958.2542191121313,914.41729248557363,872.58710073877796,832.67043561187313,794.57976603432837,758.23156147871168,723.54611254675103,690.44735616193987,658.86270876786739,628.72290715690178,599.96185658019522,null,null,null,146,{"$f":"VLOOKUP($C1357,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},null,1,null,0,9.7751710654936375E-3,1.4691311138840923E-2,1.9636200569342011E-2,2.4610035694070609E-2,2.9608133429163574E-2,3.4630612128818017E-2,3.9677590724568557E-2,4.4749188728103295E-2,4.9845526234094217E-2,5.4966723923041139E-2,6.0112903064129197E-2,6.5284185518100557E-2,7.0480693740140543E-2,7.5702550782775102E-2,8.0949880298789134E-2]
[null,null,150,{"$f":"VLOOKUP($C1358,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},null,{"$f":"IF(VLOOKUP($C1358,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,280.27499999999998,289.52407499999993,298.78884540000001,282.47380020099752,265.38159799350285,253.25223675894028,241.66713757728843,230.61202785444578,220.06263618869619,209.99582847830578,200.38952882704348,191.22267120498023,182.47515325178614,174.12779219347939,166.16228277577164,158.56115712176017,null,null,null,150,{"$f":"VLOOKUP($C1358,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},null,1,null,6.1156701126478641E-2,7.1529689407284547E-2,7.6746484389793812E-2,8.1993786945299574E-2,8.7271805418203563E-2,9.2575570322682488E-2,9.7905207251086201E-2,0.10326084240840849,0.10864260261527869,0.11405061531096328,0.11948500855638278,0.12494591103714581,0.13043345206659507,0.13594776158887134,0.14148897018198792,0.14705720906092479]
[null,null,3,{"$f":"VLOOKUP($C1359,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},null,{"$f":"IF(VLOOKUP($C1359,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,197.47464000000002,203.99130312000003,210.51902481984004,197.49803156934672,182.58539932325883,174.2478947525895,166.27685345225834,158.67048683630142,151.41207483137148,144.48570028293784,137.87617407330765,131.56900191414917,125.55035256114361,119.80702748290965,114.32643191742801,109.09654725249568,null,null,null,3,{"$f":"VLOOKUP($C1359,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},null,1,null,2.9273101818587222E-2,3.933442246197516E-2,4.4394473204244056E-2,4.9484114886525488E-2,5.4603549593289058E-2,5.9747957152281206E-2,6.4917459382292542E-2,7.0112178696352778E-2,7.5332238104627525E-2,8.0577761217333288E-2,8.58488722476618E-2,9.1145696014723887E-2,9.6468357946503103E-2,0.10181698408282736,0.10719170107835385,0.11259263620556559]
[null,null,37,{"$f":"VLOOKUP($C1360,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1360,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,37,{"$f":"VLOOKUP($C1360,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,{"$f":"VLOOKUP($C1361,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1361,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,23,{"$f":"VLOOKUP($C1361,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,{"$f":"VLOOKUP($C1362,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1362,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,19,{"$f":"VLOOKUP($C1362,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,36,{"$f":"VLOOKUP($C1363,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1363,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,36,{"$f":"VLOOKUP($C1363,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,{"$f":"VLOOKUP($C1364,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1364,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,17,{"$f":"VLOOKUP($C1364,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,95,{"$f":"VLOOKUP($C1365,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1365,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,95,{"$f":"VLOOKUP($C1365,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,128,{"$f":"VLOOKUP($C1366,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1366,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,128,{"$f":"VLOOKUP($C1366,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,137,{"$f":"VLOOKUP($C1367,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1367,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,137,{"$f":"VLOOKUP($C1367,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,92,{"$f":"VLOOKUP($C1368,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1368,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,92,{"$f":"VLOOKUP($C1368,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,34,{"$f":"VLOOKUP($C1369,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1369,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,34,{"$f":"VLOOKUP($C1369,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,33,{"$f":"VLOOKUP($C1370,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1370,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,33,{"$f":"VLOOKUP($C1370,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,46,{"$f":"VLOOKUP($C1371,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1371,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,46,{"$f":"VLOOKUP($C1371,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,50,{"$f":"VLOOKUP($C1372,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1372,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,50,{"$f":"VLOOKUP($C1372,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,90,{"$f":"VLOOKUP($C1373,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1373,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,90,{"$f":"VLOOKUP($C1373,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,52,{"$f":"VLOOKUP($C1374,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1374,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,52,{"$f":"VLOOKUP($C1374,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,88,{"$f":"VLOOKUP($C1375,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1375,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,88,{"$f":"VLOOKUP($C1375,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,91,{"$f":"VLOOKUP($C1376,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1376,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,91,{"$f":"VLOOKUP($C1376,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,108,{"$f":"VLOOKUP($C1377,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1377,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,108,{"$f":"VLOOKUP($C1377,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,145,{"$f":"VLOOKUP($C1378,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1378,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,145,{"$f":"VLOOKUP($C1378,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,144,{"$f":"VLOOKUP($C1379,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1379,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,144,{"$f":"VLOOKUP($C1379,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,{"$f":"VLOOKUP($C1380,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1380,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,15,{"$f":"VLOOKUP($C1380,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,{"$f":"VLOOKUP($C1381,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1381,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,6,{"$f":"VLOOKUP($C1381,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,{"$f":"VLOOKUP($C1382,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1382,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,11,{"$f":"VLOOKUP($C1382,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"F1382","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,{"$f":"VLOOKUP($C1383,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1383,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,4,{"$f":"VLOOKUP($C1383,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,{"$f":"VLOOKUP($C1384,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1384,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,12,{"$f":"VLOOKUP($C1384,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,{"$f":"VLOOKUP($C1385,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1385,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,9,{"$f":"VLOOKUP($C1385,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,{"$f":"IFERROR((H1385/H168-1),0)","v":0},{"$f":"IFERROR((I1385/I168-1),0)","v":0},{"$f":"IFERROR((J1385/J168-1),0)","v":0},{"$f":"IFERROR((K1385/K168-1),0)","v":0},{"$f":"IFERROR((L1385/L168-1),0)","v":0},{"$f":"IFERROR((M1385/M168-1),0)","v":0},{"$f":"IFERROR((N1385/N168-1),0)","v":0},{"$f":"IFERROR((O1385/O168-1),0)","v":0},{"$f":"IFERROR((P1385/P168-1),0)","v":0},{"$f":"IFERROR((Q1385/Q168-1),0)","v":0},{"$f":"IFERROR((R1385/R168-1),0)","v":0},{"$f":"IFERROR((S1385/S168-1),0)","v":0},{"$f":"IFERROR((T1385/T168-1),0)","v":0},{"$f":"IFERROR((U1385/U168-1),0)","v":0},{"$f":"IFERROR((V1385/V168-1),0)","v":0},{"$f":"IFERROR((W1385/W168-1),0)","v":0}]
[null,null,7,{"$f":"VLOOKUP($C1386,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1386,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,{"$f":"H1316*CA98*12/1000","v":0},{"$f":"I1316*CA98*12/1000","v":0},{"$f":"J1316*CB98*12/1000","v":0},{"$f":"K1316*CC98*12/1000","v":0},{"$f":"L1316*CD98*12/1000","v":0},{"$f":"M1316*CE98*12/1000","v":0},{"$f":"N1316*CF98*12/1000","v":0},{"$f":"O1316*CG98*12/1000","v":0},{"$f":"P1316*CH98*12/1000","v":0},{"$f":"Q1316*CI98*12/1000","v":0},{"$f":"R1316*CJ98*12/1000","v":0},{"$f":"S1316*CK98*12/1000","v":0},{"$f":"T1316*CL98*12/1000","v":0},{"$f":"U1316*CM98*12/1000","v":0},{"$f":"V1316*CN98*12/1000","v":0},{"$f":"W1316*CO98*12/1000","v":0},null,null,null,7,{"$f":"VLOOKUP($C1386,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,{"$f":"VLOOKUP($C1387,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"IF(VLOOKUP($C1387,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,10,{"$f":"VLOOKUP($C1387,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"DISPOSALS"]
[]
[null,null,null,null,null,null,null,2024,{"$f":"H1393+1","v":2025},{"$f":"I1393+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,null,null,null,null,null,null,null,null,2024,{"$f":"AF1393+1","v":2025},{"$f":"AG1393+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,"Unit disposals (k€)",null,null,null,{"$f":"SUM(H1395:H1460)","v":0},0,44554.161175380235,50321.02821870293,26639.703734265662,25176.525920790253,24041.7344870983,22835.955359418713,21691.002815907181,20603.79043864326,19571.389089145978,18591.019112707614,17660.042663661519,16775.956427630976,15936.384719467864,15139.07293737743,null,null,null,"Area sold (m²)",null,null,null,null,null,{"$f":"SUM(AG1395:AG1460)","v":0},-7139.3662798206897,-7734.2776684733799,-4313.1380814000331,-4022.1535186259248,-3744.6102524546595,-3486.2911181006002,-3245.8459344941921,-3022.0341870749899,-2813.7016885202006,-2619.774586799766,-2439.2537562891634,-2271.2095817622385,-2114.7771075814644,-1969.1515264394106]
[null,null,117,{"$f":"VLOOKUP($C1395,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},{"$f":"F1322","v":1},{"$f":"AC34","v":2},null,null,{"$f":"-($F1395=2)*(AG1110*AG1395/1000)","v":0},{"$f":"-($F1395=2)*(AH1110*AH1395/1000)","v":1228.732020245149},{"$f":"-($F1395=2)*(AI1110*AI1395/1000)","v":1320.6189689653822},{"$f":"-($F1395=2)*(AJ1110*AJ1395/1000)","v":817.07685873378477},{"$f":"-($F1395=2)*(AK1110*AK1395/1000)","v":780.67037181763305},{"$f":"-($F1395=2)*(AL1110*AL1395/1000)","v":744.95599426017725},{"$f":"-($F1395=2)*(AM1110*AM1395/1000)","v":703.97611829753475},{"$f":"-($F1395=2)*(AN1110*AN1395/1000)","v":665.25053102651407},{"$f":"-($F1395=2)*(AO1110*AO1395/1000)","v":628.65523067979643},{"$f":"-($F1395=2)*(AP1110*AP1395/1000)","v":594.07303057875004},{"$f":"-($F1395=2)*(AQ1110*AQ1395/1000)","v":561.39319047641902},{"$f":"-($F1395=2)*(AR1110*AR1395/1000)","v":530.51106192492762},{"$f":"-($F1395=2)*(AS1110*AS1395/1000)","v":501.32775316685297},{"$f":"-($F1395=2)*(AT1110*AT1395/1000)","v":473.74981246082069},{"$f":"-($F1395=2)*(AU1110*AU1395/1000)","v":447.68892882729364},null,null,null,117,{"$f":"VLOOKUP($C1395,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},{"$f":"E1395","v":1},null,null,null,{"$f":"CB34-CA34","v":0},{"$f":"CC34-CB34","v":-342.00394975522386},{"$f":"CD34-CC34","v":-356.52731745203619},{"$f":"CE34-CD34","v":-224.89038789769029},{"$f":"CF34-CE34","v":-208.61160070125652},{"$f":"CG34-CF34","v":-193.26986913236715},{"$f":"CH34-CG34","v":-179.0569935279068},{"$f":"CI34-CH34","v":-165.88931732140691},{"$f":"CJ34-CI34","v":-153.68997915022373},{"$f":"CK34-CJ34","v":-142.38776837829982},{"$f":"CL34-CK34","v":-131.91671113401162},{"$f":"CM34-CL34","v":-122.21568519972925},{"$f":"CN34-CM34","v":-113.22806322593533},{"$f":"CO34-CN34","v":-104.90138218301968},{"$f":"CP34-CO34","v":-97.187037121265121}]
[null,null,24,{"$f":"VLOOKUP($C1396,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},1,2,null,null,0,514.61589713264436,542.54000640630375,314.46912592126233,303.05196673267898,291.59835138790947,277.85456501175162,264.7585566893307,252.27979730559932,240.38919430744946,229.05902635471159,218.26287868606812,207.97558153660387,198.17315145788641,188.83273540378778,null,null,null,24,{"$f":"VLOOKUP($C1396,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},{"$f":"E1396","v":1},null,null,null,0,-46.150582380000003,-49.556088280159997,-27.887272383164373,-26.092032281200659,-24.374664121740636,-22.770414707315979,-21.271750822026831,-19.871723412131928,-18.563840591783901,-17.342037747303323,-16.200649415293924,-15.134383012058464,-14.138294292045686,-13.207764421531181]
[null,null,48,{"$f":"VLOOKUP($C1397,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},1,2,null,null,0,568.64224307163954,606.77229195203086,402.28291061189299,384.32838405948434,366.74607249999104,346.57144632246025,327.50661948952228,309.49054502316363,292.46553125560149,276.37706013351533,261.17361263091328,246.8065037732502,233.22972673681844,220.39980552419507,null,null,null,48,{"$f":"VLOOKUP($C1397,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},1,null,null,null,0,-94.07667600000002,-97.366581023999856,-62.672719287455948,-58.131588426344138,-53.856481505917259,-49.895928933079745,-46.226631111999154,-42.827169865454607,-39.677701674615378,-36.759842294637849,-34.056559440063495,-31.552073363050397,-29.231764742981966,-27.082089349783075]
[null,null,27,{"$f":"VLOOKUP($C1398,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},1,2,null,null,0,674.94931932710324,715.92466738680707,406.2244992818267,391.50870026902948,376.71185759568408,358.95645114738784,342.0378999927035,325.91676416428174,310.55545939668366,295.91817287579352,281.97077973855465,268.68076351546262,256.01714032278886,243.95038662783386,null,null,null,27,{"$f":"VLOOKUP($C1398,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},1,null,null,null,0,-155.25941344615399,-167.73564604873854,-92.403181957777406,-86.461946302588103,-80.771036445205709,-75.454988337389295,-70.488822044795029,-65.849510321957155,-61.515540817035458,-57.466817042533762,-53.684565186908117,-50.151247060965261,-46.850478773800887,-43.766954761186867]
[null,null,43,{"$f":"VLOOKUP($C1399,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},1,2,null,null,0,2225.0866571626184,2261.0159377685432,1499.0270393845155,1432.1230768461326,1366.6060992482705,1291.4293782098507,1220.3881031025164,1153.2547945372644,1089.8144760195082,1029.8639968960456,973.21138179092407,919.67521585571365,869.084063836979,821.2759211007085,null,null,null,43,{"$f":"VLOOKUP($C1399,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},1,null,null,null,0,-269.79094080000004,-279.22565521919978,-179.73139164756503,-166.70844037624965,-154.44838648061113,-143.09040435214274,-132.5676759425553,-122.81877869284403,-113.78680581333697,-105.41903538694305,-97.666622614789731,-90.484314696747788,-83.830186679356984,-77.665396729234317]
[null,null,86,{"$f":"VLOOKUP($C1400,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},1,2,null,null,0,383.11030108906618,389.29652195670832,258.0990266381703,246.57965630280782,235.29909384329045,222.35533898358284,210.12361568934153,198.56475708275804,187.64174900561758,177.3196134458675,167.56529652497855,158.3475626517519,149.63689449869395,141.40539848066567,null,null,null,86,{"$f":"VLOOKUP($C1400,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},1,null,null,null,0,-86.796225599999957,-89.831529894400092,-57.822573176793526,-53.632873503516521,-49.68861058409243,-46.03455913128937,-42.64922266944302,-39.512840541384776,-36.6071048879258,-33.91505419287779,-31.420974273363584,-29.110306552147676,-26.969563075527788,-24.986247780726501]
[null,null,29,{"$f":"VLOOKUP($C1401,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},1,2,null,null,0,684.9882671654567,690.70259503831028,463.54643325307717,446.48087748709867,429.60700703103333,409.35851369615341,390.0643822455458,371.67963339710928,354.16140557853652,337.46885739997646,321.56307243249609,306.40696847967558,291.96521112545861,278.20413135671885,null,null,null,29,{"$f":"VLOOKUP($C1401,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},1,null,null,null,0,-143.8178104000001,-147.70387505279996,-96.24026732242578,-89.997245049608409,-84.073762531572811,-78.540341059327147,-73.371108342857269,-68.542095271303765,-64.030909853874618,-59.816633858164664,-55.879725811911385,-52.201930389772087,-48.766193763923866,-45.556584525972198]
[null,null,54,{"$f":"VLOOKUP($C1402,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},1,2,null,null,0,883.46691820827891,935.46635866893712,597.86124589724534,575.85086311730481,554.08770738946259,527.97211554297246,503.087416535339,479.37559812073562,456.78137937975077,435.25208493302563,414.73752212882994,395.18986402564605,376.56353789010632,358.81511895029695,null,null,null,54,{"$f":"VLOOKUP($C1402,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},1,null,null,null,0,-191.39954900000021,-196.571307768,-128.08110281973609,-119.77259329584081,-111.88934240147569,-104.52520320849885,-97.645743648820144,-91.219064495245448,-85.215365426612607,-79.606807469172963,-74.367383906739633,-69.472799688318446,-64.900358772682466,-60.628858887504293]
[null,null,39,{"$f":"VLOOKUP($C1403,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},1,2,null,null,0,1387.2190317991929,1485.397656967499,916.25874920466492,882.63313018026827,849.27549981819436,809.24694165496521,771.10502852409957,734.76084297306772,700.12965341413758,667.13072189091486,635.68711583686036,605.72552871738549,577.17610912554278,549.97229793286419,null,null,null,39,{"$f":"VLOOKUP($C1403,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},1,null,null,null,0,-215.55394777674383,-223.86954263397229,-140.78718150553595,-131.67034703013269,-123.003969282355,-114.90830687909624,-107.3454701086539,-100.28039108729854,-93.68030925238395,-87.514620221039877,-81.754733876884075,-76.373941798506848,-71.347293413317402,-66.651480302480763]
[null,null,124,{"$f":"VLOOKUP($C1404,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},1,2,null,null,0,591.88428348551008,612.4543082273932,378.19310886188543,364.37575244527653,350.60464645851857,334.07973996698519,318.33369291353273,303.32979801670143,289.03307570977654,275.41019510932915,262.42939630314851,250.06041630628798,238.27441850699398,227.04392543802345,null,null,null,124,{"$f":"VLOOKUP($C1404,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},1,null,null,null,0,-119.27235399999995,-125.70366452799999,-75.361690342255997,-70.493530874619751,-65.853708623443822,-61.519463240033929,-57.470481305303451,-53.687988281552293,-50.154444860269678,-46.853466105865664,-43.76974547818179,-40.888983856521349,-38.19782323505342,-35.683784782137025]
[null,null,77,{"$f":"VLOOKUP($C1405,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},1,2,null,null,0,355.40748559007994,361.14637905659185,239.43581216677779,228.74941079663944,218.28454903650871,206.27676079457058,194.9295169118503,184.20648267868256,174.07332044122558,164.49758145748621,155.44860198435029,146.89740508515635,138.81660783880889,131.18033365329177,null,null,null,77,{"$f":"VLOOKUP($C1405,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},1,null,null,null,0,-96.517301999999972,-99.892556848000027,-64.298634176112046,-59.639693008340942,-55.253677225628508,-51.190376256539935,-47.425886045117181,-43.938232763553174,-40.707058093705996,-37.713500849285253,-34.940086877193266,-32.370627056462865,-29.990122798251775,-27.78467849527334]
[null,null,129,{"$f":"VLOOKUP($C1406,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},1,2,null,null,0,948.77920361996667,964.09948525043478,639.1866474295673,610.65873005976391,582.72222447298645,550.66679450220636,520.37472286377874,491.74901211589366,464.6979960635901,439.13505106263921,414.97831861835658,392.15044325567402,370.57832480894172,350.19288433818321,null,null,null,129,{"$f":"VLOOKUP($C1406,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},1,null,null,null,0,-227.53659000000016,-235.49365016000002,-151.58206517304029,-140.59875374225385,-130.25885556643698,-120.67974770192018,-111.80507706726576,-103.58304103491378,-95.965645491973874,-88.908425768143161,-82.370187081486392,-76.312764074044594,-70.700798030962915,-65.501530482698513]
[null,null,89,{"$f":"VLOOKUP($C1407,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},1,2,null,null,0,670.35223778794102,715.30240444433389,451.61213255282189,431.45596431545891,411.71765326835799,389.06914966269068,367.66653256002394,347.44126920591583,328.32859359507529,310.26730249546461,293.19955945273705,277.0707095844719,261.82910456254541,247.4259372231619,null,null,null,89,{"$f":"VLOOKUP($C1407,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},1,null,null,null,0,-147.09049499999992,-152.23431788000016,-97.989870549719853,-90.889734632707814,-84.205531705475323,-78.013139890821435,-72.276129871407761,-66.961013960131822,-62.036766475268564,-57.474643334977145,-53.248014269082773,-49.332207371436084,-45.704365083740413,-42.343310770183052]
[null,null,70,{"$f":"VLOOKUP($C1408,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},1,2,null,null,0,601.27413807356982,636.66416581416763,406.89526444691376,391.91533292721618,377.10366037635663,359.32978604767612,342.39363865080486,326.255735934185,310.87845454544436,296.22594442311987,282.26404521237646,268.96020662475297,256.28341255153913,244.20410875389757,null,null,null,70,{"$f":"VLOOKUP($C1408,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},1,null,null,null,0,-108.07066599999985,-110.99081611199995,-72.318927375024032,-67.627661578390871,-63.176511202905431,-59.018468870727588,-55.13409307037216,-51.505372418083084,-48.115480643517003,-44.948698919490766,-41.99034297347805,-39.226694997077402,-36.644940036942103,-34.233106572223903]
[null,null,59,{"$f":"VLOOKUP($C1409,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},1,2,null,null,0,562.10350540259549,595.18801276727208,380.38764682298779,366.38359861148388,352.53684796229027,335.92087126862134,320.08804690950768,305.00146474596852,290.62595243827724,276.9279954147238,263.87565873252294,251.43851262580219,239.58756156269689,228.29517664617572,null,null,null,59,{"$f":"VLOOKUP($C1409,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},1,null,null,null,0,-122.97555200000011,-126.29844326400007,-82.293006448127926,-76.9547308339138,-71.88968687036197,-67.15817581407839,-62.738074819936742,-58.608888410841701,-54.751469671537166,-51.147931866230692,-47.781565497456882,-44.636760824637008,-41.698935482176466,-38.954466861470792]
[null,null,130,{"$f":"VLOOKUP($C1410,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},1,2,null,null,0,1517.0680319214321,1729.5673647944141,858.90082365841158,828.07504591440374,796.77778515898285,759.22358399574,723.43940180937568,689.3418212183135,656.85134828440903,625.89223584391323,596.39230689387944,568.28278632122681,541.49814056283958,515.97592482287098,null,null,null,130,{"$f":"VLOOKUP($C1410,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},1,null,null,null,0,-179.56628984285726,-198.56311133497138,-100.53026075118714,-94.099271767229766,-87.905603018990632,-82.119984528104396,-76.715153010351969,-71.666047374085224,-66.949255064788645,-62.542904457026111,-58.426563434280638,-54.581144645841732,-50.988816999330425,-47.632922978453507]
[null,null,127,{"$f":"VLOOKUP($C1411,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},1,2,null,null,0,1444.9735621678415,1636.6015273553112,832.75000244422006,802.77970244750441,772.43867069579812,736.03163463525084,701.34054934335927,668.28454514562816,636.78655640061402,606.77314978784909,578.17435309021039,550.92349206315873,524.9570349927078,500.2144445797997,null,null,null,127,{"$f":"VLOOKUP($C1411,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},1,null,null,null,0,-172.04573916000004,-189.00283006111999,-98.046636600850434,-91.765031085316878,-85.725024110181266,-80.082923134102884,-74.81216341016875,-69.888305461470964,-65.288517503447565,-60.991470456354477,-56.977239041029407,-53.227209385970468,-49.723992715368013,-46.451344717870484]
[null,null,71,{"$f":"VLOOKUP($C1412,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},1,2,null,null,0,1031.3179825620675,1031.7325490051617,819.06521554836911,750.88475834379199,722.50741319360941,688.45376151368851,656.00514513925464,625.08591645387764,595.62399143383891,567.5506835671215,540.80054371565132,515.3112075294614,491.02325005259695,467.88004718184146,null,null,null,71,{"$f":"VLOOKUP($C1412,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},1,null,null,null,0,-215.45628299999998,-209.06197045599993,-161.13473358231158,-150.60405811844521,-140.69169702289878,-131.43189390390307,-122.78153618036458,-114.70051278366373,-107.15135224818232,-100.09904934138467,-93.510902744756777,-87.356363418769888,-81.606892947892675,-76.235831208810396]
[null,null,74,{"$f":"VLOOKUP($C1413,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},1,2,null,null,0,49.235030977096756,49.645760800247707,33.318414481726023,32.091790308649031,30.878943936774938,29.423539159248186,28.036731231022287,26.715287167747114,25.456126200099643,24.256312763792057,23.113049655316473,22.023671510640849,20.985638591272934,19.996530863200601,null,null,null,74,{"$f":"VLOOKUP($C1413,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},1,null,null,null,0,-12.739211799999993,-13.083434817600022,-8.5248492220752041,-7.9718496820020022,-7.4471545960388852,-6.9570106568595236,-6.4991261275690135,-6.071377852634285,-5.6717823759554165,-5.2984867852098034,-4.9497601198625034,-4.6239853447536632,-4.3196518519549514,-4.0353484561253055]
[null,null,98,{"$f":"VLOOKUP($C1414,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},1,2,null,null,0,564.48939274960276,573.60440754054764,380.29299238908584,363.31991088492902,346.69869805263068,327.62687382894069,309.60418418833444,292.57291915275374,276.47854064365026,261.26951071822469,246.89712652571583,233.31536434956593,220.48073222877557,208.35213068653488,null,null,null,98,{"$f":"VLOOKUP($C1414,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},1,null,null,null,0,-144.51027599999998,-149.56386742400014,-96.270960529056083,-89.295373146574548,-82.728422577441052,-76.644655912329881,-71.008282866469244,-65.786403184097708,-60.948535427041747,-56.4664397338463,-52.313952974847666,-48.4668360313525,-44.902632305752263,-41.600536636666675]
[null,null,114,{"$f":"VLOOKUP($C1415,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},1,2,null,null,0,2027.7444690685511,2090.855946610277,1306.1781987758686,1258.4039294073523,1210.8443139540868,1153.7740801205132,1099.3937068712085,1047.5764220680815,998.20142066856238,951.15359150378004,906.32324889360677,863.60587692928073,822.90188580867493,784.1163796560495,null,null,null,114,{"$f":"VLOOKUP($C1415,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},1,null,null,null,0,-178.85359390476151,-187.83642767161882,-113.92549226437177,-106.56174510284472,-99.547954440070498,-92.996079498155495,-86.875423919338573,-81.157607095000003,-75.816115677335347,-70.82618132975017,-66.164665875309197,-61.809954005700661,-57.741853051698627,-53.941499350354889]
[null,null,118,{"$f":"VLOOKUP($C1416,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},1,2,null,null,0,668.69001834519304,728.30306209244714,433.82368362968595,414.55628811115315,395.59086580594237,373.82949407152455,353.26520741239858,333.83215811087894,315.46811701402629,298.1142781916206,281.71507061602455,266.21798021086033,251.5733816887213,237.73437963945995,null,null,null,118,{"$f":"VLOOKUP($C1416,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},1,null,null,null,0,-127.02667199999996,-134.19104972800028,-81.492449960831891,-75.60497935718854,-70.044803711953023,-64.893777982778943,-60.121553008550904,-55.700272793701856,-51.60412920223996,-47.809212004839424,-44.293369307052672,-41.036078243087672,-38.018325178633177,-35.222494723451291]
[null,null,115,{"$f":"VLOOKUP($C1417,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},1,2,null,null,0,741.69297930553137,821.11250368962737,453.23034947758015,436.77530628717727,420.26772046207043,400.45941309910421,381.58471940272545,363.5996391187191,346.46224244563479,330.13257585017766,314.57256891297556,299.7459455725371,285.61813955249846,272.15621377500582,null,null,null,115,{"$f":"VLOOKUP($C1417,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},1,null,null,null,0,-84.413420280000082,-90.642386112960025,-51.008241342649967,-47.724591399020142,-44.583375996225755,-41.649064594936362,-38.907878289513064,-36.347106657599852,-33.954875476593656,-31.720092041766748,-29.632393728898876,-27.68209994309899,-25.860167230175193,-24.158147342407233]
[null,null,112,{"$f":"VLOOKUP($C1418,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},1,2,null,null,0,2639.53836596667,2874.4394467624452,1677.945701563503,1616.6849303281356,1555.5843362111721,1482.2656113189025,1412.4025778287239,1345.8323708368182,1282.3997908419312,1221.9569533231593,1164.3629439416077,1109.4834900176954,1057.1906474924483,1007.3625026431716,null,null,null,112,{"$f":"VLOOKUP($C1418,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},1,null,null,null,0,-340.37012343636388,-359.5157756990543,-213.96138151060177,-200.14541975030625,-186.97201242556775,-174.66621223691936,-163.1703327101568,-152.43106915883027,-142.39862393475778,-133.02647688827869,-124.27116965270261,-116.09210412917105,-108.45135423447869,-101.31349003895775]
[null,null,133,{"$f":"VLOOKUP($C1419,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},1,2,null,null,0,807.98945455479259,841.00155212729271,594.97003877311568,545.63234837456741,525.0114530719552,500.26630009253353,476.68744822815,454.21992898318626,432.81136235569386,412.41183715461005,392.97379463310375,374.45191761178006,356.80302482777273,339.98597026344441,null,null,null,133,{"$f":"VLOOKUP($C1419,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},1,null,null,null,0,-164.51971059375001,-166.09263545775002,-114.08050907810934,-106.66186343713139,-99.641580961926365,-93.083543657926612,-86.957131514350067,-81.233937000436526,-75.887421832695964,-70.892794379553607,-66.226894702282607,-61.868087163061659,-57.796160101166151,-53.9922321120996]
[null,null,105,{"$f":"VLOOKUP($C1420,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},1,2,null,null,0,1179.1194687087077,1179.5934479977275,936.44807724183568,858.49646015118606,826.05226669911303,787.1182770321542,750.01934542552522,714.66898296038812,680.98477502050378,648.88819140962948,618.30440326390953,589.16210859846217,561.3933660764003,534.93343661275287,null,null,null,105,{"$f":"VLOOKUP($C1420,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},{"$f":"E1420","v":1},null,null,null,0,-226.94918400000006,-220.21378508800035,-169.73000643737578,-158.63760212121406,-148.19649439010391,-138.44275347990379,-129.3309670918261,-120.81888454668115,-112.86703557037413,-105.43854767606376,-98.498975186654889,-92.016139511221581,-85.95997993383935,-80.302414222941252]
[null,null,104,{"$f":"VLOOKUP($C1421,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},1,2,null,null,0,673.05937516404981,818.86146852340005,356.88438852706366,325.33595867065935,310.45080502781997,293.37297406726918,277.23458467893511,261.9839649204639,247.57227874337079,233.95337657704712,221.08364752960981,208.92187973572601,197.42912838663548,186.56859101982022,null,null,null,104,{"$f":"VLOOKUP($C1421,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},1,null,null,null,0,-103.78959238095229,-122.47633977904763,-51.824138226468563,-48.164749775953169,-44.622387828137107,-41.34090198268791,-38.300732476251653,-35.48413406457712,-32.874665545715118,-30.457094789907956,-28.217309823319169,-26.142236452867962,-24.219761948847122,-22.438664339847321]
[null,null,106,{"$f":"VLOOKUP($C1422,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},1,2,null,null,0,1489.9168526393048,1639.5452386817399,970.2307466898169,890.3272494753337,856.67817677105279,816.30071269456289,777.82633698518873,741.16535868503468,706.23230764318066,672.9457421538317,641.22805907057682,611.00531288513309,582.20704333334299,554.7661111265619,null,null,null,106,{"$f":"VLOOKUP($C1422,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},1,null,null,null,0,-275.42695925925909,-293.97415721481502,-168.89763107665158,-158.01229944415809,-147.61201424935143,-137.89674237126155,-128.82089239908441,-120.34238107038414,-112.42189377809223,-105.0227034585655,-98.11050028669024,-91.653232582250894,-85.62095818724265,-79.985705624977982]
[null,null,136,{"$f":"VLOOKUP($C1423,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},1,2,null,null,0,865.18609609712416,951.32597490832245,537.54720308255435,517.98448099745144,498.40776138692394,474.91651105616688,452.53246067772596,431.20342882040285,410.87968970889051,391.51386128144293,373.06079471610371,355.4774691723224,338.72289149365452,322.75800063773909,null,null,null,136,{"$f":"VLOOKUP($C1423,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},1,null,null,null,0,-174.13256808333358,-185.71251139533319,-106.98456303434068,-100.08846627125195,-93.500699073396845,-87.346832007599232,-81.597988857192149,-76.227513152198526,-71.210502155117865,-66.523692135400324,-62.145350494589479,-58.055174992913635,-54.234199608404424,-50.664706592018547]
[null,null,142,{"$f":"VLOOKUP($C1424,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},1,2,null,null,0,820.44370908764552,833.04016466058749,634.05417557691192,581.34517647785435,559.37489133146119,533.01009962985165,507.88794733148171,483.94986741481523,461.14005146484436,439.40532146633825,418.69500582223043,398.96082121960904,380.15676006368716,362.23898321727273,null,null,null,142,{"$f":"VLOOKUP($C1424,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},1,null,null,null,0,-189.37085066666668,-186.49689975466663,-137.81446950670943,-128.82353925575239,-120.34468010415526,-112.42404187715442,-105.02471017692028,-98.112374930318992,-91.6549838438184,-85.6225941872965,-79.987233949601887,-74.722772133170793,-69.804797585372512,-65.210505804718764]
[null,null,140,{"$f":"VLOOKUP($C1425,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},1,2,null,null,0,1229.9567995562668,1230.6174524158707,967.05381765844277,879.29025384733939,839.06568348050416,792.90884910348154,749.29108987962252,708.07273498561074,669.12179365503539,632.31353591552886,597.53009316585872,564.66008073326634,533.59824119384893,504.24510731380695,null,null,null,140,{"$f":"VLOOKUP($C1425,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},1,null,null,null,0,-277.29113949999964,-269.09804294800006,-205.30564393201212,-190.31595853110048,-176.32004255090214,-163.35363970248409,-151.34077278211157,-140.21132034919265,-129.90031696459732,-120.34757468568387,-111.49733173225127,-103.29792699088352,-95.701498455925957,-88.663703846814769]
[null,null,134,{"$f":"VLOOKUP($C1426,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},1,2,null,null,0,3152.7056271652482,3779.233301140976,1609.9927832457468,1479.5833169473594,1423.658970833314,1356.5582425078594,1292.6201242359123,1231.6955758224603,1173.6425598334592,1118.3257334773355,1065.6161330201667,1015.3908731242352,967.53286035740086,921.93052020553591,null,null,null,134,{"$f":"VLOOKUP($C1426,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},1,null,null,null,0,-447.83073941176508,-520.68553893176431,-215.3567645810399,-201.77470308894999,-188.49335107864727,-176.08742359960024,-164.49800523102795,-153.67135921946146,-143.5572827232088,-134.10887707083839,-125.28233028677687,-117.03671393650052,-109.33379334260326,-102.1378502917371]
[null,null,135,{"$f":"VLOOKUP($C1427,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},{"$f":"F1354","v":1},{"$f":"AC66","v":2},null,null,{"$f":"-($F1427=2)*(AG1142*AG1427/1000)","v":0},{"$f":"-($F1427=2)*(AH1142*AH1427/1000)","v":2240.196416974185},{"$f":"-($F1427=2)*(AI1142*AI1427/1000)","v":2661.6038730322139},{"$f":"-($F1427=2)*(AJ1142*AJ1427/1000)","v":1177.9970933713157},{"$f":"-($F1427=2)*(AK1142*AK1427/1000)","v":1082.3658151436753},{"$f":"-($F1427=2)*(AL1142*AL1427/1000)","v":1041.4557214546985},{"$f":"-($F1427=2)*(AM1142*AM1427/1000)","v":992.36921943548793},{"$f":"-($F1427=2)*(AN1142*AN1427/1000)","v":945.59627705066237},{"$f":"-($F1427=2)*(AO1142*AO1427/1000)","v":901.02786512467685},{"$f":"-($F1427=2)*(AP1142*AP1427/1000)","v":858.5600783700761},{"$f":"-($F1427=2)*(AQ1142*AQ1427/1000)","v":818.09390885911387},{"$f":"-($F1427=2)*(AR1142*AR1427/1000)","v":779.53501516512472},{"$f":"-($F1427=2)*(AS1142*AS1427/1000)","v":742.7935024182384},{"$f":"-($F1427=2)*(AT1142*AT1427/1000)","v":707.7837127276207},{"$f":"-($F1427=2)*(AU1142*AU1427/1000)","v":674.42402548161397},null,null,null,135,{"$f":"VLOOKUP($C1427,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},1,null,null,null,{"$f":"CB66-CA66","v":0},{"$f":"CC66-CB66","v":-306.51581714285749},{"$f":"CD66-CC66","v":-353.22509174857123},{"$f":"CE66-CD66","v":-151.7802000623542},{"$f":"CF66-CE66","v":-142.17972564528122},{"$f":"CG66-CF66","v":-132.8211359095294},{"$f":"CH66-CG66","v":-124.07934530799753},{"$f":"CI66-CH66","v":-115.9129049443095},{"$f":"CJ66-CI66","v":-108.28394927252452},{"$f":"CK66-CJ66","v":-101.15710304807931},{"$f":"CL66-CK66","v":-94.499319297325655},{"$f":"CM66-CL66","v":-88.279726075325925},{"$f":"CN66-CM66","v":-82.469483313570208},{"$f":"CO66-CN66","v":-77.04164908944108},{"$f":"CP66-CO66","v":-71.971054697318777}]
[null,null,147,{"$f":"VLOOKUP($C1428,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},1,2,null,null,0,942.52989696002953,943.03616276701757,741.06434912287148,673.810131100283,642.9855849237058,607.6150773050075,574.19029188024808,542.60419730755291,512.75564756007464,484.54906064010163,457.89411249672861,432.7054477872498,408.90240654951072,386.40876590994424,null,null,null,147,{"$f":"VLOOKUP($C1428,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},1,null,null,null,0,-179.64952009999979,-174.34143176239991,-133.01204096428569,-123.30062431541842,-114.23304432084501,-105.83245837589993,-98.04964288038309,-90.839168026571087,-84.158944442318898,-77.969977967803061,-72.236142035578609,-66.923966790641202,-62.002443718393693,-57.44284464007842]
[null,null,151,{"$f":"VLOOKUP($C1429,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},1,2,null,null,0,1453.4874940608004,2030.0297814382832,485.882073578205,467.33402866274167,424.67114510651118,401.31009156324643,379.23410261588799,358.37250951734222,338.65850853552791,320.02897085486075,302.42424036328919,285.78794261970484,270.06680432987542,255.21048275296539,null,null,null,151,{"$f":"VLOOKUP($C1429,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},1,null,null,null,0,-176.50200000000007,-239.10137600000007,-55.561417583999969,-51.883900984896059,-48.067404542135364,-44.532577091178723,-41.257694914605054,-38.223644376863149,-35.412714948626729,-32.808498521710362,-30.395793624143323,-28.160516685337882,-26.089619826715193,-24.17101469792749]
[null,null,146,{"$f":"VLOOKUP($C1430,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},1,2,null,null,0,5753.708096479203,8035.9816216394338,1923.3902129219705,1849.9667836595613,1681.0834740062903,1588.6074922978805,1501.2185076225965,1418.6367739599159,1340.5978451582962,1266.8518224199402,1197.1625538300225,1131.3068781439028,1069.0739101729546,1010.2643654811344,null,null,null,146,{"$f":"VLOOKUP($C1430,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},1,null,null,null,0,-610.20000000000027,-826.61760000000004,-192.08607840000013,-179.37222456959989,-166.17789176106226,-153.95734065924034,-142.63546836235309,-132.14619550351745,-122.42829351311639,-113.42503653186736,-105.08387026465562,-97.356105207834389,-90.196632436242226,-83.563660290961707]
[null,null,150,{"$f":"VLOOKUP($C1431,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},1,2,null,null,0,564.38930945188531,564.69246271007307,443.75122487876303,403.47922736449692,385.02141039033262,363.84146009457515,343.826613217778,324.91277911907986,307.03939129928312,290.14921501405064,274.18816399101604,259.10512723297774,244.85180534859794,231.38255588651751,null,null,null,150,{"$f":"VLOOKUP($C1431,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},1,null,null,null,0,-102.52959550000014,-99.500162691999776,-75.912647855148066,-70.370146989094565,-65.195096655033012,-60.40071324438577,-55.958903858185749,-51.84374079116094,-48.031202791829287,-44.499035108654198,-41.226619582761828,-38.194854294519587,-35.386042060784803,-32.783787131956672]
[null,null,3,{"$f":"VLOOKUP($C1432,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},1,2,null,null,0,416.1112362562007,444.01338733879288,294.375666421196,281.23721191637162,268.37113049452324,253.60808968631241,239.65715874665497,226.47366576838891,214.01539413554053,202.24244956511777,191.11713235074558,180.60381663945367,170.66883634940683,161.28037736328548,null,null,null,3,{"$f":"VLOOKUP($C1432,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},1,null,null,null,0,-83.364939600000071,-86.280250230399929,-55.536692835177632,-51.512623150229388,-47.72428745047614,-44.21469038502255,-40.963185291147852,-37.950792703098386,-35.159928520126812,-32.574301759960292,-30.178819463229161,-27.959498592036482,-25.903384407417832,-23.998474849243962]
[null,null,37,{"$f":"VLOOKUP($C1433,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,37,{"$f":"VLOOKUP($C1433,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,{"$f":"VLOOKUP($C1434,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,23,{"$f":"VLOOKUP($C1434,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,{"$f":"VLOOKUP($C1435,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,19,{"$f":"VLOOKUP($C1435,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,36,{"$f":"VLOOKUP($C1436,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,36,{"$f":"VLOOKUP($C1436,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,{"$f":"VLOOKUP($C1437,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,17,{"$f":"VLOOKUP($C1437,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,95,{"$f":"VLOOKUP($C1438,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,95,{"$f":"VLOOKUP($C1438,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,128,{"$f":"VLOOKUP($C1439,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,128,{"$f":"VLOOKUP($C1439,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,137,{"$f":"VLOOKUP($C1440,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,137,{"$f":"VLOOKUP($C1440,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,92,{"$f":"VLOOKUP($C1441,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,92,{"$f":"VLOOKUP($C1441,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,34,{"$f":"VLOOKUP($C1442,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,34,{"$f":"VLOOKUP($C1442,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,33,{"$f":"VLOOKUP($C1443,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,33,{"$f":"VLOOKUP($C1443,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,46,{"$f":"VLOOKUP($C1444,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,46,{"$f":"VLOOKUP($C1444,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,50,{"$f":"VLOOKUP($C1445,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,50,{"$f":"VLOOKUP($C1445,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,90,{"$f":"VLOOKUP($C1446,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,90,{"$f":"VLOOKUP($C1446,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,52,{"$f":"VLOOKUP($C1447,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,52,{"$f":"VLOOKUP($C1447,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,88,{"$f":"VLOOKUP($C1448,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,88,{"$f":"VLOOKUP($C1448,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,91,{"$f":"VLOOKUP($C1449,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,91,{"$f":"VLOOKUP($C1449,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,108,{"$f":"VLOOKUP($C1450,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,108,{"$f":"VLOOKUP($C1450,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,145,{"$f":"VLOOKUP($C1451,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,145,{"$f":"VLOOKUP($C1451,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,144,{"$f":"VLOOKUP($C1452,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,144,{"$f":"VLOOKUP($C1452,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,{"$f":"VLOOKUP($C1453,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,15,{"$f":"VLOOKUP($C1453,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,{"$f":"VLOOKUP($C1454,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,6,{"$f":"VLOOKUP($C1454,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,{"$f":"VLOOKUP($C1455,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,11,{"$f":"VLOOKUP($C1455,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,{"$f":"VLOOKUP($C1456,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,4,{"$f":"VLOOKUP($C1456,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,{"$f":"VLOOKUP($C1457,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,12,{"$f":"VLOOKUP($C1457,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,{"$f":"VLOOKUP($C1458,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"F1385","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,9,{"$f":"VLOOKUP($C1458,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"E1458","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,{"$f":"VLOOKUP($C1459,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"F1386","v":0},{"$f":"AC98","v":0},null,null,{"$f":"-($F1459=2)*(AG1174*AG1459/1000)","v":0},{"$f":"-($F1459=2)*(AH1174*AH1459/1000)","v":0},{"$f":"-($F1459=2)*(AI1174*AI1459/1000)","v":0},{"$f":"-($F1459=2)*(AJ1174*AJ1459/1000)","v":0},{"$f":"-($F1459=2)*(AK1174*AK1459/1000)","v":0},{"$f":"-($F1459=2)*(AL1174*AL1459/1000)","v":0},{"$f":"-($F1459=2)*(AM1174*AM1459/1000)","v":0},{"$f":"-($F1459=2)*(AN1174*AN1459/1000)","v":0},{"$f":"-($F1459=2)*(AO1174*AO1459/1000)","v":0},{"$f":"-($F1459=2)*(AP1174*AP1459/1000)","v":0},{"$f":"-($F1459=2)*(AQ1174*AQ1459/1000)","v":0},{"$f":"-($F1459=2)*(AR1174*AR1459/1000)","v":0},{"$f":"-($F1459=2)*(AS1174*AS1459/1000)","v":0},{"$f":"-($F1459=2)*(AT1174*AT1459/1000)","v":0},{"$f":"-($F1459=2)*(AU1174*AU1459/1000)","v":0},null,null,null,7,{"$f":"VLOOKUP($C1459,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,null,null,null,{"$f":"CB98-CA98","v":0},{"$f":"CC98-CB98","v":0},{"$f":"CD98-CC98","v":0},{"$f":"CE98-CD98","v":0},{"$f":"CF98-CE98","v":0},{"$f":"CG98-CF98","v":0},{"$f":"CH98-CG98","v":0},{"$f":"CI98-CH98","v":0},{"$f":"CJ98-CI98","v":0},{"$f":"CK98-CJ98","v":0},{"$f":"CL98-CK98","v":0},{"$f":"CM98-CL98","v":0},{"$f":"CN98-CM98","v":0},{"$f":"CO98-CN98","v":0},{"$f":"CP98-CO98","v":0}]
[null,null,10,{"$f":"VLOOKUP($C1460,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"F1387","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,10,{"$f":"VLOOKUP($C1460,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,2024,{"$f":"H1463+1","v":2025},{"$f":"I1463+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,"Block disposals",null,null,null,null,{"$f":"SUM(I1465:I1530)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,117,{"$f":"VLOOKUP($C1465,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},{"$f":"E1395","v":1},2,null,null,{"$f":"-($F1465=1)*(AF895*AG1395)/1000","v":0},{"$f":"-($F1465=1)*(AG895*AH1395)/1000","v":0},{"$f":"-($F1465=1)*(AH895*AI1395)/1000","v":0},{"$f":"-($F1465=1)*(AI895*AJ1395)/1000","v":0},{"$f":"-($F1465=1)*(AJ895*AK1395)/1000","v":0},{"$f":"-($F1465=1)*(AK895*AL1395)/1000","v":0},{"$f":"-($F1465=1)*(AL895*AM1395)/1000","v":0},{"$f":"-($F1465=1)*(AM895*AN1395)/1000","v":0},{"$f":"-($F1465=1)*(AN895*AO1395)/1000","v":0},{"$f":"-($F1465=1)*(AO895*AP1395)/1000","v":0},{"$f":"-($F1465=1)*(AP895*AQ1395)/1000","v":0},{"$f":"-($F1465=1)*(AQ895*AR1395)/1000","v":0},{"$f":"-($F1465=1)*(AR895*AS1395)/1000","v":0},{"$f":"-($F1465=1)*(AS895*AT1395)/1000","v":0},{"$f":"-($F1465=1)*(AT895*AU1395)/1000","v":0}]
[null,null,24,{"$f":"VLOOKUP($C1466,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},1,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,48,{"$f":"VLOOKUP($C1467,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},1,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,27,{"$f":"VLOOKUP($C1468,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},1,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,43,{"$f":"VLOOKUP($C1469,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},1,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,86,{"$f":"VLOOKUP($C1470,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},1,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,29,{"$f":"VLOOKUP($C1471,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},1,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,54,{"$f":"VLOOKUP($C1472,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},1,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,39,{"$f":"VLOOKUP($C1473,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},1,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,124,{"$f":"VLOOKUP($C1474,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},1,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,77,{"$f":"VLOOKUP($C1475,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},1,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,129,{"$f":"VLOOKUP($C1476,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},1,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,89,{"$f":"VLOOKUP($C1477,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},1,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,70,{"$f":"VLOOKUP($C1478,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},1,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,59,{"$f":"VLOOKUP($C1479,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},1,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,130,{"$f":"VLOOKUP($C1480,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},1,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,127,{"$f":"VLOOKUP($C1481,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},1,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,71,{"$f":"VLOOKUP($C1482,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},1,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,74,{"$f":"VLOOKUP($C1483,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},1,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,98,{"$f":"VLOOKUP($C1484,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},1,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,114,{"$f":"VLOOKUP($C1485,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},{"$f":"E1415","v":1},2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,118,{"$f":"VLOOKUP($C1486,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},1,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,115,{"$f":"VLOOKUP($C1487,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},1,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,112,{"$f":"VLOOKUP($C1488,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},1,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,133,{"$f":"VLOOKUP($C1489,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},1,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,105,{"$f":"VLOOKUP($C1490,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},1,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,104,{"$f":"VLOOKUP($C1491,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},1,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,106,{"$f":"VLOOKUP($C1492,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},1,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,136,{"$f":"VLOOKUP($C1493,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},1,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,142,{"$f":"VLOOKUP($C1494,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},1,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,140,{"$f":"VLOOKUP($C1495,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},1,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,134,{"$f":"VLOOKUP($C1496,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},1,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,135,{"$f":"VLOOKUP($C1497,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},1,2,null,null,{"$f":"-($F1497=1)*(AF927*AG1427)/1000","v":0},{"$f":"-($F1497=1)*(AG927*AH1427)/1000","v":0},{"$f":"-($F1497=1)*(AH927*AI1427)/1000","v":0},{"$f":"-($F1497=1)*(AI927*AJ1427)/1000","v":0},{"$f":"-($F1497=1)*(AJ927*AK1427)/1000","v":0},{"$f":"-($F1497=1)*(AK927*AL1427)/1000","v":0},{"$f":"-($F1497=1)*(AL927*AM1427)/1000","v":0},{"$f":"-($F1497=1)*(AM927*AN1427)/1000","v":0},{"$f":"-($F1497=1)*(AN927*AO1427)/1000","v":0},{"$f":"-($F1497=1)*(AO927*AP1427)/1000","v":0},{"$f":"-($F1497=1)*(AP927*AQ1427)/1000","v":0},{"$f":"-($F1497=1)*(AQ927*AR1427)/1000","v":0},{"$f":"-($F1497=1)*(AR927*AS1427)/1000","v":0},{"$f":"-($F1497=1)*(AS927*AT1427)/1000","v":0},{"$f":"-($F1497=1)*(AT927*AU1427)/1000","v":0}]
[null,null,147,{"$f":"VLOOKUP($C1498,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},1,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,151,{"$f":"VLOOKUP($C1499,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},1,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,146,{"$f":"VLOOKUP($C1500,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},1,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,150,{"$f":"VLOOKUP($C1501,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},1,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,{"$f":"VLOOKUP($C1502,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},1,2,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,37,{"$f":"VLOOKUP($C1503,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,{"$f":"VLOOKUP($C1504,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,{"$f":"VLOOKUP($C1505,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"E1435","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,36,{"$f":"VLOOKUP($C1506,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,{"$f":"VLOOKUP($C1507,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,95,{"$f":"VLOOKUP($C1508,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,128,{"$f":"VLOOKUP($C1509,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,137,{"$f":"VLOOKUP($C1510,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,92,{"$f":"VLOOKUP($C1511,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,34,{"$f":"VLOOKUP($C1512,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,33,{"$f":"VLOOKUP($C1513,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,46,{"$f":"VLOOKUP($C1514,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,50,{"$f":"VLOOKUP($C1515,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,90,{"$f":"VLOOKUP($C1516,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,52,{"$f":"VLOOKUP($C1517,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,88,{"$f":"VLOOKUP($C1518,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,91,{"$f":"VLOOKUP($C1519,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,108,{"$f":"VLOOKUP($C1520,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,145,{"$f":"VLOOKUP($C1521,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,144,{"$f":"VLOOKUP($C1522,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,{"$f":"VLOOKUP($C1523,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,{"$f":"VLOOKUP($C1524,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,{"$f":"VLOOKUP($C1525,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"E1455","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,{"$f":"VLOOKUP($C1526,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,{"$f":"VLOOKUP($C1527,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,{"$f":"VLOOKUP($C1528,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"E1458","v":0},0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,{"$f":"VLOOKUP($C1529,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,{"$f":"-($F1529=1)*(AF959*AG1459)/1000","v":0},{"$f":"-($F1529=1)*(AG959*AH1459)/1000","v":0},{"$f":"-($F1529=1)*(AH959*AI1459)/1000","v":0},{"$f":"-($F1529=1)*(AI959*AJ1459)/1000","v":0},{"$f":"-($F1529=1)*(AJ959*AK1459)/1000","v":0},{"$f":"-($F1529=1)*(AK959*AL1459)/1000","v":0},{"$f":"-($F1529=1)*(AL959*AM1459)/1000","v":0},{"$f":"-($F1529=1)*(AM959*AN1459)/1000","v":0},{"$f":"-($F1529=1)*(AN959*AO1459)/1000","v":0},{"$f":"-($F1529=1)*(AO959*AP1459)/1000","v":0},{"$f":"-($F1529=1)*(AP959*AQ1459)/1000","v":0},{"$f":"-($F1529=1)*(AQ959*AR1459)/1000","v":0},{"$f":"-($F1529=1)*(AR959*AS1459)/1000","v":0},{"$f":"-($F1529=1)*(AS959*AT1459)/1000","v":0},{"$f":"-($F1529=1)*(AT959*AU1459)/1000","v":0}]
[null,null,10,{"$f":"VLOOKUP($C1530,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"PERFORMANCE"]
[null,null,null,null,null,null,null,null,{"$f":"'Summary BP'!G51/('Summary BP'!G48/(1+'Summary BP'!G105))-1","v":2.5223950624635894E-2}]
[null,null,null,null,null,null,null,2024,{"$f":"H1535+1","v":2025},{"$f":"I1535+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,"IRR (%)",null,null,null,{"$f":"IRR(I1536:W1536)","v":7.0980839440523802E-2},{"$f":"SUM(I1537:I1602)","v":-375139.15137573436},49833.67379667591,58912.938997527432,36225.481878724357,34589.67795310427,33021.655820885237,30593.185737058211,28645.864753469585,26902.781178251218,26748.221269051232,258194.52194137638,0,0,0,0]
[null,null,117,{"$f":"VLOOKUP($C1537,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},{"$f":"IF(VLOOKUP($C1537,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"IFERROR(IRR(I1537:W1537),0)","v":7.0502970172325652E-2},{"$f":"-(I824*(1+$I$1534))*E1537","v":-10810.645880551045},{"$f":"(J751+J1181+J1395*(1-Assumptions_Overall!$G$156)+J1465*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J895*(1-Assumptions_Overall!$G$157),0)","v":1422.3743543481162},{"$f":"(K751+K1181+K1395*(1-Assumptions_Overall!$G$156)+K1465*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K895*(1-Assumptions_Overall!$G$157),0)","v":1575.2560046694243},{"$f":"(L751+L1181+L1395*(1-Assumptions_Overall!$G$156)+L1465*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L895*(1-Assumptions_Overall!$G$157),0)","v":1113.9882145271717},{"$f":"(M751+M1181+M1395*(1-Assumptions_Overall!$G$156)+M1465*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M895*(1-Assumptions_Overall!$G$157),0)","v":1062.6858096134326},{"$f":"(N751+N1181+N1395*(1-Assumptions_Overall!$G$156)+N1465*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N895*(1-Assumptions_Overall!$G$157),0)","v":1005.9463906896319},{"$f":"(O751+O1181+O1395*(1-Assumptions_Overall!$G$156)+O1465*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O895*(1-Assumptions_Overall!$G$157),0)","v":952.11135099249293},{"$f":"(P751+P1181+P1395*(1-Assumptions_Overall!$G$156)+P1465*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P895*(1-Assumptions_Overall!$G$157),0)","v":703.01912414903313},{"$f":"(Q751+Q1181+Q1395*(1-Assumptions_Overall!$G$156)+Q1465*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q895*(1-Assumptions_Overall!$G$157),0)","v":844.2399135270399},{"$f":"(R751+R1181+R1395*(1-Assumptions_Overall!$G$156)+R1465*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R895*(1-Assumptions_Overall!$G$157),0)","v":799.08457092911942},{"$f":"(S751+S1181+S1395*(1-Assumptions_Overall!$G$156)+S1465*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S895*(1-Assumptions_Overall!$G$157),0)","v":7279.5619358672884},{"$f":"(T751+T1181+T1395*(1-Assumptions_Overall!$G$156)+T1465*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T895*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U751+U1181+U1395*(1-Assumptions_Overall!$G$156)+U1465*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U895*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V751+V1181+V1395*(1-Assumptions_Overall!$G$156)+V1465*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V895*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W751+W1181+W1395*(1-Assumptions_Overall!$G$156)+W1465*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W895*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,24,{"$f":"VLOOKUP($C1538,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},{"$f":"IF(VLOOKUP($C1538,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"IFERROR(IRR(I1538:W1538),0)","v":6.9117588094009808E-2},-4470.3481614170541,{"$f":"(J752+J1182+J1396*(1-Assumptions_Overall!$G$156)+J1466*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J896*(1-Assumptions_Overall!$G$157),0)","v":570.17925588347282},{"$f":"(K752+K1182+K1396*(1-Assumptions_Overall!$G$156)+K1466*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K896*(1-Assumptions_Overall!$G$157),0)","v":642.73001418635909},{"$f":"(L752+L1182+L1396*(1-Assumptions_Overall!$G$156)+L1466*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L896*(1-Assumptions_Overall!$G$157),0)","v":417.98504875364938},{"$f":"(M752+M1182+M1396*(1-Assumptions_Overall!$G$156)+M1466*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M896*(1-Assumptions_Overall!$G$157),0)","v":401.05543505396531},{"$f":"(N752+N1182+N1396*(1-Assumptions_Overall!$G$156)+N1466*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N896*(1-Assumptions_Overall!$G$157),0)","v":385.42930402498575},{"$f":"(O752+O1182+O1396*(1-Assumptions_Overall!$G$156)+O1466*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O896*(1-Assumptions_Overall!$G$157),0)","v":335.6192239467664},{"$f":"(P752+P1182+P1396*(1-Assumptions_Overall!$G$156)+P1466*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P896*(1-Assumptions_Overall!$G$157),0)","v":349.50120455307638},{"$f":"(Q752+Q1182+Q1396*(1-Assumptions_Overall!$G$156)+Q1466*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q896*(1-Assumptions_Overall!$G$157),0)","v":333.49499182941474},{"$f":"(R752+R1182+R1396*(1-Assumptions_Overall!$G$156)+R1466*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R896*(1-Assumptions_Overall!$G$157),0)","v":318.22337718163595},{"$f":"(S752+S1182+S1396*(1-Assumptions_Overall!$G$156)+S1466*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S896*(1-Assumptions_Overall!$G$157),0)","v":3192.4644039941736},{"$f":"(T752+T1182+T1396*(1-Assumptions_Overall!$G$156)+T1466*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T896*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U752+U1182+U1396*(1-Assumptions_Overall!$G$156)+U1466*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U896*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V752+V1182+V1396*(1-Assumptions_Overall!$G$156)+V1466*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V896*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W752+W1182+W1396*(1-Assumptions_Overall!$G$156)+W1466*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W896*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,48,{"$f":"VLOOKUP($C1539,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},{"$f":"IF(VLOOKUP($C1539,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,7.3640107110534592E-2,-5044.9680775904881,{"$f":"(J753+J1183+J1397*(1-Assumptions_Overall!$G$156)+J1467*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J897*(1-Assumptions_Overall!$G$157),0)","v":672.85378089214498},{"$f":"(K753+K1183+K1397*(1-Assumptions_Overall!$G$156)+K1467*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K897*(1-Assumptions_Overall!$G$157),0)","v":738.59037450810786},{"$f":"(L753+L1183+L1397*(1-Assumptions_Overall!$G$156)+L1467*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L897*(1-Assumptions_Overall!$G$157),0)","v":532.12925236750664},{"$f":"(M753+M1183+M1397*(1-Assumptions_Overall!$G$156)+M1467*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M897*(1-Assumptions_Overall!$G$157),0)","v":507.64504315590352},{"$f":"(N753+N1183+N1397*(1-Assumptions_Overall!$G$156)+N1467*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N897*(1-Assumptions_Overall!$G$157),0)","v":417.42564388886785},{"$f":"(O753+O1183+O1397*(1-Assumptions_Overall!$G$156)+O1467*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O897*(1-Assumptions_Overall!$G$157),0)","v":454.98248928956116},{"$f":"(P753+P1183+P1397*(1-Assumptions_Overall!$G$156)+P1467*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P897*(1-Assumptions_Overall!$G$157),0)","v":430.57645454004376},{"$f":"(Q753+Q1183+Q1397*(1-Assumptions_Overall!$G$156)+Q1467*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q897*(1-Assumptions_Overall!$G$157),0)","v":407.48163286438557},{"$f":"(R753+R1183+R1397*(1-Assumptions_Overall!$G$156)+R1467*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R897*(1-Assumptions_Overall!$G$157),0)","v":385.62747442503439},{"$f":"(S753+S1183+S1397*(1-Assumptions_Overall!$G$156)+S1467*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S897*(1-Assumptions_Overall!$G$157),0)","v":3418.4512971234858},{"$f":"(T753+T1183+T1397*(1-Assumptions_Overall!$G$156)+T1467*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T897*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U753+U1183+U1397*(1-Assumptions_Overall!$G$156)+U1467*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U897*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V753+V1183+V1397*(1-Assumptions_Overall!$G$156)+V1467*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V897*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W753+W1183+W1397*(1-Assumptions_Overall!$G$156)+W1467*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W897*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,27,{"$f":"VLOOKUP($C1540,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},{"$f":"IF(VLOOKUP($C1540,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,6.651553835031776E-2,-6476.6482077175178,{"$f":"(J754+J1184+J1398*(1-Assumptions_Overall!$G$156)+J1468*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J898*(1-Assumptions_Overall!$G$157),0)","v":785.46200043219528},{"$f":"(K754+K1184+K1398*(1-Assumptions_Overall!$G$156)+K1468*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K898*(1-Assumptions_Overall!$G$157),0)","v":911.12205505528505},{"$f":"(L754+L1184+L1398*(1-Assumptions_Overall!$G$156)+L1468*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L898*(1-Assumptions_Overall!$G$157),0)","v":605.08156136144271},{"$f":"(M754+M1184+M1398*(1-Assumptions_Overall!$G$156)+M1468*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M898*(1-Assumptions_Overall!$G$157),0)","v":579.09316089296544},{"$f":"(N754+N1184+N1398*(1-Assumptions_Overall!$G$156)+N1468*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N898*(1-Assumptions_Overall!$G$157),0)","v":556.35547631065469},{"$f":"(O754+O1184+O1398*(1-Assumptions_Overall!$G$156)+O1468*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O898*(1-Assumptions_Overall!$G$157),0)","v":447.78548903730166},{"$f":"(P754+P1184+P1398*(1-Assumptions_Overall!$G$156)+P1468*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P898*(1-Assumptions_Overall!$G$157),0)","v":503.30418505241948},{"$f":"(Q754+Q1184+Q1398*(1-Assumptions_Overall!$G$156)+Q1468*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q898*(1-Assumptions_Overall!$G$157),0)","v":480.46907731320232},{"$f":"(R754+R1184+R1398*(1-Assumptions_Overall!$G$156)+R1468*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R898*(1-Assumptions_Overall!$G$157),0)","v":458.67258715787591},{"$f":"(S754+S1184+S1398*(1-Assumptions_Overall!$G$156)+S1468*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S898*(1-Assumptions_Overall!$G$157),0)","v":4609.0436007413891},{"$f":"(T754+T1184+T1398*(1-Assumptions_Overall!$G$156)+T1468*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T898*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U754+U1184+U1398*(1-Assumptions_Overall!$G$156)+U1468*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U898*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V754+V1184+V1398*(1-Assumptions_Overall!$G$156)+V1468*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V898*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W754+W1184+W1398*(1-Assumptions_Overall!$G$156)+W1468*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W898*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,43,{"$f":"VLOOKUP($C1541,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},{"$f":"IF(VLOOKUP($C1541,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,7.187076482002408E-2,-19566.295111736086,{"$f":"(J755+J1185+J1399*(1-Assumptions_Overall!$G$156)+J1469*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J899*(1-Assumptions_Overall!$G$157),0)","v":2585.2242920505573},{"$f":"(K755+K1185+K1399*(1-Assumptions_Overall!$G$156)+K1469*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K899*(1-Assumptions_Overall!$G$157),0)","v":2786.3813593455775},{"$f":"(L755+L1185+L1399*(1-Assumptions_Overall!$G$156)+L1469*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L899*(1-Assumptions_Overall!$G$157),0)","v":2022.2266703314294},{"$f":"(M755+M1185+M1399*(1-Assumptions_Overall!$G$156)+M1469*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M899*(1-Assumptions_Overall!$G$157),0)","v":1923.7494959976598},{"$f":"(N755+N1185+N1399*(1-Assumptions_Overall!$G$156)+N1469*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N899*(1-Assumptions_Overall!$G$157),0)","v":1833.4002574428096},{"$f":"(O755+O1185+O1399*(1-Assumptions_Overall!$G$156)+O1469*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O899*(1-Assumptions_Overall!$G$157),0)","v":1587.4856086563759},{"$f":"(P755+P1185+P1399*(1-Assumptions_Overall!$G$156)+P1469*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P899*(1-Assumptions_Overall!$G$157),0)","v":1635.4533196857874},{"$f":"(Q755+Q1185+Q1399*(1-Assumptions_Overall!$G$156)+Q1469*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q899*(1-Assumptions_Overall!$G$157),0)","v":1547.7224729638181},{"$f":"(R755+R1185+R1399*(1-Assumptions_Overall!$G$156)+R1469*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R899*(1-Assumptions_Overall!$G$157),0)","v":1464.7050831721508},{"$f":"(S755+S1185+S1399*(1-Assumptions_Overall!$G$156)+S1469*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S899*(1-Assumptions_Overall!$G$157),0)","v":13228.791685812208},{"$f":"(T755+T1185+T1399*(1-Assumptions_Overall!$G$156)+T1469*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T899*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U755+U1185+U1399*(1-Assumptions_Overall!$G$156)+U1469*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U899*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V755+V1185+V1399*(1-Assumptions_Overall!$G$156)+V1469*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V899*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W755+W1185+W1399*(1-Assumptions_Overall!$G$156)+W1469*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W899*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,86,{"$f":"VLOOKUP($C1542,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},{"$f":"IF(VLOOKUP($C1542,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,7.336539820240473E-2,-3213.9758023259865,{"$f":"(J756+J1186+J1400*(1-Assumptions_Overall!$G$156)+J1470*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J900*(1-Assumptions_Overall!$G$157),0)","v":436.0658506138804},{"$f":"(K756+K1186+K1400*(1-Assumptions_Overall!$G$156)+K1470*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K900*(1-Assumptions_Overall!$G$157),0)","v":470.37036496102786},{"$f":"(L756+L1186+L1400*(1-Assumptions_Overall!$G$156)+L1470*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L900*(1-Assumptions_Overall!$G$157),0)","v":339.69042948030597},{"$f":"(M756+M1186+M1400*(1-Assumptions_Overall!$G$156)+M1470*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M900*(1-Assumptions_Overall!$G$157),0)","v":322.11065728070207},{"$f":"(N756+N1186+N1400*(1-Assumptions_Overall!$G$156)+N1470*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N900*(1-Assumptions_Overall!$G$157),0)","v":307.04519700375647},{"$f":"(O756+O1186+O1400*(1-Assumptions_Overall!$G$156)+O1470*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O900*(1-Assumptions_Overall!$G$157),0)","v":234.06718445224516},{"$f":"(P756+P1186+P1400*(1-Assumptions_Overall!$G$156)+P1470*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P900*(1-Assumptions_Overall!$G$157),0)","v":272.50038231335839},{"$f":"(Q756+Q1186+Q1400*(1-Assumptions_Overall!$G$156)+Q1470*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q900*(1-Assumptions_Overall!$G$157),0)","v":257.88576746829426},{"$f":"(R756+R1186+R1400*(1-Assumptions_Overall!$G$156)+R1470*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R900*(1-Assumptions_Overall!$G$157),0)","v":244.0561790515589},{"$f":"(S756+S1186+S1400*(1-Assumptions_Overall!$G$156)+S1470*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S900*(1-Assumptions_Overall!$G$157),0)","v":2176.2518994218763},{"$f":"(T756+T1186+T1400*(1-Assumptions_Overall!$G$156)+T1470*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T900*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U756+U1186+U1400*(1-Assumptions_Overall!$G$156)+U1470*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U900*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V756+V1186+V1400*(1-Assumptions_Overall!$G$156)+V1470*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V900*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W756+W1186+W1400*(1-Assumptions_Overall!$G$156)+W1470*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W900*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,29,{"$f":"VLOOKUP($C1543,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},{"$f":"IF(VLOOKUP($C1543,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,6.856344826356553E-2,-6866.2210322418805,{"$f":"(J757+J1187+J1401*(1-Assumptions_Overall!$G$156)+J1471*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J901*(1-Assumptions_Overall!$G$157),0)","v":826.97265219819099},{"$f":"(K757+K1187+K1401*(1-Assumptions_Overall!$G$156)+K1471*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K901*(1-Assumptions_Overall!$G$157),0)","v":891.78346358997919},{"$f":"(L757+L1187+L1401*(1-Assumptions_Overall!$G$156)+L1471*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L901*(1-Assumptions_Overall!$G$157),0)","v":664.69489807189393},{"$f":"(M757+M1187+M1401*(1-Assumptions_Overall!$G$156)+M1471*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M901*(1-Assumptions_Overall!$G$157),0)","v":635.63344740532466},{"$f":"(N757+N1187+N1401*(1-Assumptions_Overall!$G$156)+N1471*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N901*(1-Assumptions_Overall!$G$157),0)","v":610.76403334496433},{"$f":"(O757+O1187+O1401*(1-Assumptions_Overall!$G$156)+O1471*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O901*(1-Assumptions_Overall!$G$157),0)","v":481.11520518322448},{"$f":"(P757+P1187+P1401*(1-Assumptions_Overall!$G$156)+P1471*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P901*(1-Assumptions_Overall!$G$157),0)","v":551.94655709234007},{"$f":"(Q757+Q1187+Q1401*(1-Assumptions_Overall!$G$156)+Q1471*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q901*(1-Assumptions_Overall!$G$157),0)","v":526.84919238536929},{"$f":"(R757+R1187+R1401*(1-Assumptions_Overall!$G$156)+R1471*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R901*(1-Assumptions_Overall!$G$157),0)","v":502.89578113838525},{"$f":"(S757+S1187+S1401*(1-Assumptions_Overall!$G$156)+S1471*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S901*(1-Assumptions_Overall!$G$157),0)","v":5014.5320401230583},{"$f":"(T757+T1187+T1401*(1-Assumptions_Overall!$G$156)+T1471*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T901*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U757+U1187+U1401*(1-Assumptions_Overall!$G$156)+U1471*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U901*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V757+V1187+V1401*(1-Assumptions_Overall!$G$156)+V1471*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V901*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W757+W1187+W1401*(1-Assumptions_Overall!$G$156)+W1471*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W901*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,54,{"$f":"VLOOKUP($C1544,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},{"$f":"IF(VLOOKUP($C1544,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,6.9332090155094894E-2,-9086.7861320307438,{"$f":"(J758+J1188+J1402*(1-Assumptions_Overall!$G$156)+J1472*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J902*(1-Assumptions_Overall!$G$157),0)","v":1092.9706070203626},{"$f":"(K758+K1188+K1402*(1-Assumptions_Overall!$G$156)+K1472*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K902*(1-Assumptions_Overall!$G$157),0)","v":1183.1898099743896},{"$f":"(L758+L1188+L1402*(1-Assumptions_Overall!$G$156)+L1472*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L902*(1-Assumptions_Overall!$G$157),0)","v":876.48971577034661},{"$f":"(M758+M1188+M1402*(1-Assumptions_Overall!$G$156)+M1472*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M902*(1-Assumptions_Overall!$G$157),0)","v":842.63611923319058},{"$f":"(N758+N1188+N1402*(1-Assumptions_Overall!$G$156)+N1472*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N902*(1-Assumptions_Overall!$G$157),0)","v":806.75248507818947},{"$f":"(O758+O1188+O1402*(1-Assumptions_Overall!$G$156)+O1472*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O902*(1-Assumptions_Overall!$G$157),0)","v":770.06262301575032},{"$f":"(P758+P1188+P1402*(1-Assumptions_Overall!$G$156)+P1472*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P902*(1-Assumptions_Overall!$G$157),0)","v":653.63907667677267},{"$f":"(Q758+Q1188+Q1402*(1-Assumptions_Overall!$G$156)+Q1472*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q902*(1-Assumptions_Overall!$G$157),0)","v":698.01860777352829},{"$f":"(R758+R1188+R1402*(1-Assumptions_Overall!$G$156)+R1472*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R902*(1-Assumptions_Overall!$G$157),0)","v":666.29077669843718},{"$f":"(S758+S1188+S1402*(1-Assumptions_Overall!$G$156)+S1472*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S902*(1-Assumptions_Overall!$G$157),0)","v":6636.9825356080437},{"$f":"(T758+T1188+T1402*(1-Assumptions_Overall!$G$156)+T1472*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T902*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U758+U1188+U1402*(1-Assumptions_Overall!$G$156)+U1472*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U902*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V758+V1188+V1402*(1-Assumptions_Overall!$G$156)+V1472*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V902*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W758+W1188+W1402*(1-Assumptions_Overall!$G$156)+W1472*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W902*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,39,{"$f":"VLOOKUP($C1545,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},{"$f":"IF(VLOOKUP($C1545,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,7.2648546967125638E-2,-13011.732339113691,{"$f":"(J759+J1189+J1403*(1-Assumptions_Overall!$G$156)+J1473*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J903*(1-Assumptions_Overall!$G$157),0)","v":1644.654466320861},{"$f":"(K759+K1189+K1403*(1-Assumptions_Overall!$G$156)+K1473*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K903*(1-Assumptions_Overall!$G$157),0)","v":1801.4984920015302},{"$f":"(L759+L1189+L1403*(1-Assumptions_Overall!$G$156)+L1473*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L903*(1-Assumptions_Overall!$G$157),0)","v":1281.0471816788986},{"$f":"(M759+M1189+M1403*(1-Assumptions_Overall!$G$156)+M1473*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M903*(1-Assumptions_Overall!$G$157),0)","v":1231.9153741582663},{"$f":"(N759+N1189+N1403*(1-Assumptions_Overall!$G$156)+N1473*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N903*(1-Assumptions_Overall!$G$157),0)","v":1179.1390953385849},{"$f":"(O759+O1189+O1403*(1-Assumptions_Overall!$G$156)+O1473*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O903*(1-Assumptions_Overall!$G$157),0)","v":1125.347558143088},{"$f":"(P759+P1189+P1403*(1-Assumptions_Overall!$G$156)+P1473*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P903*(1-Assumptions_Overall!$G$157),0)","v":940.05484827333191},{"$f":"(Q759+Q1189+Q1403*(1-Assumptions_Overall!$G$156)+Q1473*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q903*(1-Assumptions_Overall!$G$157),0)","v":1019.0969477794599},{"$f":"(R759+R1189+R1403*(1-Assumptions_Overall!$G$156)+R1473*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R903*(1-Assumptions_Overall!$G$157),0)","v":972.6308236329628},{"$f":"(S759+S1189+S1403*(1-Assumptions_Overall!$G$156)+S1473*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S903*(1-Assumptions_Overall!$G$157),0)","v":9478.3829507948049},{"$f":"(T759+T1189+T1403*(1-Assumptions_Overall!$G$156)+T1473*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T903*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U759+U1189+U1403*(1-Assumptions_Overall!$G$156)+U1473*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U903*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V759+V1189+V1403*(1-Assumptions_Overall!$G$156)+V1473*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V903*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W759+W1189+W1403*(1-Assumptions_Overall!$G$156)+W1473*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W903*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,124,{"$f":"VLOOKUP($C1546,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},{"$f":"IF(VLOOKUP($C1546,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,6.907346647036694E-2,-5609.8486731508119,{"$f":"(J760+J1190+J1404*(1-Assumptions_Overall!$G$156)+J1474*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J904*(1-Assumptions_Overall!$G$157),0)","v":691.01199927874234},{"$f":"(K760+K1190+K1404*(1-Assumptions_Overall!$G$156)+K1474*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K904*(1-Assumptions_Overall!$G$157),0)","v":768.48604160108948},{"$f":"(L760+L1190+L1404*(1-Assumptions_Overall!$G$156)+L1474*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L904*(1-Assumptions_Overall!$G$157),0)","v":536.08844095011409},{"$f":"(M760+M1190+M1404*(1-Assumptions_Overall!$G$156)+M1474*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M904*(1-Assumptions_Overall!$G$157),0)","v":513.56825280039675},{"$f":"(N760+N1190+N1404*(1-Assumptions_Overall!$G$156)+N1474*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N904*(1-Assumptions_Overall!$G$157),0)","v":493.46768287189434},{"$f":"(O760+O1190+O1404*(1-Assumptions_Overall!$G$156)+O1474*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O904*(1-Assumptions_Overall!$G$157),0)","v":412.53972859151145},{"$f":"(P760+P1190+P1404*(1-Assumptions_Overall!$G$156)+P1474*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P904*(1-Assumptions_Overall!$G$157),0)","v":446.93023779669142},{"$f":"(Q760+Q1190+Q1404*(1-Assumptions_Overall!$G$156)+Q1474*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q904*(1-Assumptions_Overall!$G$157),0)","v":426.57154738448617},{"$f":"(R760+R1190+R1404*(1-Assumptions_Overall!$G$156)+R1474*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R904*(1-Assumptions_Overall!$G$157),0)","v":407.1424245659594},{"$f":"(S760+S1190+S1404*(1-Assumptions_Overall!$G$156)+S1474*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S904*(1-Assumptions_Overall!$G$157),0)","v":4049.1562670834928},{"$f":"(T760+T1190+T1404*(1-Assumptions_Overall!$G$156)+T1474*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T904*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U760+U1190+U1404*(1-Assumptions_Overall!$G$156)+U1474*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U904*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V760+V1190+V1404*(1-Assumptions_Overall!$G$156)+V1474*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V904*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W760+W1190+W1404*(1-Assumptions_Overall!$G$156)+W1474*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W904*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,77,{"$f":"VLOOKUP($C1547,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},{"$f":"IF(VLOOKUP($C1547,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,7.2394171637425453E-2,-3165.2791992604411,{"$f":"(J761+J1191+J1405*(1-Assumptions_Overall!$G$156)+J1475*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J905*(1-Assumptions_Overall!$G$157),0)","v":420.56484092064824},{"$f":"(K761+K1191+K1405*(1-Assumptions_Overall!$G$156)+K1475*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K905*(1-Assumptions_Overall!$G$157),0)","v":456.18866577935847},{"$f":"(L761+L1191+L1405*(1-Assumptions_Overall!$G$156)+L1475*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L905*(1-Assumptions_Overall!$G$157),0)","v":334.09456182338499},{"$f":"(M761+M1191+M1405*(1-Assumptions_Overall!$G$156)+M1475*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M905*(1-Assumptions_Overall!$G$157),0)","v":316.69498171782283},{"$f":"(N761+N1191+N1405*(1-Assumptions_Overall!$G$156)+N1475*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N905*(1-Assumptions_Overall!$G$157),0)","v":301.82350233717472},{"$f":"(O761+O1191+O1405*(1-Assumptions_Overall!$G$156)+O1475*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O905*(1-Assumptions_Overall!$G$157),0)","v":229.18615189405989},{"$f":"(P761+P1191+P1405*(1-Assumptions_Overall!$G$156)+P1475*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P905*(1-Assumptions_Overall!$G$157),0)","v":267.93858117341938},{"$f":"(Q761+Q1191+Q1405*(1-Assumptions_Overall!$G$156)+Q1475*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q905*(1-Assumptions_Overall!$G$157),0)","v":253.62308140073671},{"$f":"(R761+R1191+R1405*(1-Assumptions_Overall!$G$156)+R1475*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R905*(1-Assumptions_Overall!$G$157),0)","v":240.07372704614463},{"$f":"(S761+S1191+S1405*(1-Assumptions_Overall!$G$156)+S1475*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S905*(1-Assumptions_Overall!$G$157),0)","v":2143.0579838878239},{"$f":"(T761+T1191+T1405*(1-Assumptions_Overall!$G$156)+T1475*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T905*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U761+U1191+U1405*(1-Assumptions_Overall!$G$156)+U1475*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U905*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V761+V1191+V1405*(1-Assumptions_Overall!$G$156)+V1475*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V905*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W761+W1191+W1405*(1-Assumptions_Overall!$G$156)+W1475*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W905*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,129,{"$f":"VLOOKUP($C1548,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},{"$f":"IF(VLOOKUP($C1548,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,6.6127950694925941E-2,-8570.6021395359658,{"$f":"(J762+J1192+J1406*(1-Assumptions_Overall!$G$156)+J1476*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J906*(1-Assumptions_Overall!$G$157),0)","v":1085.2936774743521},{"$f":"(K762+K1192+K1406*(1-Assumptions_Overall!$G$156)+K1476*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K906*(1-Assumptions_Overall!$G$157),0)","v":1173.4318366158332},{"$f":"(L762+L1192+L1406*(1-Assumptions_Overall!$G$156)+L1476*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L906*(1-Assumptions_Overall!$G$157),0)","v":848.76450733651029},{"$f":"(M762+M1192+M1406*(1-Assumptions_Overall!$G$156)+M1476*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M906*(1-Assumptions_Overall!$G$157),0)","v":806.28670247281366},{"$f":"(N762+N1192+N1406*(1-Assumptions_Overall!$G$156)+N1476*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N906*(1-Assumptions_Overall!$G$157),0)","v":768.49814291667201},{"$f":"(O762+O1192+O1406*(1-Assumptions_Overall!$G$156)+O1476*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O906*(1-Assumptions_Overall!$G$157),0)","v":629.93552490166098},{"$f":"(P762+P1192+P1406*(1-Assumptions_Overall!$G$156)+P1476*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P906*(1-Assumptions_Overall!$G$157),0)","v":683.94070853500261},{"$f":"(Q762+Q1192+Q1406*(1-Assumptions_Overall!$G$156)+Q1476*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q906*(1-Assumptions_Overall!$G$157),0)","v":647.24137283791265},{"$f":"(R762+R1192+R1406*(1-Assumptions_Overall!$G$156)+R1476*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R906*(1-Assumptions_Overall!$G$157),0)","v":612.51430612095112},{"$f":"(S762+S1192+S1406*(1-Assumptions_Overall!$G$156)+S1476*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S906*(1-Assumptions_Overall!$G$157),0)","v":5767.0733950961931},{"$f":"(T762+T1192+T1406*(1-Assumptions_Overall!$G$156)+T1476*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T906*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U762+U1192+U1406*(1-Assumptions_Overall!$G$156)+U1476*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U906*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V762+V1192+V1406*(1-Assumptions_Overall!$G$156)+V1476*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V906*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W762+W1192+W1406*(1-Assumptions_Overall!$G$156)+W1476*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W906*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,89,{"$f":"VLOOKUP($C1549,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},{"$f":"IF(VLOOKUP($C1549,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,6.3740772844155247E-2,-6135.7719862587019,{"$f":"(J763+J1193+J1407*(1-Assumptions_Overall!$G$156)+J1477*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J907*(1-Assumptions_Overall!$G$157),0)","v":764.83466431007105},{"$f":"(K763+K1193+K1407*(1-Assumptions_Overall!$G$156)+K1477*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K907*(1-Assumptions_Overall!$G$157),0)","v":829.91511757334104},{"$f":"(L763+L1193+L1407*(1-Assumptions_Overall!$G$156)+L1477*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L907*(1-Assumptions_Overall!$G$157),0)","v":590.94799853028508},{"$f":"(M763+M1193+M1407*(1-Assumptions_Overall!$G$156)+M1477*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M907*(1-Assumptions_Overall!$G$157),0)","v":563.76029989429298},{"$f":"(N763+N1193+N1407*(1-Assumptions_Overall!$G$156)+N1477*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N907*(1-Assumptions_Overall!$G$157),0)","v":535.18542956925137},{"$f":"(O763+O1193+O1407*(1-Assumptions_Overall!$G$156)+O1477*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O907*(1-Assumptions_Overall!$G$157),0)","v":506.43171716756626},{"$f":"(P763+P1193+P1407*(1-Assumptions_Overall!$G$156)+P1477*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P907*(1-Assumptions_Overall!$G$157),0)","v":416.93012606502231},{"$f":"(Q763+Q1193+Q1407*(1-Assumptions_Overall!$G$156)+Q1477*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q907*(1-Assumptions_Overall!$G$157),0)","v":450.7459190384555},{"$f":"(R763+R1193+R1407*(1-Assumptions_Overall!$G$156)+R1477*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R907*(1-Assumptions_Overall!$G$157),0)","v":426.53855789118694},{"$f":"(S763+S1193+S1407*(1-Assumptions_Overall!$G$156)+S1477*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S907*(1-Assumptions_Overall!$G$157),0)","v":4117.3543745747847},{"$f":"(T763+T1193+T1407*(1-Assumptions_Overall!$G$156)+T1477*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T907*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U763+U1193+U1407*(1-Assumptions_Overall!$G$156)+U1477*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U907*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V763+V1193+V1407*(1-Assumptions_Overall!$G$156)+V1477*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V907*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W763+W1193+W1407*(1-Assumptions_Overall!$G$156)+W1477*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W907*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,70,{"$f":"VLOOKUP($C1550,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},{"$f":"IF(VLOOKUP($C1550,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,7.1120838139744125E-2,-5697.5025586687943,{"$f":"(J764+J1194+J1408*(1-Assumptions_Overall!$G$156)+J1478*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J908*(1-Assumptions_Overall!$G$157),0)","v":707.96128151184291},{"$f":"(K764+K1194+K1408*(1-Assumptions_Overall!$G$156)+K1478*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K908*(1-Assumptions_Overall!$G$157),0)","v":765.94643421467413},{"$f":"(L764+L1194+L1408*(1-Assumptions_Overall!$G$156)+L1478*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L908*(1-Assumptions_Overall!$G$157),0)","v":556.43871329739591},{"$f":"(M764+M1194+M1408*(1-Assumptions_Overall!$G$156)+M1478*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M908*(1-Assumptions_Overall!$G$157),0)","v":535.10967575863106},{"$f":"(N764+N1194+N1408*(1-Assumptions_Overall!$G$156)+N1478*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N908*(1-Assumptions_Overall!$G$157),0)","v":511.86833743846864},{"$f":"(O764+O1194+O1408*(1-Assumptions_Overall!$G$156)+O1478*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O908*(1-Assumptions_Overall!$G$157),0)","v":488.48981584173492},{"$f":"(P764+P1194+P1408*(1-Assumptions_Overall!$G$156)+P1478*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P908*(1-Assumptions_Overall!$G$157),0)","v":397.29919826684812},{"$f":"(Q764+Q1194+Q1408*(1-Assumptions_Overall!$G$156)+Q1478*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q908*(1-Assumptions_Overall!$G$157),0)","v":441.84316850001471},{"$f":"(R764+R1194+R1408*(1-Assumptions_Overall!$G$156)+R1478*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R908*(1-Assumptions_Overall!$G$157),0)","v":421.67392012371766},{"$f":"(S764+S1194+S1408*(1-Assumptions_Overall!$G$156)+S1478*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S908*(1-Assumptions_Overall!$G$157),0)","v":4165.0959842182292},{"$f":"(T764+T1194+T1408*(1-Assumptions_Overall!$G$156)+T1478*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T908*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U764+U1194+U1408*(1-Assumptions_Overall!$G$156)+U1478*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U908*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V764+V1194+V1408*(1-Assumptions_Overall!$G$156)+V1478*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V908*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W764+W1194+W1408*(1-Assumptions_Overall!$G$156)+W1478*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W908*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,59,{"$f":"VLOOKUP($C1551,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},{"$f":"IF(VLOOKUP($C1551,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,6.9099396676115088E-2,-5668.2845968294678,{"$f":"(J765+J1195+J1409*(1-Assumptions_Overall!$G$156)+J1479*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J909*(1-Assumptions_Overall!$G$157),0)","v":687.61291054503829},{"$f":"(K765+K1195+K1409*(1-Assumptions_Overall!$G$156)+K1479*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K909*(1-Assumptions_Overall!$G$157),0)","v":740.96501038067936},{"$f":"(L765+L1195+L1409*(1-Assumptions_Overall!$G$156)+L1479*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L909*(1-Assumptions_Overall!$G$157),0)","v":545.36809637647434},{"$f":"(M765+M1195+M1409*(1-Assumptions_Overall!$G$156)+M1479*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M909*(1-Assumptions_Overall!$G$157),0)","v":524.35893828822327},{"$f":"(N765+N1195+N1409*(1-Assumptions_Overall!$G$156)+N1479*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N909*(1-Assumptions_Overall!$G$157),0)","v":501.66654590467556},{"$f":"(O765+O1195+O1409*(1-Assumptions_Overall!$G$156)+O1479*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O909*(1-Assumptions_Overall!$G$157),0)","v":478.82613285014122},{"$f":"(P765+P1195+P1409*(1-Assumptions_Overall!$G$156)+P1479*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P909*(1-Assumptions_Overall!$G$157),0)","v":394.40785315344044},{"$f":"(Q765+Q1195+Q1409*(1-Assumptions_Overall!$G$156)+Q1479*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q909*(1-Assumptions_Overall!$G$157),0)","v":433.45109700458261},{"$f":"(R765+R1195+R1409*(1-Assumptions_Overall!$G$156)+R1479*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R909*(1-Assumptions_Overall!$G$157),0)","v":413.72767031876117},{"$f":"(S765+S1195+S1409*(1-Assumptions_Overall!$G$156)+S1479*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S909*(1-Assumptions_Overall!$G$157),0)","v":4138.2766722427614},{"$f":"(T765+T1195+T1409*(1-Assumptions_Overall!$G$156)+T1479*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T909*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U765+U1195+U1409*(1-Assumptions_Overall!$G$156)+U1479*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U909*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V765+V1195+V1409*(1-Assumptions_Overall!$G$156)+V1479*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V909*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W765+W1195+W1409*(1-Assumptions_Overall!$G$156)+W1479*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W909*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,130,{"$f":"VLOOKUP($C1552,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},{"$f":"IF(VLOOKUP($C1552,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,7.0866524971231026E-2,-12193.62940761253,{"$f":"(J766+J1196+J1410*(1-Assumptions_Overall!$G$156)+J1480*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J910*(1-Assumptions_Overall!$G$157),0)","v":1634.5190021305368},{"$f":"(K766+K1196+K1410*(1-Assumptions_Overall!$G$156)+K1480*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K910*(1-Assumptions_Overall!$G$157),0)","v":1928.7462468137396},{"$f":"(L766+L1196+L1410*(1-Assumptions_Overall!$G$156)+L1480*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L910*(1-Assumptions_Overall!$G$157),0)","v":1129.6028716202688},{"$f":"(M766+M1196+M1410*(1-Assumptions_Overall!$G$156)+M1480*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M910*(1-Assumptions_Overall!$G$157),0)","v":1087.2217108849552},{"$f":"(N766+N1196+N1410*(1-Assumptions_Overall!$G$156)+N1480*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N910*(1-Assumptions_Overall!$G$157),0)","v":1041.9954313669805},{"$f":"(O766+O1196+O1410*(1-Assumptions_Overall!$G$156)+O1480*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O910*(1-Assumptions_Overall!$G$157),0)","v":994.21892613906152},{"$f":"(P766+P1196+P1410*(1-Assumptions_Overall!$G$156)+P1480*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P910*(1-Assumptions_Overall!$G$157),0)","v":864.33305694620481},{"$f":"(Q766+Q1196+Q1410*(1-Assumptions_Overall!$G$156)+Q1480*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q910*(1-Assumptions_Overall!$G$157),0)","v":901.41612463965657},{"$f":"(R766+R1196+R1410*(1-Assumptions_Overall!$G$156)+R1480*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R910*(1-Assumptions_Overall!$G$157),0)","v":860.10248552241319},{"$f":"(S766+S1196+S1410*(1-Assumptions_Overall!$G$156)+S1480*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S910*(1-Assumptions_Overall!$G$157),0)","v":8564.4547062830061},{"$f":"(T766+T1196+T1410*(1-Assumptions_Overall!$G$156)+T1480*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T910*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U766+U1196+U1410*(1-Assumptions_Overall!$G$156)+U1480*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U910*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V766+V1196+V1410*(1-Assumptions_Overall!$G$156)+V1480*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V910*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W766+W1196+W1410*(1-Assumptions_Overall!$G$156)+W1480*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W910*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,127,{"$f":"VLOOKUP($C1553,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},{"$f":"IF(VLOOKUP($C1553,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,6.7650652775086195E-2,-12115.714842707657,{"$f":"(J767+J1197+J1411*(1-Assumptions_Overall!$G$156)+J1481*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J911*(1-Assumptions_Overall!$G$157),0)","v":1567.5719519059503},{"$f":"(K767+K1197+K1411*(1-Assumptions_Overall!$G$156)+K1481*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K911*(1-Assumptions_Overall!$G$157),0)","v":1832.2754526340218},{"$f":"(L767+L1197+L1411*(1-Assumptions_Overall!$G$156)+L1481*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L911*(1-Assumptions_Overall!$G$157),0)","v":1096.58989242284},{"$f":"(M767+M1197+M1411*(1-Assumptions_Overall!$G$156)+M1481*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M911*(1-Assumptions_Overall!$G$157),0)","v":1055.3529582259607},{"$f":"(N767+N1197+N1411*(1-Assumptions_Overall!$G$156)+N1481*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N911*(1-Assumptions_Overall!$G$157),0)","v":1011.6561110101914},{"$f":"(O767+O1197+O1411*(1-Assumptions_Overall!$G$156)+O1481*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O911*(1-Assumptions_Overall!$G$157),0)","v":965.26999661436992},{"$f":"(P767+P1197+P1411*(1-Assumptions_Overall!$G$156)+P1481*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P911*(1-Assumptions_Overall!$G$157),0)","v":845.43093255335123},{"$f":"(Q767+Q1197+Q1411*(1-Assumptions_Overall!$G$156)+Q1481*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q911*(1-Assumptions_Overall!$G$157),0)","v":875.44560660904858},{"$f":"(R767+R1197+R1411*(1-Assumptions_Overall!$G$156)+R1481*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R911*(1-Assumptions_Overall!$G$157),0)","v":835.32127675893582},{"$f":"(S767+S1197+S1411*(1-Assumptions_Overall!$G$156)+S1481*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S911*(1-Assumptions_Overall!$G$157),0)","v":8523.2564317533688},{"$f":"(T767+T1197+T1411*(1-Assumptions_Overall!$G$156)+T1481*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T911*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U767+U1197+U1411*(1-Assumptions_Overall!$G$156)+U1481*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U911*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V767+V1197+V1411*(1-Assumptions_Overall!$G$156)+V1481*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V911*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W767+W1197+W1411*(1-Assumptions_Overall!$G$156)+W1481*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W911*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,71,{"$f":"VLOOKUP($C1554,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},{"$f":"IF(VLOOKUP($C1554,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,7.4676526121171927E-2,-10927.517727908355,{"$f":"(J768+J1198+J1412*(1-Assumptions_Overall!$G$156)+J1482*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J912*(1-Assumptions_Overall!$G$157),0)","v":1342.7884822623091},{"$f":"(K768+K1198+K1412*(1-Assumptions_Overall!$G$156)+K1482*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K912*(1-Assumptions_Overall!$G$157),0)","v":1357.3987582791146},{"$f":"(L768+L1198+L1412*(1-Assumptions_Overall!$G$156)+L1482*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L912*(1-Assumptions_Overall!$G$157),0)","v":1135.3797533642503},{"$f":"(M768+M1198+M1412*(1-Assumptions_Overall!$G$156)+M1482*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M912*(1-Assumptions_Overall!$G$157),0)","v":1077.5829980155333},{"$f":"(N768+N1198+N1412*(1-Assumptions_Overall!$G$156)+N1482*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N912*(1-Assumptions_Overall!$G$157),0)","v":1035.3463556576323},{"$f":"(O768+O1198+O1412*(1-Assumptions_Overall!$G$156)+O1482*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O912*(1-Assumptions_Overall!$G$157),0)","v":983.43567175758676},{"$f":"(P768+P1198+P1412*(1-Assumptions_Overall!$G$156)+P1482*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P912*(1-Assumptions_Overall!$G$157),0)","v":938.68767006941323},{"$f":"(Q768+Q1198+Q1412*(1-Assumptions_Overall!$G$156)+Q1482*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q912*(1-Assumptions_Overall!$G$157),0)","v":755.72252519206904},{"$f":"(R768+R1198+R1412*(1-Assumptions_Overall!$G$156)+R1482*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R912*(1-Assumptions_Overall!$G$157),0)","v":849.00886677220331},{"$f":"(S768+S1198+S1412*(1-Assumptions_Overall!$G$156)+S1482*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S912*(1-Assumptions_Overall!$G$157),0)","v":8185.8080801109354},{"$f":"(T768+T1198+T1412*(1-Assumptions_Overall!$G$156)+T1482*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T912*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U768+U1198+U1412*(1-Assumptions_Overall!$G$156)+U1482*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U912*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V768+V1198+V1412*(1-Assumptions_Overall!$G$156)+V1482*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V912*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W768+W1198+W1412*(1-Assumptions_Overall!$G$156)+W1482*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W912*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,74,{"$f":"VLOOKUP($C1555,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},{"$f":"IF(VLOOKUP($C1555,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,6.8753645956748377E-2,-516.18399249477966,{"$f":"(J769+J1199+J1413*(1-Assumptions_Overall!$G$156)+J1483*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J913*(1-Assumptions_Overall!$G$157),0)","v":61.844780035207954},{"$f":"(K769+K1199+K1413*(1-Assumptions_Overall!$G$156)+K1483*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K913*(1-Assumptions_Overall!$G$157),0)","v":66.486965687636967},{"$f":"(L769+L1199+L1413*(1-Assumptions_Overall!$G$156)+L1483*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L913*(1-Assumptions_Overall!$G$157),0)","v":50.056770530781492},{"$f":"(M769+M1199+M1413*(1-Assumptions_Overall!$G$156)+M1483*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M913*(1-Assumptions_Overall!$G$157),0)","v":47.897071156710467},{"$f":"(N769+N1199+N1413*(1-Assumptions_Overall!$G$156)+N1483*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N913*(1-Assumptions_Overall!$G$157),0)","v":46.01582436512652},{"$f":"(O769+O1199+O1413*(1-Assumptions_Overall!$G$156)+O1483*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O913*(1-Assumptions_Overall!$G$157),0)","v":37.357116687991351},{"$f":"(P769+P1199+P1413*(1-Assumptions_Overall!$G$156)+P1483*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P913*(1-Assumptions_Overall!$G$157),0)","v":41.645746637665184},{"$f":"(Q769+Q1199+Q1413*(1-Assumptions_Overall!$G$156)+Q1483*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q913*(1-Assumptions_Overall!$G$157),0)","v":39.757971938033378},{"$f":"(R769+R1199+R1413*(1-Assumptions_Overall!$G$156)+R1483*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R913*(1-Assumptions_Overall!$G$157),0)","v":37.955984197105948},{"$f":"(S769+S1199+S1413*(1-Assumptions_Overall!$G$156)+S1483*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S913*(1-Assumptions_Overall!$G$157),0)","v":377.12721298403432},{"$f":"(T769+T1199+T1413*(1-Assumptions_Overall!$G$156)+T1483*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T913*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U769+U1199+U1413*(1-Assumptions_Overall!$G$156)+U1483*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U913*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V769+V1199+V1413*(1-Assumptions_Overall!$G$156)+V1483*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V913*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W769+W1199+W1413*(1-Assumptions_Overall!$G$156)+W1483*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W913*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,98,{"$f":"VLOOKUP($C1556,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},{"$f":"IF(VLOOKUP($C1556,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,7.0654132345423726E-2,-5093.6646806560329,{"$f":"(J770+J1200+J1414*(1-Assumptions_Overall!$G$156)+J1484*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J914*(1-Assumptions_Overall!$G$157),0)","v":666.14164355176058},{"$f":"(K770+K1200+K1414*(1-Assumptions_Overall!$G$156)+K1484*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K914*(1-Assumptions_Overall!$G$157),0)","v":719.15808211501633},{"$f":"(L770+L1200+L1414*(1-Assumptions_Overall!$G$156)+L1484*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L914*(1-Assumptions_Overall!$G$157),0)","v":524.79690545458334},{"$f":"(M770+M1200+M1414*(1-Assumptions_Overall!$G$156)+M1484*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M914*(1-Assumptions_Overall!$G$157),0)","v":498.57396759877622},{"$f":"(N770+N1200+N1414*(1-Assumptions_Overall!$G$156)+N1484*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N914*(1-Assumptions_Overall!$G$157),0)","v":475.1387657986844},{"$f":"(O770+O1200+O1414*(1-Assumptions_Overall!$G$156)+O1484*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O914*(1-Assumptions_Overall!$G$157),0)","v":393.18812762835336},{"$f":"(P770+P1200+P1414*(1-Assumptions_Overall!$G$156)+P1484*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P914*(1-Assumptions_Overall!$G$157),0)","v":423.12846948366587},{"$f":"(Q770+Q1200+Q1414*(1-Assumptions_Overall!$G$156)+Q1484*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q914*(1-Assumptions_Overall!$G$157),0)","v":400.47507290020462},{"$f":"(R770+R1200+R1414*(1-Assumptions_Overall!$G$156)+R1484*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R914*(1-Assumptions_Overall!$G$157),0)","v":379.03645922910016},{"$f":"(S770+S1200+S1414*(1-Assumptions_Overall!$G$156)+S1484*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S914*(1-Assumptions_Overall!$G$157),0)","v":3441.7254280020306},{"$f":"(T770+T1200+T1414*(1-Assumptions_Overall!$G$156)+T1484*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T914*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U770+U1200+U1414*(1-Assumptions_Overall!$G$156)+U1484*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U914*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V770+V1200+V1414*(1-Assumptions_Overall!$G$156)+V1484*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V914*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W770+W1200+W1414*(1-Assumptions_Overall!$G$156)+W1484*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W914*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,114,{"$f":"VLOOKUP($C1557,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},{"$f":"IF(VLOOKUP($C1557,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,6.4684294019570432E-2,-19040.371798628195,{"$f":"(J771+J1201+J1415*(1-Assumptions_Overall!$G$156)+J1485*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J915*(1-Assumptions_Overall!$G$157),0)","v":2286.4823068571723},{"$f":"(K771+K1201+K1415*(1-Assumptions_Overall!$G$156)+K1485*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K915*(1-Assumptions_Overall!$G$157),0)","v":2507.0437997573622},{"$f":"(L771+L1201+L1415*(1-Assumptions_Overall!$G$156)+L1485*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L915*(1-Assumptions_Overall!$G$157),0)","v":1730.2947180984972},{"$f":"(M771+M1201+M1415*(1-Assumptions_Overall!$G$156)+M1485*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M915*(1-Assumptions_Overall!$G$157),0)","v":1659.7624880224801},{"$f":"(N771+N1201+N1415*(1-Assumptions_Overall!$G$156)+N1485*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N915*(1-Assumptions_Overall!$G$157),0)","v":1595.107593169846},{"$f":"(O771+O1201+O1415*(1-Assumptions_Overall!$G$156)+O1485*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O915*(1-Assumptions_Overall!$G$157),0)","v":1385.4131085309264},{"$f":"(P771+P1201+P1415*(1-Assumptions_Overall!$G$156)+P1485*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P915*(1-Assumptions_Overall!$G$157),0)","v":1446.2154374565343},{"$f":"(Q771+Q1201+Q1415*(1-Assumptions_Overall!$G$156)+Q1485*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q915*(1-Assumptions_Overall!$G$157),0)","v":1379.9605877704539},{"$f":"(R771+R1201+R1415*(1-Assumptions_Overall!$G$156)+R1485*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R915*(1-Assumptions_Overall!$G$157),0)","v":1316.7474401954305},{"$f":"(S771+S1201+S1415*(1-Assumptions_Overall!$G$156)+S1485*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S915*(1-Assumptions_Overall!$G$157),0)","v":13702.162422919699},{"$f":"(T771+T1201+T1415*(1-Assumptions_Overall!$G$156)+T1485*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T915*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U771+U1201+U1415*(1-Assumptions_Overall!$G$156)+U1485*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U915*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V771+V1201+V1415*(1-Assumptions_Overall!$G$156)+V1485*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V915*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W771+W1201+W1415*(1-Assumptions_Overall!$G$156)+W1485*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W915*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,118,{"$f":"VLOOKUP($C1558,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},{"$f":"IF(VLOOKUP($C1558,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,6.8964703026198393E-2,-5755.9384823474475,{"$f":"(J772+J1202+J1416*(1-Assumptions_Overall!$G$156)+J1486*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J916*(1-Assumptions_Overall!$G$157),0)","v":756.81730899713534},{"$f":"(K772+K1202+K1416*(1-Assumptions_Overall!$G$156)+K1486*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K916*(1-Assumptions_Overall!$G$157),0)","v":845.44610304197067},{"$f":"(L772+L1202+L1416*(1-Assumptions_Overall!$G$156)+L1486*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L916*(1-Assumptions_Overall!$G$157),0)","v":576.32105597008797},{"$f":"(M772+M1202+M1416*(1-Assumptions_Overall!$G$156)+M1486*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M916*(1-Assumptions_Overall!$G$157),0)","v":549.86943629685447},{"$f":"(N772+N1202+N1416*(1-Assumptions_Overall!$G$156)+N1486*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N916*(1-Assumptions_Overall!$G$157),0)","v":521.73687143993834},{"$f":"(O772+O1202+O1416*(1-Assumptions_Overall!$G$156)+O1486*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O916*(1-Assumptions_Overall!$G$157),0)","v":493.73723153624576},{"$f":"(P772+P1202+P1416*(1-Assumptions_Overall!$G$156)+P1486*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P916*(1-Assumptions_Overall!$G$157),0)","v":399.62244282705194},{"$f":"(Q772+Q1202+Q1416*(1-Assumptions_Overall!$G$156)+Q1486*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q916*(1-Assumptions_Overall!$G$157),0)","v":439.20142092433161},{"$f":"(R772+R1202+R1416*(1-Assumptions_Overall!$G$156)+R1486*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R916*(1-Assumptions_Overall!$G$157),0)","v":415.6413400647906},{"$f":"(S772+S1202+S1416*(1-Assumptions_Overall!$G$156)+S1486*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S916*(1-Assumptions_Overall!$G$157),0)","v":3846.1365004675536},{"$f":"(T772+T1202+T1416*(1-Assumptions_Overall!$G$156)+T1486*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T916*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U772+U1202+U1416*(1-Assumptions_Overall!$G$156)+U1486*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U916*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V772+V1202+V1416*(1-Assumptions_Overall!$G$156)+V1486*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V916*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W772+W1202+W1416*(1-Assumptions_Overall!$G$156)+W1486*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W916*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,115,{"$f":"VLOOKUP($C1559,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},{"$f":"IF(VLOOKUP($C1559,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,6.7327205875187923E-2,-6651.9559787534808,{"$f":"(J773+J1203+J1417*(1-Assumptions_Overall!$G$156)+J1487*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J917*(1-Assumptions_Overall!$G$157),0)","v":831.86024486480187},{"$f":"(K773+K1203+K1417*(1-Assumptions_Overall!$G$156)+K1487*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K917*(1-Assumptions_Overall!$G$157),0)","v":949.21648663737403},{"$f":"(L773+L1203+L1417*(1-Assumptions_Overall!$G$156)+L1487*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L917*(1-Assumptions_Overall!$G$157),0)","v":613.14168167728678},{"$f":"(M773+M1203+M1417*(1-Assumptions_Overall!$G$156)+M1487*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M917*(1-Assumptions_Overall!$G$157),0)","v":589.88218491491273},{"$f":"(N773+N1203+N1417*(1-Assumptions_Overall!$G$156)+N1487*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N917*(1-Assumptions_Overall!$G$157),0)","v":564.77087036355442},{"$f":"(O773+O1203+O1417*(1-Assumptions_Overall!$G$156)+O1487*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O917*(1-Assumptions_Overall!$G$157),0)","v":538.94301711071785},{"$f":"(P773+P1203+P1417*(1-Assumptions_Overall!$G$156)+P1487*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P917*(1-Assumptions_Overall!$G$157),0)","v":453.02419984526313},{"$f":"(Q773+Q1203+Q1417*(1-Assumptions_Overall!$G$156)+Q1487*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q917*(1-Assumptions_Overall!$G$157),0)","v":488.07010449715227},{"$f":"(R773+R1203+R1417*(1-Assumptions_Overall!$G$156)+R1487*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R917*(1-Assumptions_Overall!$G$157),0)","v":465.76077870185998},{"$f":"(S773+S1203+S1417*(1-Assumptions_Overall!$G$156)+S1487*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S917*(1-Assumptions_Overall!$G$157),0)","v":4743.0757978046749},{"$f":"(T773+T1203+T1417*(1-Assumptions_Overall!$G$156)+T1487*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T917*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U773+U1203+U1417*(1-Assumptions_Overall!$G$156)+U1487*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U917*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V773+V1203+V1417*(1-Assumptions_Overall!$G$156)+V1487*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V917*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W773+W1203+W1417*(1-Assumptions_Overall!$G$156)+W1487*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W917*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,112,{"$f":"VLOOKUP($C1560,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},{"$f":"IF(VLOOKUP($C1560,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,6.7332400570652595E-2,-25030.053975690258,{"$f":"(J774+J1204+J1418*(1-Assumptions_Overall!$G$156)+J1488*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J918*(1-Assumptions_Overall!$G$157),0)","v":3061.723062208157},{"$f":"(K774+K1204+K1418*(1-Assumptions_Overall!$G$156)+K1488*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K918*(1-Assumptions_Overall!$G$157),0)","v":3420.2309411609449},{"$f":"(L774+L1204+L1418*(1-Assumptions_Overall!$G$156)+L1488*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L918*(1-Assumptions_Overall!$G$157),0)","v":2329.7593369163915},{"$f":"(M774+M1204+M1418*(1-Assumptions_Overall!$G$156)+M1488*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M918*(1-Assumptions_Overall!$G$157),0)","v":2240.7549684688706},{"$f":"(N774+N1204+N1418*(1-Assumptions_Overall!$G$156)+N1488*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N918*(1-Assumptions_Overall!$G$157),0)","v":2146.1336265270779},{"$f":"(O774+O1204+O1418*(1-Assumptions_Overall!$G$156)+O1488*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O918*(1-Assumptions_Overall!$G$157),0)","v":2048.1478714441132},{"$f":"(P774+P1204+P1418*(1-Assumptions_Overall!$G$156)+P1488*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P918*(1-Assumptions_Overall!$G$157),0)","v":1750.6902508110657},{"$f":"(Q774+Q1204+Q1418*(1-Assumptions_Overall!$G$156)+Q1488*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q918*(1-Assumptions_Overall!$G$157),0)","v":1856.3884352810346},{"$f":"(R774+R1204+R1418*(1-Assumptions_Overall!$G$156)+R1488*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R918*(1-Assumptions_Overall!$G$157),0)","v":1771.672561809848},{"$f":"(S774+S1204+S1418*(1-Assumptions_Overall!$G$156)+S1488*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S918*(1-Assumptions_Overall!$G$157),0)","v":18005.581673308301},{"$f":"(T774+T1204+T1418*(1-Assumptions_Overall!$G$156)+T1488*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T918*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U774+U1204+U1418*(1-Assumptions_Overall!$G$156)+U1488*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U918*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V774+V1204+V1418*(1-Assumptions_Overall!$G$156)+V1488*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V918*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W774+W1204+W1418*(1-Assumptions_Overall!$G$156)+W1488*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W918*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,133,{"$f":"VLOOKUP($C1561,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},{"$f":"IF(VLOOKUP($C1561,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,7.109051437353342E-2,-8190.7686356247123,{"$f":"(J775+J1205+J1419*(1-Assumptions_Overall!$G$156)+J1489*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J919*(1-Assumptions_Overall!$G$157),0)","v":1000.4688166014583},{"$f":"(K775+K1205+K1419*(1-Assumptions_Overall!$G$156)+K1489*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K919*(1-Assumptions_Overall!$G$157),0)","v":1059.055401896167},{"$f":"(L775+L1205+L1419*(1-Assumptions_Overall!$G$156)+L1489*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L919*(1-Assumptions_Overall!$G$157),0)","v":812.49434402691986},{"$f":"(M775+M1205+M1419*(1-Assumptions_Overall!$G$156)+M1489*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M919*(1-Assumptions_Overall!$G$157),0)","v":772.06903883999576},{"$f":"(N775+N1205+N1419*(1-Assumptions_Overall!$G$156)+N1489*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N919*(1-Assumptions_Overall!$G$157),0)","v":741.83568334283314},{"$f":"(O775+O1205+O1419*(1-Assumptions_Overall!$G$156)+O1489*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O919*(1-Assumptions_Overall!$G$157),0)","v":704.75060885812411},{"$f":"(P775+P1205+P1419*(1-Assumptions_Overall!$G$156)+P1489*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P919*(1-Assumptions_Overall!$G$157),0)","v":672.64605947571761},{"$f":"(Q775+Q1205+Q1419*(1-Assumptions_Overall!$G$156)+Q1489*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q919*(1-Assumptions_Overall!$G$157),0)","v":545.85000507133623},{"$f":"(R775+R1205+R1419*(1-Assumptions_Overall!$G$156)+R1489*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R919*(1-Assumptions_Overall!$G$157),0)","v":608.5086076425705},{"$f":"(S775+S1205+S1419*(1-Assumptions_Overall!$G$156)+S1489*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S919*(1-Assumptions_Overall!$G$157),0)","v":6028.9899706497963},{"$f":"(T775+T1205+T1419*(1-Assumptions_Overall!$G$156)+T1489*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T919*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U775+U1205+U1419*(1-Assumptions_Overall!$G$156)+U1489*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U919*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V775+V1205+V1419*(1-Assumptions_Overall!$G$156)+V1489*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V919*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W775+W1205+W1419*(1-Assumptions_Overall!$G$156)+W1489*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W919*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,105,{"$f":"VLOOKUP($C1562,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},{"$f":"IF(VLOOKUP($C1562,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,7.1079182854984158E-2,-12953.296415435036,{"$f":"(J776+J1206+J1420*(1-Assumptions_Overall!$G$156)+J1490*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J920*(1-Assumptions_Overall!$G$157),0)","v":1540.9446976119507},{"$f":"(K776+K1206+K1420*(1-Assumptions_Overall!$G$156)+K1490*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K920*(1-Assumptions_Overall!$G$157),0)","v":1556.3613732275985},{"$f":"(L776+L1206+L1420*(1-Assumptions_Overall!$G$156)+L1490*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L920*(1-Assumptions_Overall!$G$157),0)","v":1302.0435888110815},{"$f":"(M776+M1206+M1420*(1-Assumptions_Overall!$G$156)+M1490*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M920*(1-Assumptions_Overall!$G$157),0)","v":1237.2649794009726},{"$f":"(N776+N1206+N1420*(1-Assumptions_Overall!$G$156)+N1490*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N920*(1-Assumptions_Overall!$G$157),0)","v":1188.7458444220606},{"$f":"(O776+O1206+O1420*(1-Assumptions_Overall!$G$156)+O1490*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O920*(1-Assumptions_Overall!$G$157),0)","v":1129.4460845390415},{"$f":"(P776+P1206+P1420*(1-Assumptions_Overall!$G$156)+P1490*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P920*(1-Assumptions_Overall!$G$157),0)","v":1078.0626185393071},{"$f":"(Q776+Q1206+Q1420*(1-Assumptions_Overall!$G$156)+Q1490*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q920*(1-Assumptions_Overall!$G$157),0)","v":876.56793498409547},{"$f":"(R776+R1206+R1420*(1-Assumptions_Overall!$G$156)+R1490*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R920*(1-Assumptions_Overall!$G$157),0)","v":975.4657241880509},{"$f":"(S776+S1206+S1420*(1-Assumptions_Overall!$G$156)+S1490*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S920*(1-Assumptions_Overall!$G$157),0)","v":9673.7979043282321},{"$f":"(T776+T1206+T1420*(1-Assumptions_Overall!$G$156)+T1490*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T920*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U776+U1206+U1420*(1-Assumptions_Overall!$G$156)+U1490*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U920*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V776+V1206+V1420*(1-Assumptions_Overall!$G$156)+V1490*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V920*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W776+W1206+W1420*(1-Assumptions_Overall!$G$156)+W1490*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W920*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,104,{"$f":"VLOOKUP($C1563,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},{"$f":"IF(VLOOKUP($C1563,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,7.0235786857714144E-2,-4811.2243828758719,{"$f":"(J777+J1207+J1421*(1-Assumptions_Overall!$G$156)+J1491*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J921*(1-Assumptions_Overall!$G$157),0)","v":693.85982546462992},{"$f":"(K777+K1207+K1421*(1-Assumptions_Overall!$G$156)+K1491*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K921*(1-Assumptions_Overall!$G$157),0)","v":903.42129647129127},{"$f":"(L777+L1207+L1421*(1-Assumptions_Overall!$G$156)+L1491*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L921*(1-Assumptions_Overall!$G$157),0)","v":460.88633211829733},{"$f":"(M777+M1207+M1421*(1-Assumptions_Overall!$G$156)+M1491*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M921*(1-Assumptions_Overall!$G$157),0)","v":436.06544145752747},{"$f":"(N777+N1207+N1421*(1-Assumptions_Overall!$G$156)+N1491*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N921*(1-Assumptions_Overall!$G$157),0)","v":415.60263241277289},{"$f":"(O777+O1207+O1421*(1-Assumptions_Overall!$G$156)+O1491*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O921*(1-Assumptions_Overall!$G$157),0)","v":391.41899246997764},{"$f":"(P777+P1207+P1421*(1-Assumptions_Overall!$G$156)+P1491*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P921*(1-Assumptions_Overall!$G$157),0)","v":370.43175814859364},{"$f":"(Q777+Q1207+Q1421*(1-Assumptions_Overall!$G$156)+Q1491*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q921*(1-Assumptions_Overall!$G$157),0)","v":295.96498172170686},{"$f":"(R777+R1207+R1421*(1-Assumptions_Overall!$G$156)+R1491*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R921*(1-Assumptions_Overall!$G$157),0)","v":329.37917344197774},{"$f":"(S777+S1207+S1421*(1-Assumptions_Overall!$G$156)+S1491*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S921*(1-Assumptions_Overall!$G$157),0)","v":3012.9485503496735},{"$f":"(T777+T1207+T1421*(1-Assumptions_Overall!$G$156)+T1491*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T921*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U777+U1207+U1421*(1-Assumptions_Overall!$G$156)+U1491*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U921*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V777+V1207+V1421*(1-Assumptions_Overall!$G$156)+V1491*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V921*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W777+W1207+W1421*(1-Assumptions_Overall!$G$156)+W1491*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W921*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,106,{"$f":"VLOOKUP($C1564,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},{"$f":"IF(VLOOKUP($C1564,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,7.3050091386079874E-2,-13654.52749957889,{"$f":"(J778+J1208+J1422*(1-Assumptions_Overall!$G$156)+J1492*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J922*(1-Assumptions_Overall!$G$157),0)","v":1758.0184352766096},{"$f":"(K778+K1208+K1422*(1-Assumptions_Overall!$G$156)+K1492*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K922*(1-Assumptions_Overall!$G$157),0)","v":2002.0905470576686},{"$f":"(L778+L1208+L1422*(1-Assumptions_Overall!$G$156)+L1492*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L922*(1-Assumptions_Overall!$G$157),0)","v":1348.2026314599507},{"$f":"(M778+M1208+M1422*(1-Assumptions_Overall!$G$156)+M1492*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M922*(1-Assumptions_Overall!$G$157),0)","v":1282.5388642104429},{"$f":"(N778+N1208+N1422*(1-Assumptions_Overall!$G$156)+N1492*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N922*(1-Assumptions_Overall!$G$157),0)","v":1232.2403553714621},{"$f":"(O778+O1208+O1422*(1-Assumptions_Overall!$G$156)+O1492*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O922*(1-Assumptions_Overall!$G$157),0)","v":1170.7611642982838},{"$f":"(P778+P1208+P1422*(1-Assumptions_Overall!$G$156)+P1492*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P922*(1-Assumptions_Overall!$G$157),0)","v":1117.4927915162802},{"$f":"(Q778+Q1208+Q1422*(1-Assumptions_Overall!$G$156)+Q1492*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q922*(1-Assumptions_Overall!$G$157),0)","v":908.49859513019464},{"$f":"(R778+R1208+R1422*(1-Assumptions_Overall!$G$156)+R1492*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R922*(1-Assumptions_Overall!$G$157),0)","v":1011.128203546823},{"$f":"(S778+S1208+S1422*(1-Assumptions_Overall!$G$156)+S1492*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S922*(1-Assumptions_Overall!$G$157),0)","v":9817.5475648356241},{"$f":"(T778+T1208+T1422*(1-Assumptions_Overall!$G$156)+T1492*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T922*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U778+U1208+U1422*(1-Assumptions_Overall!$G$156)+U1492*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U922*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V778+V1208+V1422*(1-Assumptions_Overall!$G$156)+V1492*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V922*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W778+W1208+W1422*(1-Assumptions_Overall!$G$156)+W1492*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W922*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,136,{"$f":"VLOOKUP($C1565,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},{"$f":"IF(VLOOKUP($C1565,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,{"$f":"IFERROR(IRR(I1565:W1565),0)","v":7.092866196225267E-2},-7810.9351317134578,{"$f":"(J779+J1209+J1423*(1-Assumptions_Overall!$G$156)+J1493*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J923*(1-Assumptions_Overall!$G$157),0)","v":994.39636551870967},{"$f":"(K779+K1209+K1423*(1-Assumptions_Overall!$G$156)+K1493*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K923*(1-Assumptions_Overall!$G$157),0)","v":1132.6889373830531},{"$f":"(L779+L1209+L1423*(1-Assumptions_Overall!$G$156)+L1493*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L923*(1-Assumptions_Overall!$G$157),0)","v":753.07146474167519},{"$f":"(M779+M1209+M1423*(1-Assumptions_Overall!$G$156)+M1493*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M923*(1-Assumptions_Overall!$G$157),0)","v":724.37453590671976},{"$f":"(N779+N1209+N1423*(1-Assumptions_Overall!$G$156)+N1493*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N923*(1-Assumptions_Overall!$G$157),0)","v":692.27286700686977},{"$f":"(O779+O1209+O1423*(1-Assumptions_Overall!$G$156)+O1493*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O923*(1-Assumptions_Overall!$G$157),0)","v":660.72256291689018},{"$f":"(P779+P1209+P1423*(1-Assumptions_Overall!$G$156)+P1493*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P923*(1-Assumptions_Overall!$G$157),0)","v":519.91540114270629},{"$f":"(Q779+Q1209+Q1423*(1-Assumptions_Overall!$G$156)+Q1493*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q923*(1-Assumptions_Overall!$G$157),0)","v":596.97659213548116},{"$f":"(R779+R1209+R1423*(1-Assumptions_Overall!$G$156)+R1493*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R923*(1-Assumptions_Overall!$G$157),0)","v":569.78623466219233},{"$f":"(S779+S1209+S1423*(1-Assumptions_Overall!$G$156)+S1493*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S923*(1-Assumptions_Overall!$G$157),0)","v":5609.8641053956844},{"$f":"(T779+T1209+T1423*(1-Assumptions_Overall!$G$156)+T1493*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T923*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U779+U1209+U1423*(1-Assumptions_Overall!$G$156)+U1493*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U923*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V779+V1209+V1423*(1-Assumptions_Overall!$G$156)+V1493*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V923*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W779+W1209+W1423*(1-Assumptions_Overall!$G$156)+W1493*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W923*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,142,{"$f":"VLOOKUP($C1566,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},{"$f":"IF(VLOOKUP($C1566,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,7.3235514081488873E-2,-8901.7390403816735,{"$f":"(J780+J1210+J1424*(1-Assumptions_Overall!$G$156)+J1494*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J924*(1-Assumptions_Overall!$G$157),0)","v":1085.0529213940545},{"$f":"(K780+K1210+K1424*(1-Assumptions_Overall!$G$156)+K1494*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K924*(1-Assumptions_Overall!$G$157),0)","v":1118.9215899345372},{"$f":"(L780+L1210+L1424*(1-Assumptions_Overall!$G$156)+L1494*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L924*(1-Assumptions_Overall!$G$157),0)","v":913.71875839164113},{"$f":"(M780+M1210+M1424*(1-Assumptions_Overall!$G$156)+M1494*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M924*(1-Assumptions_Overall!$G$157),0)","v":867.67373039459096},{"$f":"(N780+N1210+N1424*(1-Assumptions_Overall!$G$156)+N1494*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N924*(1-Assumptions_Overall!$G$157),0)","v":833.58059315387334},{"$f":"(O780+O1210+O1424*(1-Assumptions_Overall!$G$156)+O1494*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O924*(1-Assumptions_Overall!$G$157),0)","v":791.10312642166127},{"$f":"(P780+P1210+P1424*(1-Assumptions_Overall!$G$156)+P1494*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P924*(1-Assumptions_Overall!$G$157),0)","v":755.22423402823256},{"$f":"(Q780+Q1210+Q1424*(1-Assumptions_Overall!$G$156)+Q1494*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q924*(1-Assumptions_Overall!$G$157),0)","v":584.4742984131608},{"$f":"(R780+R1210+R1424*(1-Assumptions_Overall!$G$156)+R1494*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R924*(1-Assumptions_Overall!$G$157),0)","v":682.23985977029565},{"$f":"(S780+S1210+S1424*(1-Assumptions_Overall!$G$156)+S1494*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S924*(1-Assumptions_Overall!$G$157),0)","v":6628.5047751443726},{"$f":"(T780+T1210+T1424*(1-Assumptions_Overall!$G$156)+T1494*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T924*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U780+U1210+U1424*(1-Assumptions_Overall!$G$156)+U1494*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U924*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V780+V1210+V1424*(1-Assumptions_Overall!$G$156)+V1494*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V924*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W780+W1210+W1424*(1-Assumptions_Overall!$G$156)+W1494*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W924*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,140,{"$f":"VLOOKUP($C1567,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},{"$f":"IF(VLOOKUP($C1567,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,7.2206518152224453E-2,-11716.402697570185,{"$f":"(J781+J1211+J1425*(1-Assumptions_Overall!$G$156)+J1495*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J925*(1-Assumptions_Overall!$G$157),0)","v":1517.762990357558},{"$f":"(K781+K1211+K1425*(1-Assumptions_Overall!$G$156)+K1495*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K925*(1-Assumptions_Overall!$G$157),0)","v":1534.6706241960301},{"$f":"(L781+L1211+L1425*(1-Assumptions_Overall!$G$156)+L1495*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L925*(1-Assumptions_Overall!$G$157),0)","v":1261.1052794288009},{"$f":"(M781+M1211+M1425*(1-Assumptions_Overall!$G$156)+M1495*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M925*(1-Assumptions_Overall!$G$157),0)","v":1184.8401715967175},{"$f":"(N781+N1211+N1425*(1-Assumptions_Overall!$G$156)+N1495*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N925*(1-Assumptions_Overall!$G$157),0)","v":1129.2763444652333},{"$f":"(O781+O1211+O1425*(1-Assumptions_Overall!$G$156)+O1495*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O925*(1-Assumptions_Overall!$G$157),0)","v":1061.4105189826128},{"$f":"(P781+P1211+P1425*(1-Assumptions_Overall!$G$156)+P1495*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P925*(1-Assumptions_Overall!$G$157),0)","v":1004.5676229516871},{"$f":"(Q781+Q1211+Q1425*(1-Assumptions_Overall!$G$156)+Q1495*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q925*(1-Assumptions_Overall!$G$157),0)","v":738.34872153136575},{"$f":"(R781+R1211+R1425*(1-Assumptions_Overall!$G$156)+R1495*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R925*(1-Assumptions_Overall!$G$157),0)","v":890.53409712608448},{"$f":"(S781+S1211+S1425*(1-Assumptions_Overall!$G$156)+S1495*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S925*(1-Assumptions_Overall!$G$157),0)","v":8104.7168978454611},{"$f":"(T781+T1211+T1425*(1-Assumptions_Overall!$G$156)+T1495*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T925*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U781+U1211+U1425*(1-Assumptions_Overall!$G$156)+U1495*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U925*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V781+V1211+V1425*(1-Assumptions_Overall!$G$156)+V1495*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V925*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W781+W1211+W1425*(1-Assumptions_Overall!$G$156)+W1495*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W925*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,134,{"$f":"VLOOKUP($C1568,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},{"$f":"IF(VLOOKUP($C1568,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,7.0133823660845529E-2,-23978.207349474484,{"$f":"(J782+J1212+J1426*(1-Assumptions_Overall!$G$156)+J1496*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J926*(1-Assumptions_Overall!$G$157),0)","v":3314.9718245493827},{"$f":"(K782+K1212+K1426*(1-Assumptions_Overall!$G$156)+K1496*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K926*(1-Assumptions_Overall!$G$157),0)","v":4245.2459467529025},{"$f":"(L782+L1212+L1426*(1-Assumptions_Overall!$G$156)+L1496*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L926*(1-Assumptions_Overall!$G$157),0)","v":2169.2562418837165},{"$f":"(M782+M1212+M1426*(1-Assumptions_Overall!$G$156)+M1496*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M926*(1-Assumptions_Overall!$G$157),0)","v":2071.396400773905},{"$f":"(N782+N1212+N1426*(1-Assumptions_Overall!$G$156)+N1496*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N926*(1-Assumptions_Overall!$G$157),0)","v":1990.2882294610256},{"$f":"(O782+O1212+O1426*(1-Assumptions_Overall!$G$156)+O1496*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O926*(1-Assumptions_Overall!$G$157),0)","v":1893.0608422350431},{"$f":"(P782+P1212+P1426*(1-Assumptions_Overall!$G$156)+P1496*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P926*(1-Assumptions_Overall!$G$157),0)","v":1806.7007571894992},{"$f":"(Q782+Q1212+Q1426*(1-Assumptions_Overall!$G$156)+Q1496*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q926*(1-Assumptions_Overall!$G$157),0)","v":1536.4302592142321},{"$f":"(R782+R1212+R1426*(1-Assumptions_Overall!$G$156)+R1496*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R926*(1-Assumptions_Overall!$G$157),0)","v":1637.32498706818},{"$f":"(S782+S1212+S1426*(1-Assumptions_Overall!$G$156)+S1496*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S926*(1-Assumptions_Overall!$G$157),0)","v":16226.059367234904},{"$f":"(T782+T1212+T1426*(1-Assumptions_Overall!$G$156)+T1496*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T926*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U782+U1212+U1426*(1-Assumptions_Overall!$G$156)+U1496*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U926*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V782+V1212+V1426*(1-Assumptions_Overall!$G$156)+V1496*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V926*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W782+W1212+W1426*(1-Assumptions_Overall!$G$156)+W1496*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W926*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,135,{"$f":"VLOOKUP($C1569,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},{"$f":"IF(VLOOKUP($C1569,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,7.0747276202378417E-2,{"$f":"-(I856*(1+$I$1534))*E1569","v":-17394.426615012766},{"$f":"(J783+J1213+J1427*(1-Assumptions_Overall!$G$156)+J1497*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J927*(1-Assumptions_Overall!$G$157),0)","v":2384.0890852188259},{"$f":"(K783+K1213+K1427*(1-Assumptions_Overall!$G$156)+K1497*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K927*(1-Assumptions_Overall!$G$157),0)","v":3016.3551741393626},{"$f":"(L783+L1213+L1427*(1-Assumptions_Overall!$G$156)+L1497*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L927*(1-Assumptions_Overall!$G$157),0)","v":1594.4964852284465},{"$f":"(M783+M1213+M1427*(1-Assumptions_Overall!$G$156)+M1497*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M927*(1-Assumptions_Overall!$G$157),0)","v":1522.0374281896407},{"$f":"(N783+N1213+N1427*(1-Assumptions_Overall!$G$156)+N1497*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N927*(1-Assumptions_Overall!$G$157),0)","v":1462.4181623253121},{"$f":"(O783+O1213+O1427*(1-Assumptions_Overall!$G$156)+O1497*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O927*(1-Assumptions_Overall!$G$157),0)","v":1391.0537107931341},{"$f":"(P783+P1213+P1427*(1-Assumptions_Overall!$G$156)+P1497*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P927*(1-Assumptions_Overall!$G$157),0)","v":1327.6141622893713},{"$f":"(Q783+Q1213+Q1427*(1-Assumptions_Overall!$G$156)+Q1497*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q927*(1-Assumptions_Overall!$G$157),0)","v":1130.6717869453778},{"$f":"(R783+R1213+R1427*(1-Assumptions_Overall!$G$156)+R1497*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R927*(1-Assumptions_Overall!$G$157),0)","v":1203.2601249402353},{"$f":"(S783+S1213+S1427*(1-Assumptions_Overall!$G$156)+S1497*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S927*(1-Assumptions_Overall!$G$157),0)","v":11866.844083784057},{"$f":"(T783+T1213+T1427*(1-Assumptions_Overall!$G$156)+T1497*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T927*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U783+U1213+U1427*(1-Assumptions_Overall!$G$156)+U1497*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U927*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V783+V1213+V1427*(1-Assumptions_Overall!$G$156)+V1497*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V927*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W783+W1213+W1427*(1-Assumptions_Overall!$G$156)+W1497*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W927*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,147,{"$f":"VLOOKUP($C1570,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},{"$f":"IF(VLOOKUP($C1570,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,7.8005564287572771E-2,-8862.7817579292368,{"$f":"(J784+J1214+J1428*(1-Assumptions_Overall!$G$156)+J1498*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J928*(1-Assumptions_Overall!$G$157),0)","v":1192.7457780135892},{"$f":"(K784+K1214+K1428*(1-Assumptions_Overall!$G$156)+K1498*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K928*(1-Assumptions_Overall!$G$157),0)","v":1203.7570540116205},{"$f":"(L784+L1214+L1428*(1-Assumptions_Overall!$G$156)+L1498*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L928*(1-Assumptions_Overall!$G$157),0)","v":992.26270360519754},{"$f":"(M784+M1214+M1428*(1-Assumptions_Overall!$G$156)+M1498*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M928*(1-Assumptions_Overall!$G$157),0)","v":934.34938327876239},{"$f":"(N784+N1214+N1428*(1-Assumptions_Overall!$G$156)+N1498*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N928*(1-Assumptions_Overall!$G$157),0)","v":890.39362868811861},{"$f":"(O784+O1214+O1428*(1-Assumptions_Overall!$G$156)+O1498*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O928*(1-Assumptions_Overall!$G$157),0)","v":839.04579067698842},{"$f":"(P784+P1214+P1428*(1-Assumptions_Overall!$G$156)+P1498*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P928*(1-Assumptions_Overall!$G$157),0)","v":794.14197670922431},{"$f":"(Q784+Q1214+Q1428*(1-Assumptions_Overall!$G$156)+Q1498*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q928*(1-Assumptions_Overall!$G$157),0)","v":645.43270148905481},{"$f":"(R784+R1214+R1428*(1-Assumptions_Overall!$G$156)+R1498*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R928*(1-Assumptions_Overall!$G$157),0)","v":706.76077441554889},{"$f":"(S784+S1214+S1428*(1-Assumptions_Overall!$G$156)+S1498*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S928*(1-Assumptions_Overall!$G$157),0)","v":6162.1223987357162},{"$f":"(T784+T1214+T1428*(1-Assumptions_Overall!$G$156)+T1498*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T928*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U784+U1214+U1428*(1-Assumptions_Overall!$G$156)+U1498*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U928*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V784+V1214+V1428*(1-Assumptions_Overall!$G$156)+V1498*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V928*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W784+W1214+W1428*(1-Assumptions_Overall!$G$156)+W1498*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W928*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,151,{"$f":"VLOOKUP($C1571,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},{"$f":"IF(VLOOKUP($C1571,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,7.2843277866319278E-2,-7596.6700782250591,{"$f":"(J785+J1215+J1429*(1-Assumptions_Overall!$G$156)+J1499*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J929*(1-Assumptions_Overall!$G$157),0)","v":1314.2090857487005},{"$f":"(K785+K1215+K1429*(1-Assumptions_Overall!$G$156)+K1499*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K929*(1-Assumptions_Overall!$G$157),0)","v":2102.2592367952489},{"$f":"(L785+L1215+L1429*(1-Assumptions_Overall!$G$156)+L1499*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L929*(1-Assumptions_Overall!$G$157),0)","v":630.28836220677329},{"$f":"(M785+M1215+M1429*(1-Assumptions_Overall!$G$156)+M1499*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M929*(1-Assumptions_Overall!$G$157),0)","v":598.8281259048897},{"$f":"(N785+N1215+N1429*(1-Assumptions_Overall!$G$156)+N1499*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N929*(1-Assumptions_Overall!$G$157),0)","v":570.39402106564182},{"$f":"(O785+O1215+O1429*(1-Assumptions_Overall!$G$156)+O1499*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O929*(1-Assumptions_Overall!$G$157),0)","v":539.77927921166565},{"$f":"(P785+P1215+P1429*(1-Assumptions_Overall!$G$156)+P1499*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P929*(1-Assumptions_Overall!$G$157),0)","v":509.64482736046625},{"$f":"(Q785+Q1215+Q1429*(1-Assumptions_Overall!$G$156)+Q1499*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q929*(1-Assumptions_Overall!$G$157),0)","v":482.29697404130519},{"$f":"(R785+R1215+R1429*(1-Assumptions_Overall!$G$156)+R1499*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R929*(1-Assumptions_Overall!$G$157),0)","v":422.8363855739716},{"$f":"(S785+S1215+S1429*(1-Assumptions_Overall!$G$156)+S1499*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S929*(1-Assumptions_Overall!$G$157),0)","v":4073.5279048672692},{"$f":"(T785+T1215+T1429*(1-Assumptions_Overall!$G$156)+T1499*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T929*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U785+U1215+U1429*(1-Assumptions_Overall!$G$156)+U1499*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U929*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V785+V1215+V1429*(1-Assumptions_Overall!$G$156)+V1499*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V929*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W785+W1215+W1429*(1-Assumptions_Overall!$G$156)+W1499*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W929*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,146,{"$f":"VLOOKUP($C1572,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},{"$f":"IF(VLOOKUP($C1572,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,8.0226314827427814E-2,-29120.568633196057,{"$f":"(J786+J1216+J1430*(1-Assumptions_Overall!$G$156)+J1500*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J930*(1-Assumptions_Overall!$G$157),0)","v":5199.5823928752898},{"$f":"(K786+K1216+K1430*(1-Assumptions_Overall!$G$156)+K1500*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K930*(1-Assumptions_Overall!$G$157),0)","v":8385.0571124634498},{"$f":"(L786+L1216+L1430*(1-Assumptions_Overall!$G$156)+L1500*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L930*(1-Assumptions_Overall!$G$157),0)","v":2552.1518509734437},{"$f":"(M786+M1216+M1430*(1-Assumptions_Overall!$G$156)+M1500*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M930*(1-Assumptions_Overall!$G$157),0)","v":2425.4632389231238},{"$f":"(N786+N1216+N1430*(1-Assumptions_Overall!$G$156)+N1500*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N930*(1-Assumptions_Overall!$G$157),0)","v":2307.5424015822382},{"$f":"(O786+O1216+O1430*(1-Assumptions_Overall!$G$156)+O1500*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O930*(1-Assumptions_Overall!$G$157),0)","v":2183.850132006115},{"$f":"(P786+P1216+P1430*(1-Assumptions_Overall!$G$156)+P1500*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P930*(1-Assumptions_Overall!$G$157),0)","v":2062.2827114359388},{"$f":"(Q786+Q1216+Q1430*(1-Assumptions_Overall!$G$156)+Q1500*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q930*(1-Assumptions_Overall!$G$157),0)","v":1951.7633170437475},{"$f":"(R786+R1216+R1430*(1-Assumptions_Overall!$G$156)+R1500*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R930*(1-Assumptions_Overall!$G$157),0)","v":1717.0439806421998},{"$f":"(S786+S1216+S1430*(1-Assumptions_Overall!$G$156)+S1500*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S930*(1-Assumptions_Overall!$G$157),0)","v":15707.593949445964},{"$f":"(T786+T1216+T1430*(1-Assumptions_Overall!$G$156)+T1500*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T930*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U786+U1216+U1430*(1-Assumptions_Overall!$G$156)+U1500*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U930*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V786+V1216+V1430*(1-Assumptions_Overall!$G$156)+V1500*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V930*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W786+W1216+W1430*(1-Assumptions_Overall!$G$156)+W1500*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W930*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,150,{"$f":"VLOOKUP($C1573,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},{"$f":"IF(VLOOKUP($C1573,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,7.077589468788581E-2,-5648.8059556032495,{"$f":"(J787+J1217+J1431*(1-Assumptions_Overall!$G$156)+J1501*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J931*(1-Assumptions_Overall!$G$157),0)","v":716.58930695103027},{"$f":"(K787+K1217+K1431*(1-Assumptions_Overall!$G$156)+K1501*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K931*(1-Assumptions_Overall!$G$157),0)","v":723.55525562844718},{"$f":"(L787+L1217+L1431*(1-Assumptions_Overall!$G$156)+L1501*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L931*(1-Assumptions_Overall!$G$157),0)","v":596.77190298895766},{"$f":"(M787+M1217+M1431*(1-Assumptions_Overall!$G$156)+M1501*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M931*(1-Assumptions_Overall!$G$157),0)","v":562.73003687385096},{"$f":"(N787+N1217+N1431*(1-Assumptions_Overall!$G$156)+N1501*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N931*(1-Assumptions_Overall!$G$157),0)","v":536.25080056098204},{"$f":"(O787+O1217+O1431*(1-Assumptions_Overall!$G$156)+O1501*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O931*(1-Assumptions_Overall!$G$157),0)","v":505.16916157340609},{"$f":"(P787+P1217+P1431*(1-Assumptions_Overall!$G$156)+P1501*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P931*(1-Assumptions_Overall!$G$157),0)","v":478.14739434519129},{"$f":"(Q787+Q1217+Q1431*(1-Assumptions_Overall!$G$156)+Q1501*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q931*(1-Assumptions_Overall!$G$157),0)","v":383.67880312105234},{"$f":"(R787+R1217+R1431*(1-Assumptions_Overall!$G$156)+R1501*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R931*(1-Assumptions_Overall!$G$157),0)","v":425.34323544684105},{"$f":"(S787+S1217+S1431*(1-Assumptions_Overall!$G$156)+S1501*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S931*(1-Assumptions_Overall!$G$157),0)","v":3903.7426653616394},{"$f":"(T787+T1217+T1431*(1-Assumptions_Overall!$G$156)+T1501*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T931*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U787+U1217+U1431*(1-Assumptions_Overall!$G$156)+U1501*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U931*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V787+V1217+V1431*(1-Assumptions_Overall!$G$156)+V1501*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V931*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W787+W1217+W1431*(1-Assumptions_Overall!$G$156)+W1501*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W931*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,3,{"$f":"VLOOKUP($C1574,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},{"$f":"IF(VLOOKUP($C1574,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,7.9240694459242089E-2,-3778.8563978863112,{"$f":"(J788+J1218+J1432*(1-Assumptions_Overall!$G$156)+J1502*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J932*(1-Assumptions_Overall!$G$157),0)","v":517.19685448062432},{"$f":"(K788+K1218+K1432*(1-Assumptions_Overall!$G$156)+K1502*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K932*(1-Assumptions_Overall!$G$157),0)","v":567.64156698621923},{"$f":"(L788+L1218+L1432*(1-Assumptions_Overall!$G$156)+L1502*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L932*(1-Assumptions_Overall!$G$157),0)","v":387.75365614766201},{"$f":"(M788+M1218+M1432*(1-Assumptions_Overall!$G$156)+M1502*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M932*(1-Assumptions_Overall!$G$157),0)","v":396.84540004447473},{"$f":"(N788+N1218+N1432*(1-Assumptions_Overall!$G$156)+N1502*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N932*(1-Assumptions_Overall!$G$157),0)","v":378.14528316720248},{"$f":"(O788+O1218+O1432*(1-Assumptions_Overall!$G$156)+O1502*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O932*(1-Assumptions_Overall!$G$157),0)","v":357.91689066241781},{"$f":"(P788+P1218+P1432*(1-Assumptions_Overall!$G$156)+P1502*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P932*(1-Assumptions_Overall!$G$157),0)","v":338.77237438057341},{"$f":"(Q788+Q1218+Q1432*(1-Assumptions_Overall!$G$156)+Q1502*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q932*(1-Assumptions_Overall!$G$157),0)","v":320.65356758642565},{"$f":"(R788+R1218+R1432*(1-Assumptions_Overall!$G$156)+R1502*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R932*(1-Assumptions_Overall!$G$157),0)","v":303.50542788068537},{"$f":"(S788+S1218+S1432*(1-Assumptions_Overall!$G$156)+S1502*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S932*(1-Assumptions_Overall!$G$157),0)","v":2574.4565231747056},{"$f":"(T788+T1218+T1432*(1-Assumptions_Overall!$G$156)+T1502*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T932*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U788+U1218+U1432*(1-Assumptions_Overall!$G$156)+U1502*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U932*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V788+V1218+V1432*(1-Assumptions_Overall!$G$156)+V1502*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V932*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W788+W1218+W1432*(1-Assumptions_Overall!$G$156)+W1502*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W932*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,37,{"$f":"VLOOKUP($C1575,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1575,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,0,0,{"$f":"(J789+J1219+J1433*(1-Assumptions_Overall!$G$156)+J1503*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J933*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(K789+K1219+K1433*(1-Assumptions_Overall!$G$156)+K1503*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K933*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(L789+L1219+L1433*(1-Assumptions_Overall!$G$156)+L1503*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L933*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(M789+M1219+M1433*(1-Assumptions_Overall!$G$156)+M1503*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M933*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(N789+N1219+N1433*(1-Assumptions_Overall!$G$156)+N1503*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N933*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(O789+O1219+O1433*(1-Assumptions_Overall!$G$156)+O1503*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O933*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(P789+P1219+P1433*(1-Assumptions_Overall!$G$156)+P1503*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P933*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(Q789+Q1219+Q1433*(1-Assumptions_Overall!$G$156)+Q1503*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q933*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(R789+R1219+R1433*(1-Assumptions_Overall!$G$156)+R1503*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R933*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(S789+S1219+S1433*(1-Assumptions_Overall!$G$156)+S1503*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S933*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(T789+T1219+T1433*(1-Assumptions_Overall!$G$156)+T1503*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T933*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U789+U1219+U1433*(1-Assumptions_Overall!$G$156)+U1503*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U933*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V789+V1219+V1433*(1-Assumptions_Overall!$G$156)+V1503*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V933*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W789+W1219+W1433*(1-Assumptions_Overall!$G$156)+W1503*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W933*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,23,{"$f":"VLOOKUP($C1576,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1576,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,0,0,{"$f":"(J790+J1220+J1434*(1-Assumptions_Overall!$G$156)+J1504*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J934*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(K790+K1220+K1434*(1-Assumptions_Overall!$G$156)+K1504*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K934*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(L790+L1220+L1434*(1-Assumptions_Overall!$G$156)+L1504*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L934*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(M790+M1220+M1434*(1-Assumptions_Overall!$G$156)+M1504*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M934*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(N790+N1220+N1434*(1-Assumptions_Overall!$G$156)+N1504*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N934*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(O790+O1220+O1434*(1-Assumptions_Overall!$G$156)+O1504*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O934*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(P790+P1220+P1434*(1-Assumptions_Overall!$G$156)+P1504*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P934*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(Q790+Q1220+Q1434*(1-Assumptions_Overall!$G$156)+Q1504*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q934*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(R790+R1220+R1434*(1-Assumptions_Overall!$G$156)+R1504*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R934*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(S790+S1220+S1434*(1-Assumptions_Overall!$G$156)+S1504*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S934*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(T790+T1220+T1434*(1-Assumptions_Overall!$G$156)+T1504*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T934*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U790+U1220+U1434*(1-Assumptions_Overall!$G$156)+U1504*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U934*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V790+V1220+V1434*(1-Assumptions_Overall!$G$156)+V1504*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V934*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W790+W1220+W1434*(1-Assumptions_Overall!$G$156)+W1504*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W934*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,19,{"$f":"VLOOKUP($C1577,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1577,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,0,0,{"$f":"(J791+J1221+J1435*(1-Assumptions_Overall!$G$156)+J1505*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J935*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(K791+K1221+K1435*(1-Assumptions_Overall!$G$156)+K1505*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K935*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(L791+L1221+L1435*(1-Assumptions_Overall!$G$156)+L1505*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L935*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(M791+M1221+M1435*(1-Assumptions_Overall!$G$156)+M1505*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M935*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(N791+N1221+N1435*(1-Assumptions_Overall!$G$156)+N1505*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N935*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(O791+O1221+O1435*(1-Assumptions_Overall!$G$156)+O1505*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O935*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(P791+P1221+P1435*(1-Assumptions_Overall!$G$156)+P1505*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P935*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(Q791+Q1221+Q1435*(1-Assumptions_Overall!$G$156)+Q1505*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q935*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(R791+R1221+R1435*(1-Assumptions_Overall!$G$156)+R1505*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R935*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(S791+S1221+S1435*(1-Assumptions_Overall!$G$156)+S1505*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S935*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(T791+T1221+T1435*(1-Assumptions_Overall!$G$156)+T1505*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T935*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U791+U1221+U1435*(1-Assumptions_Overall!$G$156)+U1505*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U935*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V791+V1221+V1435*(1-Assumptions_Overall!$G$156)+V1505*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V935*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W791+W1221+W1435*(1-Assumptions_Overall!$G$156)+W1505*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W935*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,36,{"$f":"VLOOKUP($C1578,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1578,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,0,0,{"$f":"(J792+J1222+J1436*(1-Assumptions_Overall!$G$156)+J1506*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J936*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(K792+K1222+K1436*(1-Assumptions_Overall!$G$156)+K1506*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K936*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(L792+L1222+L1436*(1-Assumptions_Overall!$G$156)+L1506*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L936*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(M792+M1222+M1436*(1-Assumptions_Overall!$G$156)+M1506*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M936*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(N792+N1222+N1436*(1-Assumptions_Overall!$G$156)+N1506*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N936*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(O792+O1222+O1436*(1-Assumptions_Overall!$G$156)+O1506*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O936*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(P792+P1222+P1436*(1-Assumptions_Overall!$G$156)+P1506*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P936*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(Q792+Q1222+Q1436*(1-Assumptions_Overall!$G$156)+Q1506*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q936*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(R792+R1222+R1436*(1-Assumptions_Overall!$G$156)+R1506*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R936*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(S792+S1222+S1436*(1-Assumptions_Overall!$G$156)+S1506*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S936*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(T792+T1222+T1436*(1-Assumptions_Overall!$G$156)+T1506*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T936*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U792+U1222+U1436*(1-Assumptions_Overall!$G$156)+U1506*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U936*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V792+V1222+V1436*(1-Assumptions_Overall!$G$156)+V1506*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V936*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W792+W1222+W1436*(1-Assumptions_Overall!$G$156)+W1506*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W936*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,17,{"$f":"VLOOKUP($C1579,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1579,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,0,0,{"$f":"(J793+J1223+J1437*(1-Assumptions_Overall!$G$156)+J1507*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J937*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(K793+K1223+K1437*(1-Assumptions_Overall!$G$156)+K1507*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K937*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(L793+L1223+L1437*(1-Assumptions_Overall!$G$156)+L1507*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L937*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(M793+M1223+M1437*(1-Assumptions_Overall!$G$156)+M1507*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M937*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(N793+N1223+N1437*(1-Assumptions_Overall!$G$156)+N1507*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N937*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(O793+O1223+O1437*(1-Assumptions_Overall!$G$156)+O1507*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O937*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(P793+P1223+P1437*(1-Assumptions_Overall!$G$156)+P1507*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P937*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(Q793+Q1223+Q1437*(1-Assumptions_Overall!$G$156)+Q1507*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q937*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(R793+R1223+R1437*(1-Assumptions_Overall!$G$156)+R1507*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R937*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(S793+S1223+S1437*(1-Assumptions_Overall!$G$156)+S1507*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S937*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(T793+T1223+T1437*(1-Assumptions_Overall!$G$156)+T1507*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T937*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U793+U1223+U1437*(1-Assumptions_Overall!$G$156)+U1507*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U937*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V793+V1223+V1437*(1-Assumptions_Overall!$G$156)+V1507*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V937*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W793+W1223+W1437*(1-Assumptions_Overall!$G$156)+W1507*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W937*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,95,{"$f":"VLOOKUP($C1580,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1580,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,0,0,{"$f":"(J794+J1224+J1438*(1-Assumptions_Overall!$G$156)+J1508*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J938*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(K794+K1224+K1438*(1-Assumptions_Overall!$G$156)+K1508*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K938*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(L794+L1224+L1438*(1-Assumptions_Overall!$G$156)+L1508*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L938*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(M794+M1224+M1438*(1-Assumptions_Overall!$G$156)+M1508*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M938*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(N794+N1224+N1438*(1-Assumptions_Overall!$G$156)+N1508*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N938*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(O794+O1224+O1438*(1-Assumptions_Overall!$G$156)+O1508*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O938*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(P794+P1224+P1438*(1-Assumptions_Overall!$G$156)+P1508*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P938*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(Q794+Q1224+Q1438*(1-Assumptions_Overall!$G$156)+Q1508*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q938*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(R794+R1224+R1438*(1-Assumptions_Overall!$G$156)+R1508*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R938*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(S794+S1224+S1438*(1-Assumptions_Overall!$G$156)+S1508*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S938*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(T794+T1224+T1438*(1-Assumptions_Overall!$G$156)+T1508*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T938*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U794+U1224+U1438*(1-Assumptions_Overall!$G$156)+U1508*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U938*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V794+V1224+V1438*(1-Assumptions_Overall!$G$156)+V1508*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V938*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W794+W1224+W1438*(1-Assumptions_Overall!$G$156)+W1508*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W938*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,128,{"$f":"VLOOKUP($C1581,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1581,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,0,0,{"$f":"(J795+J1225+J1439*(1-Assumptions_Overall!$G$156)+J1509*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J939*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(K795+K1225+K1439*(1-Assumptions_Overall!$G$156)+K1509*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K939*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(L795+L1225+L1439*(1-Assumptions_Overall!$G$156)+L1509*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L939*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(M795+M1225+M1439*(1-Assumptions_Overall!$G$156)+M1509*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M939*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(N795+N1225+N1439*(1-Assumptions_Overall!$G$156)+N1509*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N939*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(O795+O1225+O1439*(1-Assumptions_Overall!$G$156)+O1509*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O939*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(P795+P1225+P1439*(1-Assumptions_Overall!$G$156)+P1509*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P939*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(Q795+Q1225+Q1439*(1-Assumptions_Overall!$G$156)+Q1509*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q939*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(R795+R1225+R1439*(1-Assumptions_Overall!$G$156)+R1509*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R939*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(S795+S1225+S1439*(1-Assumptions_Overall!$G$156)+S1509*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S939*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(T795+T1225+T1439*(1-Assumptions_Overall!$G$156)+T1509*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T939*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U795+U1225+U1439*(1-Assumptions_Overall!$G$156)+U1509*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U939*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V795+V1225+V1439*(1-Assumptions_Overall!$G$156)+V1509*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V939*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W795+W1225+W1439*(1-Assumptions_Overall!$G$156)+W1509*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W939*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,137,{"$f":"VLOOKUP($C1582,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1582,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,0,0,{"$f":"(J796+J1226+J1440*(1-Assumptions_Overall!$G$156)+J1510*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J940*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(K796+K1226+K1440*(1-Assumptions_Overall!$G$156)+K1510*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K940*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(L796+L1226+L1440*(1-Assumptions_Overall!$G$156)+L1510*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L940*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(M796+M1226+M1440*(1-Assumptions_Overall!$G$156)+M1510*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M940*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(N796+N1226+N1440*(1-Assumptions_Overall!$G$156)+N1510*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N940*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(O796+O1226+O1440*(1-Assumptions_Overall!$G$156)+O1510*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O940*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(P796+P1226+P1440*(1-Assumptions_Overall!$G$156)+P1510*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P940*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(Q796+Q1226+Q1440*(1-Assumptions_Overall!$G$156)+Q1510*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q940*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(R796+R1226+R1440*(1-Assumptions_Overall!$G$156)+R1510*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R940*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(S796+S1226+S1440*(1-Assumptions_Overall!$G$156)+S1510*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S940*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(T796+T1226+T1440*(1-Assumptions_Overall!$G$156)+T1510*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T940*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U796+U1226+U1440*(1-Assumptions_Overall!$G$156)+U1510*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U940*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V796+V1226+V1440*(1-Assumptions_Overall!$G$156)+V1510*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V940*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W796+W1226+W1440*(1-Assumptions_Overall!$G$156)+W1510*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W940*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,92,{"$f":"VLOOKUP($C1583,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1583,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,0,0,{"$f":"(J797+J1227+J1441*(1-Assumptions_Overall!$G$156)+J1511*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J941*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(K797+K1227+K1441*(1-Assumptions_Overall!$G$156)+K1511*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K941*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(L797+L1227+L1441*(1-Assumptions_Overall!$G$156)+L1511*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L941*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(M797+M1227+M1441*(1-Assumptions_Overall!$G$156)+M1511*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M941*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(N797+N1227+N1441*(1-Assumptions_Overall!$G$156)+N1511*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N941*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(O797+O1227+O1441*(1-Assumptions_Overall!$G$156)+O1511*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O941*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(P797+P1227+P1441*(1-Assumptions_Overall!$G$156)+P1511*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P941*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(Q797+Q1227+Q1441*(1-Assumptions_Overall!$G$156)+Q1511*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q941*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(R797+R1227+R1441*(1-Assumptions_Overall!$G$156)+R1511*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R941*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(S797+S1227+S1441*(1-Assumptions_Overall!$G$156)+S1511*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S941*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(T797+T1227+T1441*(1-Assumptions_Overall!$G$156)+T1511*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T941*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U797+U1227+U1441*(1-Assumptions_Overall!$G$156)+U1511*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U941*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V797+V1227+V1441*(1-Assumptions_Overall!$G$156)+V1511*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V941*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W797+W1227+W1441*(1-Assumptions_Overall!$G$156)+W1511*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W941*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,34,{"$f":"VLOOKUP($C1584,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1584,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,0,0,{"$f":"(J798+J1228+J1442*(1-Assumptions_Overall!$G$156)+J1512*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J942*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(K798+K1228+K1442*(1-Assumptions_Overall!$G$156)+K1512*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K942*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(L798+L1228+L1442*(1-Assumptions_Overall!$G$156)+L1512*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L942*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(M798+M1228+M1442*(1-Assumptions_Overall!$G$156)+M1512*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M942*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(N798+N1228+N1442*(1-Assumptions_Overall!$G$156)+N1512*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N942*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(O798+O1228+O1442*(1-Assumptions_Overall!$G$156)+O1512*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O942*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(P798+P1228+P1442*(1-Assumptions_Overall!$G$156)+P1512*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P942*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(Q798+Q1228+Q1442*(1-Assumptions_Overall!$G$156)+Q1512*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q942*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(R798+R1228+R1442*(1-Assumptions_Overall!$G$156)+R1512*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R942*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(S798+S1228+S1442*(1-Assumptions_Overall!$G$156)+S1512*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S942*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(T798+T1228+T1442*(1-Assumptions_Overall!$G$156)+T1512*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T942*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U798+U1228+U1442*(1-Assumptions_Overall!$G$156)+U1512*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U942*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V798+V1228+V1442*(1-Assumptions_Overall!$G$156)+V1512*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V942*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W798+W1228+W1442*(1-Assumptions_Overall!$G$156)+W1512*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W942*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,33,{"$f":"VLOOKUP($C1585,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1585,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,0,0,{"$f":"(J799+J1229+J1443*(1-Assumptions_Overall!$G$156)+J1513*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J943*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(K799+K1229+K1443*(1-Assumptions_Overall!$G$156)+K1513*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K943*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(L799+L1229+L1443*(1-Assumptions_Overall!$G$156)+L1513*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L943*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(M799+M1229+M1443*(1-Assumptions_Overall!$G$156)+M1513*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M943*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(N799+N1229+N1443*(1-Assumptions_Overall!$G$156)+N1513*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N943*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(O799+O1229+O1443*(1-Assumptions_Overall!$G$156)+O1513*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O943*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(P799+P1229+P1443*(1-Assumptions_Overall!$G$156)+P1513*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P943*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(Q799+Q1229+Q1443*(1-Assumptions_Overall!$G$156)+Q1513*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q943*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(R799+R1229+R1443*(1-Assumptions_Overall!$G$156)+R1513*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R943*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(S799+S1229+S1443*(1-Assumptions_Overall!$G$156)+S1513*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S943*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(T799+T1229+T1443*(1-Assumptions_Overall!$G$156)+T1513*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T943*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U799+U1229+U1443*(1-Assumptions_Overall!$G$156)+U1513*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U943*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V799+V1229+V1443*(1-Assumptions_Overall!$G$156)+V1513*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V943*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W799+W1229+W1443*(1-Assumptions_Overall!$G$156)+W1513*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W943*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,46,{"$f":"VLOOKUP($C1586,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1586,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,0,0,{"$f":"(J800+J1230+J1444*(1-Assumptions_Overall!$G$156)+J1514*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J944*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(K800+K1230+K1444*(1-Assumptions_Overall!$G$156)+K1514*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K944*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(L800+L1230+L1444*(1-Assumptions_Overall!$G$156)+L1514*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L944*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(M800+M1230+M1444*(1-Assumptions_Overall!$G$156)+M1514*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M944*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(N800+N1230+N1444*(1-Assumptions_Overall!$G$156)+N1514*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N944*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(O800+O1230+O1444*(1-Assumptions_Overall!$G$156)+O1514*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O944*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(P800+P1230+P1444*(1-Assumptions_Overall!$G$156)+P1514*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P944*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(Q800+Q1230+Q1444*(1-Assumptions_Overall!$G$156)+Q1514*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q944*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(R800+R1230+R1444*(1-Assumptions_Overall!$G$156)+R1514*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R944*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(S800+S1230+S1444*(1-Assumptions_Overall!$G$156)+S1514*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S944*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(T800+T1230+T1444*(1-Assumptions_Overall!$G$156)+T1514*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T944*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U800+U1230+U1444*(1-Assumptions_Overall!$G$156)+U1514*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U944*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V800+V1230+V1444*(1-Assumptions_Overall!$G$156)+V1514*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V944*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W800+W1230+W1444*(1-Assumptions_Overall!$G$156)+W1514*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W944*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,50,{"$f":"VLOOKUP($C1587,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1587,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,0,0,{"$f":"(J801+J1231+J1445*(1-Assumptions_Overall!$G$156)+J1515*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J945*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(K801+K1231+K1445*(1-Assumptions_Overall!$G$156)+K1515*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K945*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(L801+L1231+L1445*(1-Assumptions_Overall!$G$156)+L1515*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L945*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(M801+M1231+M1445*(1-Assumptions_Overall!$G$156)+M1515*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M945*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(N801+N1231+N1445*(1-Assumptions_Overall!$G$156)+N1515*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N945*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(O801+O1231+O1445*(1-Assumptions_Overall!$G$156)+O1515*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O945*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(P801+P1231+P1445*(1-Assumptions_Overall!$G$156)+P1515*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P945*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(Q801+Q1231+Q1445*(1-Assumptions_Overall!$G$156)+Q1515*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q945*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(R801+R1231+R1445*(1-Assumptions_Overall!$G$156)+R1515*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R945*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(S801+S1231+S1445*(1-Assumptions_Overall!$G$156)+S1515*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S945*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(T801+T1231+T1445*(1-Assumptions_Overall!$G$156)+T1515*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T945*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U801+U1231+U1445*(1-Assumptions_Overall!$G$156)+U1515*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U945*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V801+V1231+V1445*(1-Assumptions_Overall!$G$156)+V1515*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V945*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W801+W1231+W1445*(1-Assumptions_Overall!$G$156)+W1515*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W945*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,90,{"$f":"VLOOKUP($C1588,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1588,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,0,0,{"$f":"(J802+J1232+J1446*(1-Assumptions_Overall!$G$156)+J1516*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J946*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(K802+K1232+K1446*(1-Assumptions_Overall!$G$156)+K1516*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K946*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(L802+L1232+L1446*(1-Assumptions_Overall!$G$156)+L1516*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L946*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(M802+M1232+M1446*(1-Assumptions_Overall!$G$156)+M1516*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M946*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(N802+N1232+N1446*(1-Assumptions_Overall!$G$156)+N1516*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N946*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(O802+O1232+O1446*(1-Assumptions_Overall!$G$156)+O1516*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O946*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(P802+P1232+P1446*(1-Assumptions_Overall!$G$156)+P1516*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P946*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(Q802+Q1232+Q1446*(1-Assumptions_Overall!$G$156)+Q1516*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q946*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(R802+R1232+R1446*(1-Assumptions_Overall!$G$156)+R1516*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R946*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(S802+S1232+S1446*(1-Assumptions_Overall!$G$156)+S1516*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S946*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(T802+T1232+T1446*(1-Assumptions_Overall!$G$156)+T1516*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T946*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U802+U1232+U1446*(1-Assumptions_Overall!$G$156)+U1516*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U946*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V802+V1232+V1446*(1-Assumptions_Overall!$G$156)+V1516*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V946*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W802+W1232+W1446*(1-Assumptions_Overall!$G$156)+W1516*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W946*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,52,{"$f":"VLOOKUP($C1589,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1589,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,0,0,{"$f":"(J803+J1233+J1447*(1-Assumptions_Overall!$G$156)+J1517*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J947*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(K803+K1233+K1447*(1-Assumptions_Overall!$G$156)+K1517*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K947*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(L803+L1233+L1447*(1-Assumptions_Overall!$G$156)+L1517*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L947*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(M803+M1233+M1447*(1-Assumptions_Overall!$G$156)+M1517*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M947*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(N803+N1233+N1447*(1-Assumptions_Overall!$G$156)+N1517*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N947*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(O803+O1233+O1447*(1-Assumptions_Overall!$G$156)+O1517*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O947*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(P803+P1233+P1447*(1-Assumptions_Overall!$G$156)+P1517*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P947*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(Q803+Q1233+Q1447*(1-Assumptions_Overall!$G$156)+Q1517*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q947*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(R803+R1233+R1447*(1-Assumptions_Overall!$G$156)+R1517*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R947*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(S803+S1233+S1447*(1-Assumptions_Overall!$G$156)+S1517*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S947*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(T803+T1233+T1447*(1-Assumptions_Overall!$G$156)+T1517*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T947*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U803+U1233+U1447*(1-Assumptions_Overall!$G$156)+U1517*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U947*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V803+V1233+V1447*(1-Assumptions_Overall!$G$156)+V1517*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V947*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W803+W1233+W1447*(1-Assumptions_Overall!$G$156)+W1517*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W947*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,88,{"$f":"VLOOKUP($C1590,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1590,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,0,0,{"$f":"(J804+J1234+J1448*(1-Assumptions_Overall!$G$156)+J1518*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J948*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(K804+K1234+K1448*(1-Assumptions_Overall!$G$156)+K1518*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K948*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(L804+L1234+L1448*(1-Assumptions_Overall!$G$156)+L1518*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L948*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(M804+M1234+M1448*(1-Assumptions_Overall!$G$156)+M1518*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M948*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(N804+N1234+N1448*(1-Assumptions_Overall!$G$156)+N1518*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N948*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(O804+O1234+O1448*(1-Assumptions_Overall!$G$156)+O1518*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O948*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(P804+P1234+P1448*(1-Assumptions_Overall!$G$156)+P1518*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P948*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(Q804+Q1234+Q1448*(1-Assumptions_Overall!$G$156)+Q1518*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q948*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(R804+R1234+R1448*(1-Assumptions_Overall!$G$156)+R1518*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R948*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(S804+S1234+S1448*(1-Assumptions_Overall!$G$156)+S1518*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S948*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(T804+T1234+T1448*(1-Assumptions_Overall!$G$156)+T1518*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T948*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U804+U1234+U1448*(1-Assumptions_Overall!$G$156)+U1518*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U948*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V804+V1234+V1448*(1-Assumptions_Overall!$G$156)+V1518*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V948*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W804+W1234+W1448*(1-Assumptions_Overall!$G$156)+W1518*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W948*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,91,{"$f":"VLOOKUP($C1591,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1591,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,0,0,{"$f":"(J805+J1235+J1449*(1-Assumptions_Overall!$G$156)+J1519*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J949*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(K805+K1235+K1449*(1-Assumptions_Overall!$G$156)+K1519*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K949*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(L805+L1235+L1449*(1-Assumptions_Overall!$G$156)+L1519*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L949*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(M805+M1235+M1449*(1-Assumptions_Overall!$G$156)+M1519*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M949*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(N805+N1235+N1449*(1-Assumptions_Overall!$G$156)+N1519*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N949*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(O805+O1235+O1449*(1-Assumptions_Overall!$G$156)+O1519*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O949*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(P805+P1235+P1449*(1-Assumptions_Overall!$G$156)+P1519*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P949*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(Q805+Q1235+Q1449*(1-Assumptions_Overall!$G$156)+Q1519*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q949*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(R805+R1235+R1449*(1-Assumptions_Overall!$G$156)+R1519*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R949*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(S805+S1235+S1449*(1-Assumptions_Overall!$G$156)+S1519*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S949*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(T805+T1235+T1449*(1-Assumptions_Overall!$G$156)+T1519*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T949*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U805+U1235+U1449*(1-Assumptions_Overall!$G$156)+U1519*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U949*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V805+V1235+V1449*(1-Assumptions_Overall!$G$156)+V1519*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V949*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W805+W1235+W1449*(1-Assumptions_Overall!$G$156)+W1519*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W949*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,108,{"$f":"VLOOKUP($C1592,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1592,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,0,0,{"$f":"(J806+J1236+J1450*(1-Assumptions_Overall!$G$156)+J1520*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J950*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(K806+K1236+K1450*(1-Assumptions_Overall!$G$156)+K1520*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K950*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(L806+L1236+L1450*(1-Assumptions_Overall!$G$156)+L1520*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L950*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(M806+M1236+M1450*(1-Assumptions_Overall!$G$156)+M1520*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M950*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(N806+N1236+N1450*(1-Assumptions_Overall!$G$156)+N1520*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N950*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(O806+O1236+O1450*(1-Assumptions_Overall!$G$156)+O1520*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O950*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(P806+P1236+P1450*(1-Assumptions_Overall!$G$156)+P1520*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P950*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(Q806+Q1236+Q1450*(1-Assumptions_Overall!$G$156)+Q1520*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q950*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(R806+R1236+R1450*(1-Assumptions_Overall!$G$156)+R1520*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R950*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(S806+S1236+S1450*(1-Assumptions_Overall!$G$156)+S1520*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S950*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(T806+T1236+T1450*(1-Assumptions_Overall!$G$156)+T1520*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T950*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U806+U1236+U1450*(1-Assumptions_Overall!$G$156)+U1520*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U950*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V806+V1236+V1450*(1-Assumptions_Overall!$G$156)+V1520*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V950*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W806+W1236+W1450*(1-Assumptions_Overall!$G$156)+W1520*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W950*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,145,{"$f":"VLOOKUP($C1593,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1593,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,0,0,{"$f":"(J807+J1237+J1451*(1-Assumptions_Overall!$G$156)+J1521*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J951*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(K807+K1237+K1451*(1-Assumptions_Overall!$G$156)+K1521*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K951*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(L807+L1237+L1451*(1-Assumptions_Overall!$G$156)+L1521*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L951*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(M807+M1237+M1451*(1-Assumptions_Overall!$G$156)+M1521*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M951*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(N807+N1237+N1451*(1-Assumptions_Overall!$G$156)+N1521*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N951*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(O807+O1237+O1451*(1-Assumptions_Overall!$G$156)+O1521*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O951*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(P807+P1237+P1451*(1-Assumptions_Overall!$G$156)+P1521*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P951*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(Q807+Q1237+Q1451*(1-Assumptions_Overall!$G$156)+Q1521*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q951*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(R807+R1237+R1451*(1-Assumptions_Overall!$G$156)+R1521*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R951*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(S807+S1237+S1451*(1-Assumptions_Overall!$G$156)+S1521*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S951*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(T807+T1237+T1451*(1-Assumptions_Overall!$G$156)+T1521*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T951*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U807+U1237+U1451*(1-Assumptions_Overall!$G$156)+U1521*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U951*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V807+V1237+V1451*(1-Assumptions_Overall!$G$156)+V1521*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V951*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W807+W1237+W1451*(1-Assumptions_Overall!$G$156)+W1521*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W951*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,144,{"$f":"VLOOKUP($C1594,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1594,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,0,0,{"$f":"(J808+J1238+J1452*(1-Assumptions_Overall!$G$156)+J1522*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J952*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(K808+K1238+K1452*(1-Assumptions_Overall!$G$156)+K1522*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K952*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(L808+L1238+L1452*(1-Assumptions_Overall!$G$156)+L1522*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L952*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(M808+M1238+M1452*(1-Assumptions_Overall!$G$156)+M1522*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M952*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(N808+N1238+N1452*(1-Assumptions_Overall!$G$156)+N1522*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N952*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(O808+O1238+O1452*(1-Assumptions_Overall!$G$156)+O1522*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O952*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(P808+P1238+P1452*(1-Assumptions_Overall!$G$156)+P1522*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P952*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(Q808+Q1238+Q1452*(1-Assumptions_Overall!$G$156)+Q1522*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q952*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(R808+R1238+R1452*(1-Assumptions_Overall!$G$156)+R1522*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R952*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(S808+S1238+S1452*(1-Assumptions_Overall!$G$156)+S1522*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S952*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(T808+T1238+T1452*(1-Assumptions_Overall!$G$156)+T1522*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T952*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U808+U1238+U1452*(1-Assumptions_Overall!$G$156)+U1522*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U952*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V808+V1238+V1452*(1-Assumptions_Overall!$G$156)+V1522*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V952*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W808+W1238+W1452*(1-Assumptions_Overall!$G$156)+W1522*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W952*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,15,{"$f":"VLOOKUP($C1595,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1595,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,0,0,{"$f":"(J809+J1239+J1453*(1-Assumptions_Overall!$G$156)+J1523*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J953*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(K809+K1239+K1453*(1-Assumptions_Overall!$G$156)+K1523*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K953*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(L809+L1239+L1453*(1-Assumptions_Overall!$G$156)+L1523*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L953*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(M809+M1239+M1453*(1-Assumptions_Overall!$G$156)+M1523*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M953*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(N809+N1239+N1453*(1-Assumptions_Overall!$G$156)+N1523*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N953*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(O809+O1239+O1453*(1-Assumptions_Overall!$G$156)+O1523*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O953*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(P809+P1239+P1453*(1-Assumptions_Overall!$G$156)+P1523*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P953*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(Q809+Q1239+Q1453*(1-Assumptions_Overall!$G$156)+Q1523*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q953*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(R809+R1239+R1453*(1-Assumptions_Overall!$G$156)+R1523*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R953*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(S809+S1239+S1453*(1-Assumptions_Overall!$G$156)+S1523*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S953*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(T809+T1239+T1453*(1-Assumptions_Overall!$G$156)+T1523*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T953*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U809+U1239+U1453*(1-Assumptions_Overall!$G$156)+U1523*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U953*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V809+V1239+V1453*(1-Assumptions_Overall!$G$156)+V1523*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V953*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W809+W1239+W1453*(1-Assumptions_Overall!$G$156)+W1523*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W953*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,6,{"$f":"VLOOKUP($C1596,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1596,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,0,0,{"$f":"(J810+J1240+J1454*(1-Assumptions_Overall!$G$156)+J1524*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J954*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(K810+K1240+K1454*(1-Assumptions_Overall!$G$156)+K1524*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K954*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(L810+L1240+L1454*(1-Assumptions_Overall!$G$156)+L1524*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L954*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(M810+M1240+M1454*(1-Assumptions_Overall!$G$156)+M1524*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M954*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(N810+N1240+N1454*(1-Assumptions_Overall!$G$156)+N1524*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N954*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(O810+O1240+O1454*(1-Assumptions_Overall!$G$156)+O1524*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O954*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(P810+P1240+P1454*(1-Assumptions_Overall!$G$156)+P1524*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P954*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(Q810+Q1240+Q1454*(1-Assumptions_Overall!$G$156)+Q1524*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q954*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(R810+R1240+R1454*(1-Assumptions_Overall!$G$156)+R1524*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R954*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(S810+S1240+S1454*(1-Assumptions_Overall!$G$156)+S1524*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S954*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(T810+T1240+T1454*(1-Assumptions_Overall!$G$156)+T1524*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T954*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U810+U1240+U1454*(1-Assumptions_Overall!$G$156)+U1524*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U954*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V810+V1240+V1454*(1-Assumptions_Overall!$G$156)+V1524*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V954*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W810+W1240+W1454*(1-Assumptions_Overall!$G$156)+W1524*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W954*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,11,{"$f":"VLOOKUP($C1597,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1597,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,{"$f":"IFERROR(IRR(I1597:W1597),0)","v":0},0,{"$f":"(J811+J1241+J1455*(1-Assumptions_Overall!$G$156)+J1525*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J955*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(K811+K1241+K1455*(1-Assumptions_Overall!$G$156)+K1525*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K955*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(L811+L1241+L1455*(1-Assumptions_Overall!$G$156)+L1525*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L955*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(M811+M1241+M1455*(1-Assumptions_Overall!$G$156)+M1525*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M955*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(N811+N1241+N1455*(1-Assumptions_Overall!$G$156)+N1525*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N955*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(O811+O1241+O1455*(1-Assumptions_Overall!$G$156)+O1525*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O955*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(P811+P1241+P1455*(1-Assumptions_Overall!$G$156)+P1525*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P955*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(Q811+Q1241+Q1455*(1-Assumptions_Overall!$G$156)+Q1525*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q955*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(R811+R1241+R1455*(1-Assumptions_Overall!$G$156)+R1525*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R955*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(S811+S1241+S1455*(1-Assumptions_Overall!$G$156)+S1525*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S955*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(T811+T1241+T1455*(1-Assumptions_Overall!$G$156)+T1525*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T955*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U811+U1241+U1455*(1-Assumptions_Overall!$G$156)+U1525*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U955*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V811+V1241+V1455*(1-Assumptions_Overall!$G$156)+V1525*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V955*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W811+W1241+W1455*(1-Assumptions_Overall!$G$156)+W1525*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W955*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,4,{"$f":"VLOOKUP($C1598,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1598,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,0,0,{"$f":"(J812+J1242+J1456*(1-Assumptions_Overall!$G$156)+J1526*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J956*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(K812+K1242+K1456*(1-Assumptions_Overall!$G$156)+K1526*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K956*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(L812+L1242+L1456*(1-Assumptions_Overall!$G$156)+L1526*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L956*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(M812+M1242+M1456*(1-Assumptions_Overall!$G$156)+M1526*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M956*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(N812+N1242+N1456*(1-Assumptions_Overall!$G$156)+N1526*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N956*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(O812+O1242+O1456*(1-Assumptions_Overall!$G$156)+O1526*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O956*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(P812+P1242+P1456*(1-Assumptions_Overall!$G$156)+P1526*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P956*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(Q812+Q1242+Q1456*(1-Assumptions_Overall!$G$156)+Q1526*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q956*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(R812+R1242+R1456*(1-Assumptions_Overall!$G$156)+R1526*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R956*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(S812+S1242+S1456*(1-Assumptions_Overall!$G$156)+S1526*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S956*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(T812+T1242+T1456*(1-Assumptions_Overall!$G$156)+T1526*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T956*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U812+U1242+U1456*(1-Assumptions_Overall!$G$156)+U1526*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U956*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V812+V1242+V1456*(1-Assumptions_Overall!$G$156)+V1526*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V956*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W812+W1242+W1456*(1-Assumptions_Overall!$G$156)+W1526*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W956*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,12,{"$f":"VLOOKUP($C1599,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1599,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,0,0,{"$f":"(J813+J1243+J1457*(1-Assumptions_Overall!$G$156)+J1527*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J957*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(K813+K1243+K1457*(1-Assumptions_Overall!$G$156)+K1527*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K957*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(L813+L1243+L1457*(1-Assumptions_Overall!$G$156)+L1527*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L957*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(M813+M1243+M1457*(1-Assumptions_Overall!$G$156)+M1527*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M957*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(N813+N1243+N1457*(1-Assumptions_Overall!$G$156)+N1527*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N957*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(O813+O1243+O1457*(1-Assumptions_Overall!$G$156)+O1527*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O957*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(P813+P1243+P1457*(1-Assumptions_Overall!$G$156)+P1527*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P957*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(Q813+Q1243+Q1457*(1-Assumptions_Overall!$G$156)+Q1527*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q957*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(R813+R1243+R1457*(1-Assumptions_Overall!$G$156)+R1527*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R957*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(S813+S1243+S1457*(1-Assumptions_Overall!$G$156)+S1527*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S957*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(T813+T1243+T1457*(1-Assumptions_Overall!$G$156)+T1527*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T957*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U813+U1243+U1457*(1-Assumptions_Overall!$G$156)+U1527*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U957*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V813+V1243+V1457*(1-Assumptions_Overall!$G$156)+V1527*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V957*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W813+W1243+W1457*(1-Assumptions_Overall!$G$156)+W1527*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W957*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,9,{"$f":"VLOOKUP($C1600,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1600,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,0,0,{"$f":"(J814+J1244+J1458*(1-Assumptions_Overall!$G$156)+J1528*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J958*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(K814+K1244+K1458*(1-Assumptions_Overall!$G$156)+K1528*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K958*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(L814+L1244+L1458*(1-Assumptions_Overall!$G$156)+L1528*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L958*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(M814+M1244+M1458*(1-Assumptions_Overall!$G$156)+M1528*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M958*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(N814+N1244+N1458*(1-Assumptions_Overall!$G$156)+N1528*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N958*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(O814+O1244+O1458*(1-Assumptions_Overall!$G$156)+O1528*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O958*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(P814+P1244+P1458*(1-Assumptions_Overall!$G$156)+P1528*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P958*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(Q814+Q1244+Q1458*(1-Assumptions_Overall!$G$156)+Q1528*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q958*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(R814+R1244+R1458*(1-Assumptions_Overall!$G$156)+R1528*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R958*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(S814+S1244+S1458*(1-Assumptions_Overall!$G$156)+S1528*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S958*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(T814+T1244+T1458*(1-Assumptions_Overall!$G$156)+T1528*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T958*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U814+U1244+U1458*(1-Assumptions_Overall!$G$156)+U1528*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U958*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V814+V1244+V1458*(1-Assumptions_Overall!$G$156)+V1528*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V958*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W814+W1244+W1458*(1-Assumptions_Overall!$G$156)+W1528*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W958*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,7,{"$f":"VLOOKUP($C1601,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1601,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,0,{"$f":"-(I888*(1+$I$1534))*E1601","v":0},{"$f":"(J815+J1245+J1459*(1-Assumptions_Overall!$G$156)+J1529*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J959*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(K815+K1245+K1459*(1-Assumptions_Overall!$G$156)+K1529*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K959*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(L815+L1245+L1459*(1-Assumptions_Overall!$G$156)+L1529*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L959*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(M815+M1245+M1459*(1-Assumptions_Overall!$G$156)+M1529*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M959*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(N815+N1245+N1459*(1-Assumptions_Overall!$G$156)+N1529*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N959*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(O815+O1245+O1459*(1-Assumptions_Overall!$G$156)+O1529*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O959*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(P815+P1245+P1459*(1-Assumptions_Overall!$G$156)+P1529*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P959*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(Q815+Q1245+Q1459*(1-Assumptions_Overall!$G$156)+Q1529*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q959*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(R815+R1245+R1459*(1-Assumptions_Overall!$G$156)+R1529*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R959*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(S815+S1245+S1459*(1-Assumptions_Overall!$G$156)+S1529*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S959*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(T815+T1245+T1459*(1-Assumptions_Overall!$G$156)+T1529*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T959*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U815+U1245+U1459*(1-Assumptions_Overall!$G$156)+U1529*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U959*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V815+V1245+V1459*(1-Assumptions_Overall!$G$156)+V1529*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V959*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W815+W1245+W1459*(1-Assumptions_Overall!$G$156)+W1529*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W959*(1-Assumptions_Overall!$G$157),0)","v":0}]
[null,null,10,{"$f":"VLOOKUP($C1602,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1602,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,0,0,{"$f":"(J816+J1246+J1460*(1-Assumptions_Overall!$G$156)+J1530*(1-Assumptions_Overall!$G$155))*'Summary BP'!H$13+IF(Engine!J$1535-$I$1535=Assumptions_Overall!$G$72,J960*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(K816+K1246+K1460*(1-Assumptions_Overall!$G$156)+K1530*(1-Assumptions_Overall!$G$155))*'Summary BP'!I$13+IF(Engine!K$1535-$I$1535=Assumptions_Overall!$G$72,K960*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(L816+L1246+L1460*(1-Assumptions_Overall!$G$156)+L1530*(1-Assumptions_Overall!$G$155))*'Summary BP'!J$13+IF(Engine!L$1535-$I$1535=Assumptions_Overall!$G$72,L960*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(M816+M1246+M1460*(1-Assumptions_Overall!$G$156)+M1530*(1-Assumptions_Overall!$G$155))*'Summary BP'!K$13+IF(Engine!M$1535-$I$1535=Assumptions_Overall!$G$72,M960*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(N816+N1246+N1460*(1-Assumptions_Overall!$G$156)+N1530*(1-Assumptions_Overall!$G$155))*'Summary BP'!L$13+IF(Engine!N$1535-$I$1535=Assumptions_Overall!$G$72,N960*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(O816+O1246+O1460*(1-Assumptions_Overall!$G$156)+O1530*(1-Assumptions_Overall!$G$155))*'Summary BP'!M$13+IF(Engine!O$1535-$I$1535=Assumptions_Overall!$G$72,O960*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(P816+P1246+P1460*(1-Assumptions_Overall!$G$156)+P1530*(1-Assumptions_Overall!$G$155))*'Summary BP'!N$13+IF(Engine!P$1535-$I$1535=Assumptions_Overall!$G$72,P960*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(Q816+Q1246+Q1460*(1-Assumptions_Overall!$G$156)+Q1530*(1-Assumptions_Overall!$G$155))*'Summary BP'!O$13+IF(Engine!Q$1535-$I$1535=Assumptions_Overall!$G$72,Q960*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(R816+R1246+R1460*(1-Assumptions_Overall!$G$156)+R1530*(1-Assumptions_Overall!$G$155))*'Summary BP'!P$13+IF(Engine!R$1535-$I$1535=Assumptions_Overall!$G$72,R960*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(S816+S1246+S1460*(1-Assumptions_Overall!$G$156)+S1530*(1-Assumptions_Overall!$G$155))*'Summary BP'!Q$13+IF(Engine!S$1535-$I$1535=Assumptions_Overall!$G$72,S960*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(T816+T1246+T1460*(1-Assumptions_Overall!$G$156)+T1530*(1-Assumptions_Overall!$G$155))*'Summary BP'!R$13+IF(Engine!T$1535-$I$1535=Assumptions_Overall!$G$72,T960*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(U816+U1246+U1460*(1-Assumptions_Overall!$G$156)+U1530*(1-Assumptions_Overall!$G$155))*'Summary BP'!S$13+IF(Engine!U$1535-$I$1535=Assumptions_Overall!$G$72,U960*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(V816+V1246+V1460*(1-Assumptions_Overall!$G$156)+V1530*(1-Assumptions_Overall!$G$155))*'Summary BP'!T$13+IF(Engine!V$1535-$I$1535=Assumptions_Overall!$G$72,V960*(1-Assumptions_Overall!$G$157),0)","v":0},{"$f":"(W816+W1246+W1460*(1-Assumptions_Overall!$G$156)+W1530*(1-Assumptions_Overall!$G$155))*'Summary BP'!U$13+IF(Engine!W$1535-$I$1535=Assumptions_Overall!$G$72,W960*(1-Assumptions_Overall!$G$157),0)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,"Realized gain"," "," "," "," ",{"$f":"SUM(I1608:I1673)","v":0},6768.559270413054,8555.2631512856733,4828.6137655012035,5114.1280059098935,5443.204600169096,5502.5588092474018,5536.1800885656749,5546.9344119895786,5537.4340291447752,5510.057972107501,5466.97092251103,5410.1406272161576,5341.3539709120714,5262.2318062152162]
[null,null,117,{"$f":"VLOOKUP($C1608,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},{"$f":"IF(VLOOKUP($C1608,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,null,null,{"$f":"IFERROR(J1395*(1-Assumptions_Overall!$G$156)+J1465*(1-Assumptions_Overall!$G$155)+J1181-((CC34-CB34)/$CB34)*$I1537,0)","v":176.6222535168987},{"$f":"IFERROR(K1395*(1-Assumptions_Overall!$G$156)+K1465*(1-Assumptions_Overall!$G$155)+K1181-((CD34-CC34)/$CB34)*$I1537,0)","v":210.13961574891982},{"$f":"IFERROR(L1395*(1-Assumptions_Overall!$G$156)+L1465*(1-Assumptions_Overall!$G$155)+L1181-((CE34-CD34)/$CB34)*$I1537,0)","v":145.99357048653337},{"$f":"IFERROR(M1395*(1-Assumptions_Overall!$G$156)+M1465*(1-Assumptions_Overall!$G$155)+M1181-((CF34-CE34)/$CB34)*$I1537,0)","v":157.48159609664992},{"$f":"IFERROR(N1395*(1-Assumptions_Overall!$G$156)+N1465*(1-Assumptions_Overall!$G$155)+N1181-((CG34-CF34)/$CB34)*$I1537,0)","v":166.9468865329037},{"$f":"IFERROR(O1395*(1-Assumptions_Overall!$G$156)+O1465*(1-Assumptions_Overall!$G$155)+O1181-((CH34-CG34)/$CB34)*$I1537,0)","v":168.05912681428651},{"$f":"IFERROR(P1395*(1-Assumptions_Overall!$G$156)+P1465*(1-Assumptions_Overall!$G$155)+P1181-((CI34-CH34)/$CB34)*$I1537,0)","v":168.35302718879637},{"$f":"IFERROR(Q1395*(1-Assumptions_Overall!$G$156)+Q1465*(1-Assumptions_Overall!$G$155)+Q1181-((CJ34-CI34)/$CB34)*$I1537,0)","v":167.92928615931578},{"$f":"IFERROR(R1395*(1-Assumptions_Overall!$G$156)+R1465*(1-Assumptions_Overall!$G$155)+R1181-((CK34-CJ34)/$CB34)*$I1537,0)","v":166.87896674647874},{"$f":"IFERROR(S1395*(1-Assumptions_Overall!$G$156)+S1465*(1-Assumptions_Overall!$G$155)+S1181-((CL34-CK34)/$CB34)*$I1537,0)","v":165.28432905302225},{"$f":"IFERROR(T1395*(1-Assumptions_Overall!$G$156)+T1465*(1-Assumptions_Overall!$G$155)+T1181-((CM34-CL34)/$CB34)*$I1537,0)","v":163.21959348172169},{"$f":"IFERROR(U1395*(1-Assumptions_Overall!$G$156)+U1465*(1-Assumptions_Overall!$G$155)+U1181-((CN34-CM34)/$CB34)*$I1537,0)","v":160.75164145706742},{"$f":"IFERROR(V1395*(1-Assumptions_Overall!$G$156)+V1465*(1-Assumptions_Overall!$G$155)+V1181-((CO34-CN34)/$CB34)*$I1537,0)","v":157.94065859352435},{"$f":"IFERROR(W1395*(1-Assumptions_Overall!$G$156)+W1465*(1-Assumptions_Overall!$G$155)+W1181-((CP34-CO34)/$CB34)*$I1537,0)","v":154.84072487412584}]
[null,null,24,{"$f":"VLOOKUP($C1609,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},{"$f":"IF(VLOOKUP($C1609,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,null,null,{"$f":"IFERROR(J1396*(1-Assumptions_Overall!$G$156)+J1466*(1-Assumptions_Overall!$G$155)+J1182-((CC35-CB35)/$CB35)*$I1538,0)","v":86.32837151570061},{"$f":"IFERROR(K1396*(1-Assumptions_Overall!$G$156)+K1466*(1-Assumptions_Overall!$G$155)+K1182-((CD35-CC35)/$CB35)*$I1538,0)","v":100.26344444607344},{"$f":"IFERROR(L1396*(1-Assumptions_Overall!$G$156)+L1466*(1-Assumptions_Overall!$G$155)+L1182-((CE35-CD35)/$CB35)*$I1538,0)","v":65.306927179650359},{"$f":"IFERROR(M1396*(1-Assumptions_Overall!$G$156)+M1466*(1-Assumptions_Overall!$G$155)+M1182-((CF35-CE35)/$CB35)*$I1538,0)","v":69.664754526268467},{"$f":"IFERROR(N1396*(1-Assumptions_Overall!$G$156)+N1466*(1-Assumptions_Overall!$G$155)+N1182-((CG35-CF35)/$CB35)*$I1538,0)","v":73.317806684817072},{"$f":"IFERROR(O1396*(1-Assumptions_Overall!$G$156)+O1466*(1-Assumptions_Overall!$G$155)+O1182-((CH35-CG35)/$CB35)*$I1538,0)","v":73.776987170385354},{"$f":"IFERROR(P1396*(1-Assumptions_Overall!$G$156)+P1466*(1-Assumptions_Overall!$G$155)+P1182-((CI35-CH35)/$CB35)*$I1538,0)","v":73.956864586136788},{"$f":"IFERROR(Q1396*(1-Assumptions_Overall!$G$156)+Q1466*(1-Assumptions_Overall!$G$155)+Q1182-((CJ35-CI35)/$CB35)*$I1538,0)","v":73.88756203187063},{"$f":"IFERROR(R1396*(1-Assumptions_Overall!$G$156)+R1466*(1-Assumptions_Overall!$G$155)+R1182-((CK35-CJ35)/$CB35)*$I1538,0)","v":73.596666107554199},{"$f":"IFERROR(S1396*(1-Assumptions_Overall!$G$156)+S1466*(1-Assumptions_Overall!$G$155)+S1182-((CL35-CK35)/$CB35)*$I1538,0)","v":73.109420518241024},{"$f":"IFERROR(T1396*(1-Assumptions_Overall!$G$156)+T1466*(1-Assumptions_Overall!$G$155)+T1182-((CM35-CL35)/$CB35)*$I1538,0)","v":72.44890512393718},{"$f":"IFERROR(U1396*(1-Assumptions_Overall!$G$156)+U1466*(1-Assumptions_Overall!$G$155)+U1182-((CN35-CM35)/$CB35)*$I1538,0)","v":71.636202035168452},{"$f":"IFERROR(V1396*(1-Assumptions_Overall!$G$156)+V1466*(1-Assumptions_Overall!$G$155)+V1182-((CO35-CN35)/$CB35)*$I1538,0)","v":70.690549660684326},{"$f":"IFERROR(W1396*(1-Assumptions_Overall!$G$156)+W1466*(1-Assumptions_Overall!$G$155)+W1182-((CP35-CO35)/$CB35)*$I1538,0)","v":69.629485552851378}]
[null,null,48,{"$f":"VLOOKUP($C1610,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},{"$f":"IF(VLOOKUP($C1610,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,null,null,{"$f":"IFERROR(J1397*(1-Assumptions_Overall!$G$156)+J1467*(1-Assumptions_Overall!$G$155)+J1183-((CC36-CB36)/$CB36)*$I1539,0)","v":97.233150711690826},{"$f":"IFERROR(K1397*(1-Assumptions_Overall!$G$156)+K1467*(1-Assumptions_Overall!$G$155)+K1183-((CD36-CC36)/$CB36)*$I1539,0)","v":118.33047386338461},{"$f":"IFERROR(L1397*(1-Assumptions_Overall!$G$156)+L1467*(1-Assumptions_Overall!$G$155)+L1183-((CE36-CD36)/$CB36)*$I1539,0)","v":87.532183066650362},{"$f":"IFERROR(M1397*(1-Assumptions_Overall!$G$156)+M1467*(1-Assumptions_Overall!$G$155)+M1183-((CF36-CE36)/$CB36)*$I1539,0)","v":92.047998447584064},{"$f":"IFERROR(N1397*(1-Assumptions_Overall!$G$156)+N1467*(1-Assumptions_Overall!$G$155)+N1183-((CG36-CF36)/$CB36)*$I1539,0)","v":95.640081318007674},{"$f":"IFERROR(O1397*(1-Assumptions_Overall!$G$156)+O1467*(1-Assumptions_Overall!$G$155)+O1183-((CH36-CG36)/$CB36)*$I1539,0)","v":95.198456992607419},{"$f":"IFERROR(P1397*(1-Assumptions_Overall!$G$156)+P1467*(1-Assumptions_Overall!$G$155)+P1183-((CI36-CH36)/$CB36)*$I1539,0)","v":94.4267030275754},{"$f":"IFERROR(Q1397*(1-Assumptions_Overall!$G$156)+Q1467*(1-Assumptions_Overall!$G$155)+Q1183-((CJ36-CI36)/$CB36)*$I1539,0)","v":93.369044425135939},{"$f":"IFERROR(R1397*(1-Assumptions_Overall!$G$156)+R1467*(1-Assumptions_Overall!$G$155)+R1183-((CK36-CJ36)/$CB36)*$I1539,0)","v":92.065355916637969},{"$f":"IFERROR(S1397*(1-Assumptions_Overall!$G$156)+S1467*(1-Assumptions_Overall!$G$155)+S1183-((CL36-CK36)/$CB36)*$I1539,0)","v":90.551542974628887},{"$f":"IFERROR(T1397*(1-Assumptions_Overall!$G$156)+T1467*(1-Assumptions_Overall!$G$155)+T1183-((CM36-CL36)/$CB36)*$I1539,0)","v":88.8598907466409},{"$f":"IFERROR(U1397*(1-Assumptions_Overall!$G$156)+U1467*(1-Assumptions_Overall!$G$155)+U1183-((CN36-CM36)/$CB36)*$I1539,0)","v":87.019384192905051},{"$f":"IFERROR(V1397*(1-Assumptions_Overall!$G$156)+V1467*(1-Assumptions_Overall!$G$155)+V1183-((CO36-CN36)/$CB36)*$I1539,0)","v":85.056001716277024},{"$f":"IFERROR(W1397*(1-Assumptions_Overall!$G$156)+W1467*(1-Assumptions_Overall!$G$155)+W1183-((CP36-CO36)/$CB36)*$I1539,0)","v":82.992984396848527}]
[null,null,27,{"$f":"VLOOKUP($C1611,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},{"$f":"IF(VLOOKUP($C1611,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,null,null,{"$f":"IFERROR(J1398*(1-Assumptions_Overall!$G$156)+J1468*(1-Assumptions_Overall!$G$155)+J1184-((CC37-CB37)/$CB37)*$I1540,0)","v":49.507257046187533},{"$f":"IFERROR(K1398*(1-Assumptions_Overall!$G$156)+K1468*(1-Assumptions_Overall!$G$155)+K1184-((CD37-CC37)/$CB37)*$I1540,0)","v":66.156292257571977},{"$f":"IFERROR(L1398*(1-Assumptions_Overall!$G$156)+L1468*(1-Assumptions_Overall!$G$155)+L1184-((CE37-CD37)/$CB37)*$I1540,0)","v":47.921388650287724},{"$f":"IFERROR(M1398*(1-Assumptions_Overall!$G$156)+M1468*(1-Assumptions_Overall!$G$155)+M1184-((CF37-CE37)/$CB37)*$I1540,0)","v":55.901264256664092},{"$f":"IFERROR(N1398*(1-Assumptions_Overall!$G$156)+N1468*(1-Assumptions_Overall!$G$155)+N1184-((CG37-CF37)/$CB37)*$I1540,0)","v":62.86487735747977},{"$f":"IFERROR(O1398*(1-Assumptions_Overall!$G$156)+O1468*(1-Assumptions_Overall!$G$155)+O1184-((CH37-CG37)/$CB37)*$I1540,0)","v":65.554556732325295},{"$f":"IFERROR(P1398*(1-Assumptions_Overall!$G$156)+P1468*(1-Assumptions_Overall!$G$155)+P1184-((CI37-CH37)/$CB37)*$I1540,0)","v":67.74542669816401},{"$f":"IFERROR(Q1398*(1-Assumptions_Overall!$G$156)+Q1468*(1-Assumptions_Overall!$G$155)+Q1184-((CJ37-CI37)/$CB37)*$I1540,0)","v":69.485484082842305},{"$f":"IFERROR(R1398*(1-Assumptions_Overall!$G$156)+R1468*(1-Assumptions_Overall!$G$155)+R1184-((CK37-CJ37)/$CB37)*$I1540,0)","v":70.818851378873575},{"$f":"IFERROR(S1398*(1-Assumptions_Overall!$G$156)+S1468*(1-Assumptions_Overall!$G$155)+S1184-((CL37-CK37)/$CB37)*$I1540,0)","v":71.786065956252941},{"$f":"IFERROR(T1398*(1-Assumptions_Overall!$G$156)+T1468*(1-Assumptions_Overall!$G$155)+T1184-((CM37-CL37)/$CB37)*$I1540,0)","v":72.424348124752555},{"$f":"IFERROR(U1398*(1-Assumptions_Overall!$G$156)+U1468*(1-Assumptions_Overall!$G$155)+U1184-((CN37-CM37)/$CB37)*$I1540,0)","v":72.767850041488828},{"$f":"IFERROR(V1398*(1-Assumptions_Overall!$G$156)+V1468*(1-Assumptions_Overall!$G$155)+V1184-((CO37-CN37)/$CB37)*$I1540,0)","v":72.847886794481923},{"$f":"IFERROR(W1398*(1-Assumptions_Overall!$G$156)+W1468*(1-Assumptions_Overall!$G$155)+W1184-((CP37-CO37)/$CB37)*$I1540,0)","v":72.693150903281918}]
[null,null,43,{"$f":"VLOOKUP($C1612,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},{"$f":"IF(VLOOKUP($C1612,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,null,null,{"$f":"IFERROR(J1399*(1-Assumptions_Overall!$G$156)+J1469*(1-Assumptions_Overall!$G$155)+J1185-((CC38-CB38)/$CB38)*$I1541,0)","v":324.57743779160091},{"$f":"IFERROR(K1399*(1-Assumptions_Overall!$G$156)+K1469*(1-Assumptions_Overall!$G$155)+K1185-((CD38-CC38)/$CB38)*$I1541,0)","v":369.42204939582984},{"$f":"IFERROR(L1399*(1-Assumptions_Overall!$G$156)+L1469*(1-Assumptions_Overall!$G$155)+L1185-((CE38-CD38)/$CB38)*$I1541,0)","v":280.13997218789268},{"$f":"IFERROR(M1399*(1-Assumptions_Overall!$G$156)+M1469*(1-Assumptions_Overall!$G$155)+M1185-((CF38-CE38)/$CB38)*$I1541,0)","v":300.30258340746286},{"$f":"IFERROR(N1399*(1-Assumptions_Overall!$G$156)+N1469*(1-Assumptions_Overall!$G$155)+N1185-((CG38-CF38)/$CB38)*$I1541,0)","v":316.82770295995215},{"$f":"IFERROR(O1399*(1-Assumptions_Overall!$G$156)+O1469*(1-Assumptions_Overall!$G$155)+O1185-((CH38-CG38)/$CB38)*$I1541,0)","v":318.09098625772583},{"$f":"IFERROR(P1399*(1-Assumptions_Overall!$G$156)+P1469*(1-Assumptions_Overall!$G$155)+P1185-((CI38-CH38)/$CB38)*$I1541,0)","v":317.91018932330815},{"$f":"IFERROR(Q1399*(1-Assumptions_Overall!$G$156)+Q1469*(1-Assumptions_Overall!$G$155)+Q1185-((CJ38-CI38)/$CB38)*$I1541,0)","v":316.4658388229783},{"$f":"IFERROR(R1399*(1-Assumptions_Overall!$G$156)+R1469*(1-Assumptions_Overall!$G$155)+R1185-((CK38-CJ38)/$CB38)*$I1541,0)","v":313.92109446633083},{"$f":"IFERROR(S1399*(1-Assumptions_Overall!$G$156)+S1469*(1-Assumptions_Overall!$G$155)+S1185-((CL38-CK38)/$CB38)*$I1541,0)","v":310.42325351820671},{"$f":"IFERROR(T1399*(1-Assumptions_Overall!$G$156)+T1469*(1-Assumptions_Overall!$G$155)+T1185-((CM38-CL38)/$CB38)*$I1541,0)","v":306.10512985025059},{"$f":"IFERROR(U1399*(1-Assumptions_Overall!$G$156)+U1469*(1-Assumptions_Overall!$G$155)+U1185-((CN38-CM38)/$CB38)*$I1541,0)","v":301.08631989259152},{"$f":"IFERROR(V1399*(1-Assumptions_Overall!$G$156)+V1469*(1-Assumptions_Overall!$G$155)+V1185-((CO38-CN38)/$CB38)*$I1541,0)","v":295.47436443955291},{"$f":"IFERROR(W1399*(1-Assumptions_Overall!$G$156)+W1469*(1-Assumptions_Overall!$G$155)+W1185-((CP38-CO38)/$CB38)*$I1541,0)","v":289.36581457599601}]
[null,null,86,{"$f":"VLOOKUP($C1613,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},{"$f":"IF(VLOOKUP($C1613,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,null,null,{"$f":"IFERROR(J1400*(1-Assumptions_Overall!$G$156)+J1470*(1-Assumptions_Overall!$G$155)+J1186-((CC39-CB39)/$CB39)*$I1542,0)","v":70.402614512080959},{"$f":"IFERROR(K1400*(1-Assumptions_Overall!$G$156)+K1470*(1-Assumptions_Overall!$G$155)+K1186-((CD39-CC39)/$CB39)*$I1542,0)","v":78.044741589650812},{"$f":"IFERROR(L1400*(1-Assumptions_Overall!$G$156)+L1470*(1-Assumptions_Overall!$G$155)+L1186-((CE39-CD39)/$CB39)*$I1542,0)","v":57.527601640430021},{"$f":"IFERROR(M1400*(1-Assumptions_Overall!$G$156)+M1470*(1-Assumptions_Overall!$G$155)+M1186-((CF39-CE39)/$CB39)*$I1542,0)","v":60.325748757086359},{"$f":"IFERROR(N1400*(1-Assumptions_Overall!$G$156)+N1470*(1-Assumptions_Overall!$G$155)+N1186-((CG39-CF39)/$CB39)*$I1542,0)","v":62.537049652885912},{"$f":"IFERROR(O1400*(1-Assumptions_Overall!$G$156)+O1470*(1-Assumptions_Overall!$G$155)+O1186-((CH39-CG39)/$CB39)*$I1542,0)","v":62.167248002764609},{"$f":"IFERROR(P1400*(1-Assumptions_Overall!$G$156)+P1470*(1-Assumptions_Overall!$G$155)+P1186-((CI39-CH39)/$CB39)*$I1542,0)","v":61.591998146275216},{"$f":"IFERROR(Q1400*(1-Assumptions_Overall!$G$156)+Q1470*(1-Assumptions_Overall!$G$155)+Q1186-((CJ39-CI39)/$CB39)*$I1542,0)","v":60.839206645140479},{"$f":"IFERROR(R1400*(1-Assumptions_Overall!$G$156)+R1470*(1-Assumptions_Overall!$G$155)+R1186-((CK39-CJ39)/$CB39)*$I1542,0)","v":59.934023364739673},{"$f":"IFERROR(S1400*(1-Assumptions_Overall!$G$156)+S1470*(1-Assumptions_Overall!$G$155)+S1186-((CL39-CK39)/$CB39)*$I1542,0)","v":58.899083407142726},{"$f":"IFERROR(T1400*(1-Assumptions_Overall!$G$156)+T1470*(1-Assumptions_Overall!$G$155)+T1186-((CM39-CL39)/$CB39)*$I1542,0)","v":57.754728639337571},{"$f":"IFERROR(U1400*(1-Assumptions_Overall!$G$156)+U1470*(1-Assumptions_Overall!$G$155)+U1186-((CN39-CM39)/$CB39)*$I1542,0)","v":56.519210918611051},{"$f":"IFERROR(V1400*(1-Assumptions_Overall!$G$156)+V1470*(1-Assumptions_Overall!$G$155)+V1186-((CO39-CN39)/$CB39)*$I1542,0)","v":55.208878470520361},{"$f":"IFERROR(W1400*(1-Assumptions_Overall!$G$156)+W1470*(1-Assumptions_Overall!$G$155)+W1186-((CP39-CO39)/$CB39)*$I1542,0)","v":53.838346763051163}]
[null,null,29,{"$f":"VLOOKUP($C1614,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},{"$f":"IF(VLOOKUP($C1614,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,null,null,{"$f":"IFERROR(J1401*(1-Assumptions_Overall!$G$156)+J1471*(1-Assumptions_Overall!$G$155)+J1187-((CC40-CB40)/$CB40)*$I1543,0)","v":78.954807090296299},{"$f":"IFERROR(K1401*(1-Assumptions_Overall!$G$156)+K1471*(1-Assumptions_Overall!$G$155)+K1187-((CD40-CC40)/$CB40)*$I1543,0)","v":92.161003142195568},{"$f":"IFERROR(L1401*(1-Assumptions_Overall!$G$156)+L1471*(1-Assumptions_Overall!$G$155)+L1187-((CE40-CD40)/$CB40)*$I1543,0)","v":73.146189189017605},{"$f":"IFERROR(M1401*(1-Assumptions_Overall!$G$156)+M1471*(1-Assumptions_Overall!$G$155)+M1187-((CF40-CE40)/$CB40)*$I1543,0)","v":81.015428119886963},{"$f":"IFERROR(N1401*(1-Assumptions_Overall!$G$156)+N1471*(1-Assumptions_Overall!$G$155)+N1187-((CG40-CF40)/$CB40)*$I1543,0)","v":87.820555888224646},{"$f":"IFERROR(O1401*(1-Assumptions_Overall!$G$156)+O1471*(1-Assumptions_Overall!$G$155)+O1187-((CH40-CG40)/$CB40)*$I1543,0)","v":89.826372849751522},{"$f":"IFERROR(P1401*(1-Assumptions_Overall!$G$156)+P1471*(1-Assumptions_Overall!$G$155)+P1187-((CI40-CH40)/$CB40)*$I1543,0)","v":91.333207140776494},{"$f":"IFERROR(Q1401*(1-Assumptions_Overall!$G$156)+Q1471*(1-Assumptions_Overall!$G$155)+Q1187-((CJ40-CI40)/$CB40)*$I1543,0)","v":92.391196498848899},{"$f":"IFERROR(R1401*(1-Assumptions_Overall!$G$156)+R1471*(1-Assumptions_Overall!$G$155)+R1187-((CK40-CJ40)/$CB40)*$I1543,0)","v":93.046363114764347},{"$f":"IFERROR(S1401*(1-Assumptions_Overall!$G$156)+S1471*(1-Assumptions_Overall!$G$155)+S1187-((CL40-CK40)/$CB40)*$I1543,0)","v":93.340923384008562},{"$f":"IFERROR(T1401*(1-Assumptions_Overall!$G$156)+T1471*(1-Assumptions_Overall!$G$155)+T1187-((CM40-CL40)/$CB40)*$I1543,0)","v":93.313575000937703},{"$f":"IFERROR(U1401*(1-Assumptions_Overall!$G$156)+U1471*(1-Assumptions_Overall!$G$155)+U1187-((CN40-CM40)/$CB40)*$I1543,0)","v":92.99976343296575},{"$f":"IFERROR(V1401*(1-Assumptions_Overall!$G$156)+V1471*(1-Assumptions_Overall!$G$155)+V1187-((CO40-CN40)/$CB40)*$I1543,0)","v":92.431929212125596},{"$f":"IFERROR(W1401*(1-Assumptions_Overall!$G$156)+W1471*(1-Assumptions_Overall!$G$155)+W1187-((CP40-CO40)/$CB40)*$I1543,0)","v":91.639737384034333}]
[null,null,54,{"$f":"VLOOKUP($C1615,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},{"$f":"IF(VLOOKUP($C1615,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,null,null,{"$f":"IFERROR(J1402*(1-Assumptions_Overall!$G$156)+J1472*(1-Assumptions_Overall!$G$155)+J1188-((CC41-CB41)/$CB41)*$I1544,0)","v":88.183244889557159},{"$f":"IFERROR(K1402*(1-Assumptions_Overall!$G$156)+K1472*(1-Assumptions_Overall!$G$155)+K1188-((CD41-CC41)/$CB41)*$I1544,0)","v":108.86023299550584},{"$f":"IFERROR(L1402*(1-Assumptions_Overall!$G$156)+L1472*(1-Assumptions_Overall!$G$155)+L1188-((CE41-CD41)/$CB41)*$I1544,0)","v":81.671843917471733},{"$f":"IFERROR(M1402*(1-Assumptions_Overall!$G$156)+M1472*(1-Assumptions_Overall!$G$155)+M1188-((CF41-CE41)/$CB41)*$I1544,0)","v":92.643047154643909},{"$f":"IFERROR(N1402*(1-Assumptions_Overall!$G$156)+N1472*(1-Assumptions_Overall!$G$155)+N1188-((CG41-CF41)/$CB41)*$I1544,0)","v":102.19974455154954},{"$f":"IFERROR(O1402*(1-Assumptions_Overall!$G$156)+O1472*(1-Assumptions_Overall!$G$155)+O1188-((CH41-CG41)/$CB41)*$I1544,0)","v":105.51516113861669},{"$f":"IFERROR(P1402*(1-Assumptions_Overall!$G$156)+P1472*(1-Assumptions_Overall!$G$155)+P1188-((CI41-CH41)/$CB41)*$I1544,0)","v":108.13907160850289},{"$f":"IFERROR(Q1402*(1-Assumptions_Overall!$G$156)+Q1472*(1-Assumptions_Overall!$G$155)+Q1188-((CJ41-CI41)/$CB41)*$I1544,0)","v":110.13929657811769},{"$f":"IFERROR(R1402*(1-Assumptions_Overall!$G$156)+R1472*(1-Assumptions_Overall!$G$155)+R1188-((CK41-CJ41)/$CB41)*$I1544,0)","v":111.57814101033438},{"$f":"IFERROR(S1402*(1-Assumptions_Overall!$G$156)+S1472*(1-Assumptions_Overall!$G$155)+S1188-((CL41-CK41)/$CB41)*$I1544,0)","v":112.51280732365575},{"$f":"IFERROR(T1402*(1-Assumptions_Overall!$G$156)+T1472*(1-Assumptions_Overall!$G$155)+T1188-((CM41-CL41)/$CB41)*$I1544,0)","v":112.99577844190361},{"$f":"IFERROR(U1402*(1-Assumptions_Overall!$G$156)+U1472*(1-Assumptions_Overall!$G$155)+U1188-((CN41-CM41)/$CB41)*$I1544,0)","v":113.0751734086582},{"$f":"IFERROR(V1402*(1-Assumptions_Overall!$G$156)+V1472*(1-Assumptions_Overall!$G$155)+V1188-((CO41-CN41)/$CB41)*$I1544,0)","v":112.79507747576079},{"$f":"IFERROR(W1402*(1-Assumptions_Overall!$G$156)+W1472*(1-Assumptions_Overall!$G$155)+W1188-((CP41-CO41)/$CB41)*$I1544,0)","v":112.1958484458448}]
[null,null,39,{"$f":"VLOOKUP($C1616,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},{"$f":"IF(VLOOKUP($C1616,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,null,null,{"$f":"IFERROR(J1403*(1-Assumptions_Overall!$G$156)+J1473*(1-Assumptions_Overall!$G$155)+J1189-((CC42-CB42)/$CB42)*$I1545,0)","v":223.49166892868379},{"$f":"IFERROR(K1403*(1-Assumptions_Overall!$G$156)+K1473*(1-Assumptions_Overall!$G$155)+K1189-((CD42-CC42)/$CB42)*$I1545,0)","v":262.08140877380015},{"$f":"IFERROR(L1403*(1-Assumptions_Overall!$G$156)+L1473*(1-Assumptions_Overall!$G$155)+L1189-((CE42-CD42)/$CB42)*$I1545,0)","v":178.95258976006915},{"$f":"IFERROR(M1403*(1-Assumptions_Overall!$G$156)+M1473*(1-Assumptions_Overall!$G$155)+M1189-((CF42-CE42)/$CB42)*$I1545,0)","v":192.3008389948518},{"$f":"IFERROR(N1403*(1-Assumptions_Overall!$G$156)+N1473*(1-Assumptions_Overall!$G$155)+N1189-((CG42-CF42)/$CB42)*$I1545,0)","v":203.63793222886488},{"$f":"IFERROR(O1403*(1-Assumptions_Overall!$G$156)+O1473*(1-Assumptions_Overall!$G$155)+O1189-((CH42-CG42)/$CB42)*$I1545,0)","v":205.62680266052712},{"$f":"IFERROR(P1403*(1-Assumptions_Overall!$G$156)+P1473*(1-Assumptions_Overall!$G$155)+P1189-((CI42-CH42)/$CB42)*$I1545,0)","v":206.75932763693879},{"$f":"IFERROR(Q1403*(1-Assumptions_Overall!$G$156)+Q1473*(1-Assumptions_Overall!$G$155)+Q1189-((CJ42-CI42)/$CB42)*$I1545,0)","v":207.12606188385752},{"$f":"IFERROR(R1403*(1-Assumptions_Overall!$G$156)+R1473*(1-Assumptions_Overall!$G$155)+R1189-((CK42-CJ42)/$CB42)*$I1545,0)","v":206.80998740403214},{"$f":"IFERROR(S1403*(1-Assumptions_Overall!$G$156)+S1473*(1-Assumptions_Overall!$G$155)+S1189-((CL42-CK42)/$CB42)*$I1545,0)","v":205.88708903239666},{"$f":"IFERROR(T1403*(1-Assumptions_Overall!$G$156)+T1473*(1-Assumptions_Overall!$G$155)+T1189-((CM42-CL42)/$CB42)*$I1545,0)","v":204.42688733781364},{"$f":"IFERROR(U1403*(1-Assumptions_Overall!$G$156)+U1473*(1-Assumptions_Overall!$G$155)+U1189-((CN42-CM42)/$CB42)*$I1545,0)","v":202.49293304269946},{"$f":"IFERROR(V1403*(1-Assumptions_Overall!$G$156)+V1473*(1-Assumptions_Overall!$G$155)+V1189-((CO42-CN42)/$CB42)*$I1545,0)","v":200.14326565125748},{"$f":"IFERROR(W1403*(1-Assumptions_Overall!$G$156)+W1473*(1-Assumptions_Overall!$G$155)+W1189-((CP42-CO42)/$CB42)*$I1545,0)","v":197.43083879517576}]
[null,null,124,{"$f":"VLOOKUP($C1617,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},{"$f":"IF(VLOOKUP($C1617,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,null,null,{"$f":"IFERROR(J1404*(1-Assumptions_Overall!$G$156)+J1474*(1-Assumptions_Overall!$G$155)+J1190-((CC43-CB43)/$CB43)*$I1546,0)","v":73.701496108867161},{"$f":"IFERROR(K1404*(1-Assumptions_Overall!$G$156)+K1474*(1-Assumptions_Overall!$G$155)+K1190-((CD43-CC43)/$CB43)*$I1546,0)","v":87.268449813836128},{"$f":"IFERROR(L1404*(1-Assumptions_Overall!$G$156)+L1474*(1-Assumptions_Overall!$G$155)+L1190-((CE43-CD43)/$CB43)*$I1546,0)","v":63.003935854109102},{"$f":"IFERROR(M1404*(1-Assumptions_Overall!$G$156)+M1474*(1-Assumptions_Overall!$G$155)+M1190-((CF43-CE43)/$CB43)*$I1546,0)","v":69.228553004948765},{"$f":"IFERROR(N1404*(1-Assumptions_Overall!$G$156)+N1474*(1-Assumptions_Overall!$G$155)+N1190-((CG43-CF43)/$CB43)*$I1546,0)","v":74.577422730073863},{"$f":"IFERROR(O1404*(1-Assumptions_Overall!$G$156)+O1474*(1-Assumptions_Overall!$G$155)+O1190-((CH43-CG43)/$CB43)*$I1546,0)","v":76.023080677236436},{"$f":"IFERROR(P1404*(1-Assumptions_Overall!$G$156)+P1474*(1-Assumptions_Overall!$G$155)+P1190-((CI43-CH43)/$CB43)*$I1546,0)","v":77.074106665515046},{"$f":"IFERROR(Q1404*(1-Assumptions_Overall!$G$156)+Q1474*(1-Assumptions_Overall!$G$155)+Q1190-((CJ43-CI43)/$CB43)*$I1546,0)","v":77.770589842045979},{"$f":"IFERROR(R1404*(1-Assumptions_Overall!$G$156)+R1474*(1-Assumptions_Overall!$G$155)+R1190-((CK43-CJ43)/$CB43)*$I1546,0)","v":78.149315038311187},{"$f":"IFERROR(S1404*(1-Assumptions_Overall!$G$156)+S1474*(1-Assumptions_Overall!$G$155)+S1190-((CL43-CK43)/$CB43)*$I1546,0)","v":78.2440121060514},{"$f":"IFERROR(T1404*(1-Assumptions_Overall!$G$156)+T1474*(1-Assumptions_Overall!$G$155)+T1190-((CM43-CL43)/$CB43)*$I1546,0)","v":78.085586862719509},{"$f":"IFERROR(U1404*(1-Assumptions_Overall!$G$156)+U1474*(1-Assumptions_Overall!$G$155)+U1190-((CN43-CM43)/$CB43)*$I1546,0)","v":77.702335429869748},{"$f":"IFERROR(V1404*(1-Assumptions_Overall!$G$156)+V1474*(1-Assumptions_Overall!$G$155)+V1190-((CO43-CN43)/$CB43)*$I1546,0)","v":77.120143122681327},{"$f":"IFERROR(W1404*(1-Assumptions_Overall!$G$156)+W1474*(1-Assumptions_Overall!$G$155)+W1190-((CP43-CO43)/$CB43)*$I1546,0)","v":76.362668970649224}]
[null,null,77,{"$f":"VLOOKUP($C1618,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},{"$f":"IF(VLOOKUP($C1618,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,null,null,{"$f":"IFERROR(J1405*(1-Assumptions_Overall!$G$156)+J1475*(1-Assumptions_Overall!$G$155)+J1191-((CC44-CB44)/$CB44)*$I1547,0)","v":48.094737683281153},{"$f":"IFERROR(K1405*(1-Assumptions_Overall!$G$156)+K1475*(1-Assumptions_Overall!$G$155)+K1191-((CD44-CC44)/$CB44)*$I1547,0)","v":55.278086078179854},{"$f":"IFERROR(L1405*(1-Assumptions_Overall!$G$156)+L1475*(1-Assumptions_Overall!$G$155)+L1191-((CE44-CD44)/$CB44)*$I1547,0)","v":42.345926848612208},{"$f":"IFERROR(M1405*(1-Assumptions_Overall!$G$156)+M1475*(1-Assumptions_Overall!$G$155)+M1191-((CF44-CE44)/$CB44)*$I1547,0)","v":45.740357856355104},{"$f":"IFERROR(N1405*(1-Assumptions_Overall!$G$156)+N1475*(1-Assumptions_Overall!$G$155)+N1191-((CG44-CF44)/$CB44)*$I1547,0)","v":48.543593786900544},{"$f":"IFERROR(O1405*(1-Assumptions_Overall!$G$156)+O1475*(1-Assumptions_Overall!$G$155)+O1191-((CH44-CG44)/$CB44)*$I1547,0)","v":48.897048838381664},{"$f":"IFERROR(P1405*(1-Assumptions_Overall!$G$156)+P1475*(1-Assumptions_Overall!$G$155)+P1191-((CI44-CH44)/$CB44)*$I1547,0)","v":49.008690651387155},{"$f":"IFERROR(Q1405*(1-Assumptions_Overall!$G$156)+Q1475*(1-Assumptions_Overall!$G$155)+Q1191-((CJ44-CI44)/$CB44)*$I1547,0)","v":48.908174529628923},{"$f":"IFERROR(R1405*(1-Assumptions_Overall!$G$156)+R1475*(1-Assumptions_Overall!$G$155)+R1191-((CK44-CJ44)/$CB44)*$I1547,0)","v":48.622321493199237},{"$f":"IFERROR(S1405*(1-Assumptions_Overall!$G$156)+S1475*(1-Assumptions_Overall!$G$155)+S1191-((CL44-CK44)/$CB44)*$I1547,0)","v":48.175363009251399},{"$f":"IFERROR(T1405*(1-Assumptions_Overall!$G$156)+T1475*(1-Assumptions_Overall!$G$155)+T1191-((CM44-CL44)/$CB44)*$I1547,0)","v":47.5891653741689},{"$f":"IFERROR(U1405*(1-Assumptions_Overall!$G$156)+U1475*(1-Assumptions_Overall!$G$155)+U1191-((CN44-CM44)/$CB44)*$I1547,0)","v":46.883435728310204},{"$f":"IFERROR(V1405*(1-Assumptions_Overall!$G$156)+V1475*(1-Assumptions_Overall!$G$155)+V1191-((CO44-CN44)/$CB44)*$I1547,0)","v":46.075911155783587},{"$f":"IFERROR(W1405*(1-Assumptions_Overall!$G$156)+W1475*(1-Assumptions_Overall!$G$155)+W1191-((CP44-CO44)/$CB44)*$I1547,0)","v":45.182532210243735}]
[null,null,129,{"$f":"VLOOKUP($C1619,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},{"$f":"IF(VLOOKUP($C1619,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,null,null,{"$f":"IFERROR(J1406*(1-Assumptions_Overall!$G$156)+J1476*(1-Assumptions_Overall!$G$155)+J1192-((CC45-CB45)/$CB45)*$I1548,0)","v":117.07748739319845},{"$f":"IFERROR(K1406*(1-Assumptions_Overall!$G$156)+K1476*(1-Assumptions_Overall!$G$155)+K1192-((CD45-CC45)/$CB45)*$I1548,0)","v":136.31547480397273},{"$f":"IFERROR(L1406*(1-Assumptions_Overall!$G$156)+L1476*(1-Assumptions_Overall!$G$155)+L1192-((CE45-CD45)/$CB45)*$I1548,0)","v":105.80183681042513},{"$f":"IFERROR(M1406*(1-Assumptions_Overall!$G$156)+M1476*(1-Assumptions_Overall!$G$155)+M1192-((CF45-CE45)/$CB45)*$I1548,0)","v":115.38825387360492},{"$f":"IFERROR(N1406*(1-Assumptions_Overall!$G$156)+N1476*(1-Assumptions_Overall!$G$155)+N1192-((CG45-CF45)/$CB45)*$I1548,0)","v":123.36570073851556},{"$f":"IFERROR(O1406*(1-Assumptions_Overall!$G$156)+O1476*(1-Assumptions_Overall!$G$155)+O1192-((CH45-CG45)/$CB45)*$I1548,0)","v":124.76697517031164},{"$f":"IFERROR(P1406*(1-Assumptions_Overall!$G$156)+P1476*(1-Assumptions_Overall!$G$155)+P1192-((CI45-CH45)/$CB45)*$I1548,0)","v":125.48905698483503},{"$f":"IFERROR(Q1406*(1-Assumptions_Overall!$G$156)+Q1476*(1-Assumptions_Overall!$G$155)+Q1192-((CJ45-CI45)/$CB45)*$I1548,0)","v":125.61358781872457},{"$f":"IFERROR(R1406*(1-Assumptions_Overall!$G$156)+R1476*(1-Assumptions_Overall!$G$155)+R1192-((CK45-CJ45)/$CB45)*$I1548,0)","v":125.21446105979004},{"$f":"IFERROR(S1406*(1-Assumptions_Overall!$G$156)+S1476*(1-Assumptions_Overall!$G$155)+S1192-((CL45-CK45)/$CB45)*$I1548,0)","v":124.3584885031637},{"$f":"IFERROR(T1406*(1-Assumptions_Overall!$G$156)+T1476*(1-Assumptions_Overall!$G$155)+T1192-((CM45-CL45)/$CB45)*$I1548,0)","v":123.10601175342759},{"$f":"IFERROR(U1406*(1-Assumptions_Overall!$G$156)+U1476*(1-Assumptions_Overall!$G$155)+U1192-((CN45-CM45)/$CB45)*$I1548,0)","v":121.51146368176796},{"$f":"IFERROR(V1406*(1-Assumptions_Overall!$G$156)+V1476*(1-Assumptions_Overall!$G$155)+V1192-((CO45-CN45)/$CB45)*$I1548,0)","v":119.6238838827733},{"$f":"IFERROR(W1406*(1-Assumptions_Overall!$G$156)+W1476*(1-Assumptions_Overall!$G$155)+W1192-((CP45-CO45)/$CB45)*$I1548,0)","v":117.48739177285231}]
[null,null,89,{"$f":"VLOOKUP($C1620,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},{"$f":"IF(VLOOKUP($C1620,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,null,null,{"$f":"IFERROR(J1407*(1-Assumptions_Overall!$G$156)+J1477*(1-Assumptions_Overall!$G$155)+J1193-((CC46-CB46)/$CB46)*$I1549,0)","v":79.687641751951105},{"$f":"IFERROR(K1407*(1-Assumptions_Overall!$G$156)+K1477*(1-Assumptions_Overall!$G$155)+K1193-((CD46-CC46)/$CB46)*$I1549,0)","v":96.387610672889082},{"$f":"IFERROR(L1407*(1-Assumptions_Overall!$G$156)+L1477*(1-Assumptions_Overall!$G$155)+L1193-((CE46-CD46)/$CB46)*$I1549,0)","v":69.93671965164657},{"$f":"IFERROR(M1407*(1-Assumptions_Overall!$G$156)+M1477*(1-Assumptions_Overall!$G$155)+M1193-((CF46-CE46)/$CB46)*$I1549,0)","v":77.05893311423273},{"$f":"IFERROR(N1407*(1-Assumptions_Overall!$G$156)+N1477*(1-Assumptions_Overall!$G$155)+N1193-((CG46-CF46)/$CB46)*$I1549,0)","v":83.023896499650903},{"$f":"IFERROR(O1407*(1-Assumptions_Overall!$G$156)+O1477*(1-Assumptions_Overall!$G$155)+O1193-((CH46-CG46)/$CB46)*$I1549,0)","v":84.318343623945168},{"$f":"IFERROR(P1407*(1-Assumptions_Overall!$G$156)+P1477*(1-Assumptions_Overall!$G$155)+P1193-((CI46-CH46)/$CB46)*$I1549,0)","v":85.110528354122039},{"$f":"IFERROR(Q1407*(1-Assumptions_Overall!$G$156)+Q1477*(1-Assumptions_Overall!$G$155)+Q1193-((CJ46-CI46)/$CB46)*$I1549,0)","v":85.459780018117527},{"$f":"IFERROR(R1407*(1-Assumptions_Overall!$G$156)+R1477*(1-Assumptions_Overall!$G$155)+R1193-((CK46-CJ46)/$CB46)*$I1549,0)","v":85.41983246132321},{"$f":"IFERROR(S1407*(1-Assumptions_Overall!$G$156)+S1477*(1-Assumptions_Overall!$G$155)+S1193-((CL46-CK46)/$CB46)*$I1549,0)","v":85.039303934935162},{"$f":"IFERROR(T1407*(1-Assumptions_Overall!$G$156)+T1477*(1-Assumptions_Overall!$G$155)+T1193-((CM46-CL46)/$CB46)*$I1549,0)","v":84.362137324815905},{"$f":"IFERROR(U1407*(1-Assumptions_Overall!$G$156)+U1477*(1-Assumptions_Overall!$G$155)+U1193-((CN46-CM46)/$CB46)*$I1549,0)","v":83.428004485541692},{"$f":"IFERROR(V1407*(1-Assumptions_Overall!$G$156)+V1477*(1-Assumptions_Overall!$G$155)+V1193-((CO46-CN46)/$CB46)*$I1549,0)","v":82.272677511354175},{"$f":"IFERROR(W1407*(1-Assumptions_Overall!$G$156)+W1477*(1-Assumptions_Overall!$G$155)+W1193-((CP46-CO46)/$CB46)*$I1549,0)","v":80.928369558549946}]
[null,null,70,{"$f":"VLOOKUP($C1621,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},{"$f":"IF(VLOOKUP($C1621,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,null,null,{"$f":"IFERROR(J1408*(1-Assumptions_Overall!$G$156)+J1478*(1-Assumptions_Overall!$G$155)+J1194-((CC47-CB47)/$CB47)*$I1550,0)","v":101.20364761100274},{"$f":"IFERROR(K1408*(1-Assumptions_Overall!$G$156)+K1478*(1-Assumptions_Overall!$G$155)+K1194-((CD47-CC47)/$CB47)*$I1550,0)","v":116.87061927027082},{"$f":"IFERROR(L1408*(1-Assumptions_Overall!$G$156)+L1478*(1-Assumptions_Overall!$G$155)+L1194-((CE47-CD47)/$CB47)*$I1550,0)","v":82.278615203033837},{"$f":"IFERROR(M1408*(1-Assumptions_Overall!$G$156)+M1478*(1-Assumptions_Overall!$G$155)+M1194-((CF47-CE47)/$CB47)*$I1550,0)","v":88.013832542349633},{"$f":"IFERROR(N1408*(1-Assumptions_Overall!$G$156)+N1478*(1-Assumptions_Overall!$G$155)+N1194-((CG47-CF47)/$CB47)*$I1550,0)","v":92.874988940741503},{"$f":"IFERROR(O1408*(1-Assumptions_Overall!$G$156)+O1478*(1-Assumptions_Overall!$G$155)+O1194-((CH47-CG47)/$CB47)*$I1550,0)","v":93.596615189966315},{"$f":"IFERROR(P1408*(1-Assumptions_Overall!$G$156)+P1478*(1-Assumptions_Overall!$G$155)+P1194-((CI47-CH47)/$CB47)*$I1550,0)","v":93.948627324074067},{"$f":"IFERROR(Q1408*(1-Assumptions_Overall!$G$156)+Q1478*(1-Assumptions_Overall!$G$155)+Q1194-((CJ47-CI47)/$CB47)*$I1550,0)","v":93.970534750679462},{"$f":"IFERROR(R1408*(1-Assumptions_Overall!$G$156)+R1478*(1-Assumptions_Overall!$G$155)+R1194-((CK47-CJ47)/$CB47)*$I1550,0)","v":93.698530450352507},{"$f":"IFERROR(S1408*(1-Assumptions_Overall!$G$156)+S1478*(1-Assumptions_Overall!$G$155)+S1194-((CL47-CK47)/$CB47)*$I1550,0)","v":93.16574346351598},{"$f":"IFERROR(T1408*(1-Assumptions_Overall!$G$156)+T1478*(1-Assumptions_Overall!$G$155)+T1194-((CM47-CL47)/$CB47)*$I1550,0)","v":92.402472683989515},{"$f":"IFERROR(U1408*(1-Assumptions_Overall!$G$156)+U1478*(1-Assumptions_Overall!$G$155)+U1194-((CN47-CM47)/$CB47)*$I1550,0)","v":91.436403751532453},{"$f":"IFERROR(V1408*(1-Assumptions_Overall!$G$156)+V1478*(1-Assumptions_Overall!$G$155)+V1194-((CO47-CN47)/$CB47)*$I1550,0)","v":90.292810225988319},{"$f":"IFERROR(W1408*(1-Assumptions_Overall!$G$156)+W1478*(1-Assumptions_Overall!$G$155)+W1194-((CP47-CO47)/$CB47)*$I1550,0)","v":88.994740145593141}]
[null,null,59,{"$f":"VLOOKUP($C1622,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},{"$f":"IF(VLOOKUP($C1622,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,null,null,{"$f":"IFERROR(J1409*(1-Assumptions_Overall!$G$156)+J1479*(1-Assumptions_Overall!$G$155)+J1195-((CC48-CB48)/$CB48)*$I1551,0)","v":65.680094260261058},{"$f":"IFERROR(K1409*(1-Assumptions_Overall!$G$156)+K1479*(1-Assumptions_Overall!$G$155)+K1195-((CD48-CC48)/$CB48)*$I1551,0)","v":79.206410412573746},{"$f":"IFERROR(L1409*(1-Assumptions_Overall!$G$156)+L1479*(1-Assumptions_Overall!$G$155)+L1195-((CE48-CD48)/$CB48)*$I1551,0)","v":58.168327601725991},{"$f":"IFERROR(M1409*(1-Assumptions_Overall!$G$156)+M1479*(1-Assumptions_Overall!$G$155)+M1195-((CF48-CE48)/$CB48)*$I1551,0)","v":64.746224822228328},{"$f":"IFERROR(N1409*(1-Assumptions_Overall!$G$156)+N1479*(1-Assumptions_Overall!$G$155)+N1195-((CG48-CF48)/$CB48)*$I1551,0)","v":70.444747881786213},{"$f":"IFERROR(O1409*(1-Assumptions_Overall!$G$156)+O1479*(1-Assumptions_Overall!$G$155)+O1195-((CH48-CG48)/$CB48)*$I1551,0)","v":72.197420558264071},{"$f":"IFERROR(P1409*(1-Assumptions_Overall!$G$156)+P1479*(1-Assumptions_Overall!$G$155)+P1195-((CI48-CH48)/$CB48)*$I1551,0)","v":73.533604371770593},{"$f":"IFERROR(Q1409*(1-Assumptions_Overall!$G$156)+Q1479*(1-Assumptions_Overall!$G$155)+Q1195-((CJ48-CI48)/$CB48)*$I1551,0)","v":74.494904667881144},{"$f":"IFERROR(R1409*(1-Assumptions_Overall!$G$156)+R1479*(1-Assumptions_Overall!$G$155)+R1195-((CK48-CJ48)/$CB48)*$I1551,0)","v":75.119519152342519},{"$f":"IFERROR(S1409*(1-Assumptions_Overall!$G$156)+S1479*(1-Assumptions_Overall!$G$155)+S1195-((CL48-CK48)/$CB48)*$I1551,0)","v":75.442494067048557},{"$f":"IFERROR(T1409*(1-Assumptions_Overall!$G$156)+T1479*(1-Assumptions_Overall!$G$155)+T1195-((CM48-CL48)/$CB48)*$I1551,0)","v":75.495961650695733},{"$f":"IFERROR(U1409*(1-Assumptions_Overall!$G$156)+U1479*(1-Assumptions_Overall!$G$155)+U1195-((CN48-CM48)/$CB48)*$I1551,0)","v":75.309360555496312},{"$f":"IFERROR(V1409*(1-Assumptions_Overall!$G$156)+V1479*(1-Assumptions_Overall!$G$155)+V1195-((CO48-CN48)/$CB48)*$I1551,0)","v":74.909640407575978},{"$f":"IFERROR(W1409*(1-Assumptions_Overall!$G$156)+W1479*(1-Assumptions_Overall!$G$155)+W1195-((CP48-CO48)/$CB48)*$I1551,0)","v":74.3214516182598}]
[null,null,130,{"$f":"VLOOKUP($C1623,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},{"$f":"IF(VLOOKUP($C1623,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,null,null,{"$f":"IFERROR(J1410*(1-Assumptions_Overall!$G$156)+J1480*(1-Assumptions_Overall!$G$155)+J1196-((CC49-CB49)/$CB49)*$I1552,0)","v":286.91006227034086},{"$f":"IFERROR(K1410*(1-Assumptions_Overall!$G$156)+K1480*(1-Assumptions_Overall!$G$155)+K1196-((CD49-CC49)/$CB49)*$I1552,0)","v":352.03916990304106},{"$f":"IFERROR(L1410*(1-Assumptions_Overall!$G$156)+L1480*(1-Assumptions_Overall!$G$155)+L1196-((CE49-CD49)/$CB49)*$I1552,0)","v":190.79383319203259},{"$f":"IFERROR(M1410*(1-Assumptions_Overall!$G$156)+M1480*(1-Assumptions_Overall!$G$155)+M1196-((CF49-CE49)/$CB49)*$I1552,0)","v":201.9837521786277},{"$f":"IFERROR(N1410*(1-Assumptions_Overall!$G$156)+N1480*(1-Assumptions_Overall!$G$155)+N1196-((CG49-CF49)/$CB49)*$I1552,0)","v":211.19997059609284},{"$f":"IFERROR(O1410*(1-Assumptions_Overall!$G$156)+O1480*(1-Assumptions_Overall!$G$155)+O1196-((CH49-CG49)/$CB49)*$I1552,0)","v":211.73971212988863},{"$f":"IFERROR(P1410*(1-Assumptions_Overall!$G$156)+P1480*(1-Assumptions_Overall!$G$155)+P1196-((CI49-CH49)/$CB49)*$I1552,0)","v":211.56332664338566},{"$f":"IFERROR(Q1410*(1-Assumptions_Overall!$G$156)+Q1480*(1-Assumptions_Overall!$G$155)+Q1196-((CJ49-CI49)/$CB49)*$I1552,0)","v":210.75002758638669},{"$f":"IFERROR(R1410*(1-Assumptions_Overall!$G$156)+R1480*(1-Assumptions_Overall!$G$155)+R1196-((CK49-CJ49)/$CB49)*$I1552,0)","v":209.37230079023652},{"$f":"IFERROR(S1410*(1-Assumptions_Overall!$G$156)+S1480*(1-Assumptions_Overall!$G$155)+S1196-((CL49-CK49)/$CB49)*$I1552,0)","v":207.49642066250885},{"$f":"IFERROR(T1410*(1-Assumptions_Overall!$G$156)+T1480*(1-Assumptions_Overall!$G$155)+T1196-((CM49-CL49)/$CB49)*$I1552,0)","v":205.18292689781595},{"$f":"IFERROR(U1410*(1-Assumptions_Overall!$G$156)+U1480*(1-Assumptions_Overall!$G$155)+U1196-((CN49-CM49)/$CB49)*$I1552,0)","v":202.48706661787634},{"$f":"IFERROR(V1410*(1-Assumptions_Overall!$G$156)+V1480*(1-Assumptions_Overall!$G$155)+V1196-((CO49-CN49)/$CB49)*$I1552,0)","v":199.4592043619632},{"$f":"IFERROR(W1410*(1-Assumptions_Overall!$G$156)+W1480*(1-Assumptions_Overall!$G$155)+W1196-((CP49-CO49)/$CB49)*$I1552,0)","v":196.1452021874328}]
[null,null,127,{"$f":"VLOOKUP($C1624,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},{"$f":"IF(VLOOKUP($C1624,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,null,null,{"$f":"IFERROR(J1411*(1-Assumptions_Overall!$G$156)+J1481*(1-Assumptions_Overall!$G$155)+J1197-((CC50-CB50)/$CB50)*$I1553,0)","v":240.35987134230959},{"$f":"IFERROR(K1411*(1-Assumptions_Overall!$G$156)+K1481*(1-Assumptions_Overall!$G$155)+K1197-((CD50-CC50)/$CB50)*$I1553,0)","v":296.60168229950341},{"$f":"IFERROR(L1411*(1-Assumptions_Overall!$G$156)+L1481*(1-Assumptions_Overall!$G$155)+L1197-((CE50-CD50)/$CB50)*$I1553,0)","v":166.81728231397631},{"$f":"IFERROR(M1411*(1-Assumptions_Overall!$G$156)+M1481*(1-Assumptions_Overall!$G$155)+M1197-((CF50-CE50)/$CB50)*$I1553,0)","v":178.81018670151161},{"$f":"IFERROR(N1411*(1-Assumptions_Overall!$G$156)+N1481*(1-Assumptions_Overall!$G$155)+N1197-((CG50-CF50)/$CB50)*$I1553,0)","v":188.86410393117364},{"$f":"IFERROR(O1411*(1-Assumptions_Overall!$G$156)+O1481*(1-Assumptions_Overall!$G$155)+O1197-((CH50-CG50)/$CB50)*$I1553,0)","v":190.43280690988638},{"$f":"IFERROR(P1411*(1-Assumptions_Overall!$G$156)+P1481*(1-Assumptions_Overall!$G$155)+P1197-((CI50-CH50)/$CB50)*$I1553,0)","v":191.2384510578666},{"$f":"IFERROR(Q1411*(1-Assumptions_Overall!$G$156)+Q1481*(1-Assumptions_Overall!$G$155)+Q1197-((CJ50-CI50)/$CB50)*$I1553,0)","v":191.36235847629973},{"$f":"IFERROR(R1411*(1-Assumptions_Overall!$G$156)+R1481*(1-Assumptions_Overall!$G$155)+R1197-((CK50-CJ50)/$CB50)*$I1553,0)","v":190.87903137617138},{"$f":"IFERROR(S1411*(1-Assumptions_Overall!$G$156)+S1481*(1-Assumptions_Overall!$G$155)+S1197-((CL50-CK50)/$CB50)*$I1553,0)","v":189.85667184175213},{"$f":"IFERROR(T1411*(1-Assumptions_Overall!$G$156)+T1481*(1-Assumptions_Overall!$G$155)+T1197-((CM50-CL50)/$CB50)*$I1553,0)","v":188.35766230601178},{"$f":"IFERROR(U1411*(1-Assumptions_Overall!$G$156)+U1481*(1-Assumptions_Overall!$G$155)+U1197-((CN50-CM50)/$CB50)*$I1553,0)","v":186.43901130454941},{"$f":"IFERROR(V1411*(1-Assumptions_Overall!$G$156)+V1481*(1-Assumptions_Overall!$G$155)+V1197-((CO50-CN50)/$CB50)*$I1553,0)","v":184.15276693519905},{"$f":"IFERROR(W1411*(1-Assumptions_Overall!$G$156)+W1481*(1-Assumptions_Overall!$G$155)+W1197-((CP50-CO50)/$CB50)*$I1553,0)","v":181.54640028816965}]
[null,null,71,{"$f":"VLOOKUP($C1625,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},{"$f":"IF(VLOOKUP($C1625,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,null,null,{"$f":"IFERROR(J1412*(1-Assumptions_Overall!$G$156)+J1482*(1-Assumptions_Overall!$G$155)+J1198-((CC51-CB51)/$CB51)*$I1554,0)","v":161.16543781451799},{"$f":"IFERROR(K1412*(1-Assumptions_Overall!$G$156)+K1482*(1-Assumptions_Overall!$G$155)+K1198-((CD51-CC51)/$CB51)*$I1554,0)","v":177.91768531145783},{"$f":"IFERROR(L1412*(1-Assumptions_Overall!$G$156)+L1482*(1-Assumptions_Overall!$G$155)+L1198-((CE51-CD51)/$CB51)*$I1554,0)","v":152.58950790044821},{"$f":"IFERROR(M1412*(1-Assumptions_Overall!$G$156)+M1482*(1-Assumptions_Overall!$G$155)+M1198-((CF51-CE51)/$CB51)*$I1554,0)","v":155.7118065381004},{"$f":"IFERROR(N1412*(1-Assumptions_Overall!$G$156)+N1482*(1-Assumptions_Overall!$G$155)+N1198-((CG51-CF51)/$CB51)*$I1554,0)","v":165.87585502159538},{"$f":"IFERROR(O1412*(1-Assumptions_Overall!$G$156)+O1482*(1-Assumptions_Overall!$G$155)+O1198-((CH51-CG51)/$CB51)*$I1554,0)","v":168.05264505038201},{"$f":"IFERROR(P1412*(1-Assumptions_Overall!$G$156)+P1482*(1-Assumptions_Overall!$G$155)+P1198-((CI51-CH51)/$CB51)*$I1554,0)","v":169.46900648821384},{"$f":"IFERROR(Q1412*(1-Assumptions_Overall!$G$156)+Q1482*(1-Assumptions_Overall!$G$155)+Q1198-((CJ51-CI51)/$CB51)*$I1554,0)","v":170.20407668820428},{"$f":"IFERROR(R1412*(1-Assumptions_Overall!$G$156)+R1482*(1-Assumptions_Overall!$G$155)+R1198-((CK51-CJ51)/$CB51)*$I1554,0)","v":170.3304130453019},{"$f":"IFERROR(S1412*(1-Assumptions_Overall!$G$156)+S1482*(1-Assumptions_Overall!$G$155)+S1198-((CL51-CK51)/$CB51)*$I1554,0)","v":169.91449110744622},{"$f":"IFERROR(T1412*(1-Assumptions_Overall!$G$156)+T1482*(1-Assumptions_Overall!$G$155)+T1198-((CM51-CL51)/$CB51)*$I1554,0)","v":169.0171664326644},{"$f":"IFERROR(U1412*(1-Assumptions_Overall!$G$156)+U1482*(1-Assumptions_Overall!$G$155)+U1198-((CN51-CM51)/$CB51)*$I1554,0)","v":167.69410314733932},{"$f":"IFERROR(V1412*(1-Assumptions_Overall!$G$156)+V1482*(1-Assumptions_Overall!$G$155)+V1198-((CO51-CN51)/$CB51)*$I1554,0)","v":165.99617153302376},{"$f":"IFERROR(W1412*(1-Assumptions_Overall!$G$156)+W1482*(1-Assumptions_Overall!$G$155)+W1198-((CP51-CO51)/$CB51)*$I1554,0)","v":163.96981681057537}]
[null,null,74,{"$f":"VLOOKUP($C1626,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},{"$f":"IF(VLOOKUP($C1626,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,null,null,{"$f":"IFERROR(J1413*(1-Assumptions_Overall!$G$156)+J1483*(1-Assumptions_Overall!$G$155)+J1199-((CC52-CB52)/$CB52)*$I1555,0)","v":3.7428849567336542},{"$f":"IFERROR(K1413*(1-Assumptions_Overall!$G$156)+K1483*(1-Assumptions_Overall!$G$155)+K1199-((CD52-CC52)/$CB52)*$I1555,0)","v":4.717398977115117},{"$f":"IFERROR(L1413*(1-Assumptions_Overall!$G$156)+L1483*(1-Assumptions_Overall!$G$155)+L1199-((CE52-CD52)/$CB52)*$I1555,0)","v":4.0150689883767434},{"$f":"IFERROR(M1413*(1-Assumptions_Overall!$G$156)+M1483*(1-Assumptions_Overall!$G$155)+M1199-((CF52-CE52)/$CB52)*$I1555,0)","v":4.6612859309388455},{"$f":"IFERROR(N1413*(1-Assumptions_Overall!$G$156)+N1483*(1-Assumptions_Overall!$G$155)+N1199-((CG52-CF52)/$CB52)*$I1555,0)","v":5.2268922578355195},{"$f":"IFERROR(O1413*(1-Assumptions_Overall!$G$156)+O1483*(1-Assumptions_Overall!$G$155)+O1199-((CH52-CG52)/$CB52)*$I1555,0)","v":5.4425018808077965},{"$f":"IFERROR(P1413*(1-Assumptions_Overall!$G$156)+P1483*(1-Assumptions_Overall!$G$155)+P1199-((CI52-CH52)/$CB52)*$I1555,0)","v":5.6175443114215859},{"$f":"IFERROR(Q1413*(1-Assumptions_Overall!$G$156)+Q1483*(1-Assumptions_Overall!$G$155)+Q1199-((CJ52-CI52)/$CB52)*$I1555,0)","v":5.7559327534148572},{"$f":"IFERROR(R1413*(1-Assumptions_Overall!$G$156)+R1483*(1-Assumptions_Overall!$G$155)+R1199-((CK52-CJ52)/$CB52)*$I1555,0)","v":5.8612642357844784},{"$f":"IFERROR(S1413*(1-Assumptions_Overall!$G$156)+S1483*(1-Assumptions_Overall!$G$155)+S1199-((CL52-CK52)/$CB52)*$I1555,0)","v":5.9368432112608396},{"$f":"IFERROR(T1413*(1-Assumptions_Overall!$G$156)+T1483*(1-Assumptions_Overall!$G$155)+T1199-((CM52-CL52)/$CB52)*$I1555,0)","v":5.9857034440896939},{"$f":"IFERROR(U1413*(1-Assumptions_Overall!$G$156)+U1483*(1-Assumptions_Overall!$G$155)+U1199-((CN52-CM52)/$CB52)*$I1555,0)","v":6.0106283332749566},{"$f":"IFERROR(V1413*(1-Assumptions_Overall!$G$156)+V1483*(1-Assumptions_Overall!$G$155)+V1199-((CO52-CN52)/$CB52)*$I1555,0)","v":6.0141697800351945},{"$f":"IFERROR(W1413*(1-Assumptions_Overall!$G$156)+W1483*(1-Assumptions_Overall!$G$155)+W1199-((CP52-CO52)/$CB52)*$I1555,0)","v":5.9986657008576483}]
[null,null,98,{"$f":"VLOOKUP($C1627,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},{"$f":"IF(VLOOKUP($C1627,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,null,null,{"$f":"IFERROR(J1414*(1-Assumptions_Overall!$G$156)+J1484*(1-Assumptions_Overall!$G$155)+J1200-((CC53-CB53)/$CB53)*$I1556,0)","v":70.175561101430617},{"$f":"IFERROR(K1414*(1-Assumptions_Overall!$G$156)+K1484*(1-Assumptions_Overall!$G$155)+K1200-((CD53-CC53)/$CB53)*$I1556,0)","v":81.618642882603297},{"$f":"IFERROR(L1414*(1-Assumptions_Overall!$G$156)+L1484*(1-Assumptions_Overall!$G$155)+L1200-((CE53-CD53)/$CB53)*$I1556,0)","v":63.280319145093813},{"$f":"IFERROR(M1414*(1-Assumptions_Overall!$G$156)+M1484*(1-Assumptions_Overall!$G$155)+M1200-((CF53-CE53)/$CB53)*$I1556,0)","v":68.959832228013568},{"$f":"IFERROR(N1414*(1-Assumptions_Overall!$G$156)+N1484*(1-Assumptions_Overall!$G$155)+N1200-((CG53-CF53)/$CB53)*$I1556,0)","v":73.683475507475464},{"$f":"IFERROR(O1414*(1-Assumptions_Overall!$G$156)+O1484*(1-Assumptions_Overall!$G$155)+O1200-((CH53-CG53)/$CB53)*$I1556,0)","v":74.496199994934273},{"$f":"IFERROR(P1414*(1-Assumptions_Overall!$G$156)+P1484*(1-Assumptions_Overall!$G$155)+P1200-((CI53-CH53)/$CB53)*$I1556,0)","v":74.906372466144944},{"$f":"IFERROR(Q1414*(1-Assumptions_Overall!$G$156)+Q1484*(1-Assumptions_Overall!$G$155)+Q1200-((CJ53-CI53)/$CB53)*$I1556,0)","v":74.962453274397006},{"$f":"IFERROR(R1414*(1-Assumptions_Overall!$G$156)+R1484*(1-Assumptions_Overall!$G$155)+R1200-((CK53-CJ53)/$CB53)*$I1556,0)","v":74.708301187125613},{"$f":"IFERROR(S1414*(1-Assumptions_Overall!$G$156)+S1484*(1-Assumptions_Overall!$G$155)+S1200-((CL53-CK53)/$CB53)*$I1556,0)","v":74.183569410958597},{"$f":"IFERROR(T1414*(1-Assumptions_Overall!$G$156)+T1484*(1-Assumptions_Overall!$G$155)+T1200-((CM53-CL53)/$CB53)*$I1556,0)","v":73.424068785358742},{"$f":"IFERROR(U1414*(1-Assumptions_Overall!$G$156)+U1484*(1-Assumptions_Overall!$G$155)+U1200-((CN53-CM53)/$CB53)*$I1556,0)","v":72.462101302634125},{"$f":"IFERROR(V1414*(1-Assumptions_Overall!$G$156)+V1484*(1-Assumptions_Overall!$G$155)+V1200-((CO53-CN53)/$CB53)*$I1556,0)","v":71.326766298123971},{"$f":"IFERROR(W1414*(1-Assumptions_Overall!$G$156)+W1484*(1-Assumptions_Overall!$G$155)+W1200-((CP53-CO53)/$CB53)*$I1556,0)","v":70.044241474572573}]
[null,null,114,{"$f":"VLOOKUP($C1628,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},{"$f":"IF(VLOOKUP($C1628,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,null,null,{"$f":"IFERROR(J1415*(1-Assumptions_Overall!$G$156)+J1485*(1-Assumptions_Overall!$G$155)+J1201-((CC54-CB54)/$CB54)*$I1557,0)","v":279.11957379595037},{"$f":"IFERROR(K1415*(1-Assumptions_Overall!$G$156)+K1485*(1-Assumptions_Overall!$G$155)+K1201-((CD54-CC54)/$CB54)*$I1557,0)","v":324.79529009912449},{"$f":"IFERROR(L1415*(1-Assumptions_Overall!$G$156)+L1485*(1-Assumptions_Overall!$G$155)+L1201-((CE54-CD54)/$CB54)*$I1557,0)","v":233.89571463725247},{"$f":"IFERROR(M1415*(1-Assumptions_Overall!$G$156)+M1485*(1-Assumptions_Overall!$G$155)+M1201-((CF54-CE54)/$CB54)*$I1557,0)","v":254.3304753903634},{"$f":"IFERROR(N1415*(1-Assumptions_Overall!$G$156)+N1485*(1-Assumptions_Overall!$G$155)+N1201-((CG54-CF54)/$CB54)*$I1557,0)","v":271.79998109598318},{"$f":"IFERROR(O1415*(1-Assumptions_Overall!$G$156)+O1485*(1-Assumptions_Overall!$G$155)+O1201-((CH54-CG54)/$CB54)*$I1557,0)","v":275.85545098558669},{"$f":"IFERROR(P1415*(1-Assumptions_Overall!$G$156)+P1485*(1-Assumptions_Overall!$G$155)+P1201-((CI54-CH54)/$CB54)*$I1557,0)","v":278.60970982447475},{"$f":"IFERROR(Q1415*(1-Assumptions_Overall!$G$156)+Q1485*(1-Assumptions_Overall!$G$155)+Q1201-((CJ54-CI54)/$CB54)*$I1557,0)","v":280.19714917286831},{"$f":"IFERROR(R1415*(1-Assumptions_Overall!$G$156)+R1485*(1-Assumptions_Overall!$G$155)+R1201-((CK54-CJ54)/$CB54)*$I1557,0)","v":280.74101601207656},{"$f":"IFERROR(S1415*(1-Assumptions_Overall!$G$156)+S1485*(1-Assumptions_Overall!$G$155)+S1201-((CL54-CK54)/$CB54)*$I1557,0)","v":280.35425630104066},{"$f":"IFERROR(T1415*(1-Assumptions_Overall!$G$156)+T1485*(1-Assumptions_Overall!$G$155)+T1201-((CM54-CL54)/$CB54)*$I1557,0)","v":279.14029613773448},{"$f":"IFERROR(U1415*(1-Assumptions_Overall!$G$156)+U1485*(1-Assumptions_Overall!$G$155)+U1201-((CN54-CM54)/$CB54)*$I1557,0)","v":277.19376664798278},{"$f":"IFERROR(V1415*(1-Assumptions_Overall!$G$156)+V1485*(1-Assumptions_Overall!$G$155)+V1201-((CO54-CN54)/$CB54)*$I1557,0)","v":274.60117653039811},{"$f":"IFERROR(W1415*(1-Assumptions_Overall!$G$156)+W1485*(1-Assumptions_Overall!$G$155)+W1201-((CP54-CO54)/$CB54)*$I1557,0)","v":271.44153592091766}]
[null,null,118,{"$f":"VLOOKUP($C1629,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},{"$f":"IF(VLOOKUP($C1629,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,null,null,{"$f":"IFERROR(J1416*(1-Assumptions_Overall!$G$156)+J1486*(1-Assumptions_Overall!$G$155)+J1202-((CC55-CB55)/$CB55)*$I1558,0)","v":97.907110199643967},{"$f":"IFERROR(K1416*(1-Assumptions_Overall!$G$156)+K1486*(1-Assumptions_Overall!$G$155)+K1202-((CD55-CC55)/$CB55)*$I1558,0)","v":117.75193082205737},{"$f":"IFERROR(L1416*(1-Assumptions_Overall!$G$156)+L1486*(1-Assumptions_Overall!$G$155)+L1202-((CE55-CD55)/$CB55)*$I1558,0)","v":78.62519084013735},{"$f":"IFERROR(M1416*(1-Assumptions_Overall!$G$156)+M1486*(1-Assumptions_Overall!$G$155)+M1202-((CF55-CE55)/$CB55)*$I1558,0)","v":84.657088423810706},{"$f":"IFERROR(N1416*(1-Assumptions_Overall!$G$156)+N1486*(1-Assumptions_Overall!$G$155)+N1202-((CG55-CF55)/$CB55)*$I1558,0)","v":89.607600603500487},{"$f":"IFERROR(O1416*(1-Assumptions_Overall!$G$156)+O1486*(1-Assumptions_Overall!$G$155)+O1202-((CH55-CG55)/$CB55)*$I1558,0)","v":90.128036477283047},{"$f":"IFERROR(P1416*(1-Assumptions_Overall!$G$156)+P1486*(1-Assumptions_Overall!$G$155)+P1202-((CI55-CH55)/$CB55)*$I1558,0)","v":90.219074519170078},{"$f":"IFERROR(Q1416*(1-Assumptions_Overall!$G$156)+Q1486*(1-Assumptions_Overall!$G$155)+Q1202-((CJ55-CI55)/$CB55)*$I1558,0)","v":89.933808737760359},{"$f":"IFERROR(R1416*(1-Assumptions_Overall!$G$156)+R1486*(1-Assumptions_Overall!$G$155)+R1202-((CK55-CJ55)/$CB55)*$I1558,0)","v":89.320244262868158},{"$f":"IFERROR(S1416*(1-Assumptions_Overall!$G$156)+S1486*(1-Assumptions_Overall!$G$155)+S1202-((CL55-CK55)/$CB55)*$I1558,0)","v":88.421737510474543},{"$f":"IFERROR(T1416*(1-Assumptions_Overall!$G$156)+T1486*(1-Assumptions_Overall!$G$155)+T1202-((CM55-CL55)/$CB55)*$I1558,0)","v":87.277399568967951},{"$f":"IFERROR(U1416*(1-Assumptions_Overall!$G$156)+U1486*(1-Assumptions_Overall!$G$155)+U1202-((CN55-CM55)/$CB55)*$I1558,0)","v":85.922466538405871},{"$f":"IFERROR(V1416*(1-Assumptions_Overall!$G$156)+V1486*(1-Assumptions_Overall!$G$155)+V1202-((CO55-CN55)/$CB55)*$I1558,0)","v":84.388639436999227},{"$f":"IFERROR(W1416*(1-Assumptions_Overall!$G$156)+W1486*(1-Assumptions_Overall!$G$155)+W1202-((CP55-CO55)/$CB55)*$I1558,0)","v":82.704396088769585}]
[null,null,115,{"$f":"VLOOKUP($C1630,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},{"$f":"IF(VLOOKUP($C1630,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,null,null,{"$f":"IFERROR(J1417*(1-Assumptions_Overall!$G$156)+J1487*(1-Assumptions_Overall!$G$155)+J1203-((CC56-CB56)/$CB56)*$I1559,0)","v":109.91402879136763},{"$f":"IFERROR(K1417*(1-Assumptions_Overall!$G$156)+K1487*(1-Assumptions_Overall!$G$155)+K1203-((CD56-CC56)/$CB56)*$I1559,0)","v":134.31168483276986},{"$f":"IFERROR(L1417*(1-Assumptions_Overall!$G$156)+L1487*(1-Assumptions_Overall!$G$155)+L1203-((CE56-CD56)/$CB56)*$I1559,0)","v":82.913810778886443},{"$f":"IFERROR(M1417*(1-Assumptions_Overall!$G$156)+M1487*(1-Assumptions_Overall!$G$155)+M1203-((CF56-CE56)/$CB56)*$I1559,0)","v":89.916205837939344},{"$f":"IFERROR(N1417*(1-Assumptions_Overall!$G$156)+N1487*(1-Assumptions_Overall!$G$155)+N1203-((CG56-CF56)/$CB56)*$I1559,0)","v":95.871536751750909},{"$f":"IFERROR(O1417*(1-Assumptions_Overall!$G$156)+O1487*(1-Assumptions_Overall!$G$155)+O1203-((CH56-CG56)/$CB56)*$I1559,0)","v":97.178211036061384},{"$f":"IFERROR(P1417*(1-Assumptions_Overall!$G$156)+P1487*(1-Assumptions_Overall!$G$155)+P1203-((CI56-CH56)/$CB56)*$I1559,0)","v":98.039894857861441},{"$f":"IFERROR(Q1417*(1-Assumptions_Overall!$G$156)+Q1487*(1-Assumptions_Overall!$G$155)+Q1203-((CJ56-CI56)/$CB56)*$I1559,0)","v":98.502796687717478},{"$f":"IFERROR(R1417*(1-Assumptions_Overall!$G$156)+R1487*(1-Assumptions_Overall!$G$155)+R1203-((CK56-CJ56)/$CB56)*$I1559,0)","v":98.609285479087617},{"$f":"IFERROR(S1417*(1-Assumptions_Overall!$G$156)+S1487*(1-Assumptions_Overall!$G$155)+S1203-((CL56-CK56)/$CB56)*$I1559,0)","v":98.398181719985473},{"$f":"IFERROR(T1417*(1-Assumptions_Overall!$G$156)+T1487*(1-Assumptions_Overall!$G$155)+T1203-((CM56-CL56)/$CB56)*$I1559,0)","v":97.905026794043948},{"$f":"IFERROR(U1417*(1-Assumptions_Overall!$G$156)+U1487*(1-Assumptions_Overall!$G$155)+U1203-((CN56-CM56)/$CB56)*$I1559,0)","v":97.162332926939683},{"$f":"IFERROR(V1417*(1-Assumptions_Overall!$G$156)+V1487*(1-Assumptions_Overall!$G$155)+V1203-((CO56-CN56)/$CB56)*$I1559,0)","v":96.199815073729837},{"$f":"IFERROR(W1417*(1-Assumptions_Overall!$G$156)+W1487*(1-Assumptions_Overall!$G$155)+W1203-((CP56-CO56)/$CB56)*$I1559,0)","v":95.044606011502964}]
[null,null,112,{"$f":"VLOOKUP($C1631,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},{"$f":"IF(VLOOKUP($C1631,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,null,null,{"$f":"IFERROR(J1418*(1-Assumptions_Overall!$G$156)+J1488*(1-Assumptions_Overall!$G$155)+J1204-((CC57-CB57)/$CB57)*$I1560,0)","v":336.1041766737917},{"$f":"IFERROR(K1418*(1-Assumptions_Overall!$G$156)+K1488*(1-Assumptions_Overall!$G$155)+K1204-((CD57-CC57)/$CB57)*$I1560,0)","v":411.64205078435998},{"$f":"IFERROR(L1418*(1-Assumptions_Overall!$G$156)+L1488*(1-Assumptions_Overall!$G$155)+L1204-((CE57-CD57)/$CB57)*$I1560,0)","v":273.44242046437785},{"$f":"IFERROR(M1418*(1-Assumptions_Overall!$G$156)+M1488*(1-Assumptions_Overall!$G$155)+M1204-((CF57-CE57)/$CB57)*$I1560,0)","v":301.46090914464503},{"$f":"IFERROR(N1418*(1-Assumptions_Overall!$G$156)+N1488*(1-Assumptions_Overall!$G$155)+N1204-((CG57-CF57)/$CB57)*$I1560,0)","v":325.56803261728737},{"$f":"IFERROR(O1418*(1-Assumptions_Overall!$G$156)+O1488*(1-Assumptions_Overall!$G$155)+O1204-((CH57-CG57)/$CB57)*$I1560,0)","v":332.33247018482348},{"$f":"IFERROR(P1418*(1-Assumptions_Overall!$G$156)+P1488*(1-Assumptions_Overall!$G$155)+P1204-((CI57-CH57)/$CB57)*$I1560,0)","v":337.3229279514228},{"$f":"IFERROR(Q1418*(1-Assumptions_Overall!$G$156)+Q1488*(1-Assumptions_Overall!$G$155)+Q1204-((CJ57-CI57)/$CB57)*$I1560,0)","v":340.71879314965429},{"$f":"IFERROR(R1418*(1-Assumptions_Overall!$G$156)+R1488*(1-Assumptions_Overall!$G$155)+R1204-((CK57-CJ57)/$CB57)*$I1560,0)","v":342.68469235285215},{"$f":"IFERROR(S1418*(1-Assumptions_Overall!$G$156)+S1488*(1-Assumptions_Overall!$G$155)+S1204-((CL57-CK57)/$CB57)*$I1560,0)","v":343.37160432619396},{"$f":"IFERROR(T1418*(1-Assumptions_Overall!$G$156)+T1488*(1-Assumptions_Overall!$G$155)+T1204-((CM57-CL57)/$CB57)*$I1560,0)","v":342.91789083938545},{"$f":"IFERROR(U1418*(1-Assumptions_Overall!$G$156)+U1488*(1-Assumptions_Overall!$G$155)+U1204-((CN57-CM57)/$CB57)*$I1560,0)","v":341.45025339208928},{"$f":"IFERROR(V1418*(1-Assumptions_Overall!$G$156)+V1488*(1-Assumptions_Overall!$G$155)+V1204-((CO57-CN57)/$CB57)*$I1560,0)","v":339.08462101734722},{"$f":"IFERROR(W1418*(1-Assumptions_Overall!$G$156)+W1488*(1-Assumptions_Overall!$G$155)+W1204-((CP57-CO57)/$CB57)*$I1560,0)","v":335.92697397984318}]
[null,null,133,{"$f":"VLOOKUP($C1632,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},{"$f":"IF(VLOOKUP($C1632,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,null,null,{"$f":"IFERROR(J1419*(1-Assumptions_Overall!$G$156)+J1489*(1-Assumptions_Overall!$G$155)+J1205-((CC58-CB58)/$CB58)*$I1561,0)","v":115.3677976113114},{"$f":"IFERROR(K1419*(1-Assumptions_Overall!$G$156)+K1489*(1-Assumptions_Overall!$G$155)+K1205-((CD58-CC58)/$CB58)*$I1561,0)","v":133.79142265746589},{"$f":"IFERROR(L1419*(1-Assumptions_Overall!$G$156)+L1489*(1-Assumptions_Overall!$G$155)+L1205-((CE58-CD58)/$CB58)*$I1561,0)","v":102.795016191797},{"$f":"IFERROR(M1419*(1-Assumptions_Overall!$G$156)+M1489*(1-Assumptions_Overall!$G$155)+M1205-((CF58-CE58)/$CB58)*$I1561,0)","v":106.25128487192256},{"$f":"IFERROR(N1419*(1-Assumptions_Overall!$G$156)+N1489*(1-Assumptions_Overall!$G$155)+N1205-((CG58-CF58)/$CB58)*$I1561,0)","v":114.09087375163875},{"$f":"IFERROR(O1419*(1-Assumptions_Overall!$G$156)+O1489*(1-Assumptions_Overall!$G$155)+O1205-((CH58-CG58)/$CB58)*$I1561,0)","v":116.09670672129164},{"$f":"IFERROR(P1419*(1-Assumptions_Overall!$G$156)+P1489*(1-Assumptions_Overall!$G$155)+P1205-((CI58-CH58)/$CB58)*$I1561,0)","v":117.52206222900929},{"$f":"IFERROR(Q1419*(1-Assumptions_Overall!$G$156)+Q1489*(1-Assumptions_Overall!$G$155)+Q1205-((CJ58-CI58)/$CB58)*$I1561,0)","v":118.42628274203861},{"$f":"IFERROR(R1419*(1-Assumptions_Overall!$G$156)+R1489*(1-Assumptions_Overall!$G$155)+R1205-((CK58-CJ58)/$CB58)*$I1561,0)","v":118.86380828703722},{"$f":"IFERROR(S1419*(1-Assumptions_Overall!$G$156)+S1489*(1-Assumptions_Overall!$G$155)+S1205-((CL58-CK58)/$CB58)*$I1561,0)","v":118.8845465607705},{"$f":"IFERROR(T1419*(1-Assumptions_Overall!$G$156)+T1489*(1-Assumptions_Overall!$G$155)+T1205-((CM58-CL58)/$CB58)*$I1561,0)","v":118.53421597257136},{"$f":"IFERROR(U1419*(1-Assumptions_Overall!$G$156)+U1489*(1-Assumptions_Overall!$G$155)+U1205-((CN58-CM58)/$CB58)*$I1561,0)","v":117.85466400137457},{"$f":"IFERROR(V1419*(1-Assumptions_Overall!$G$156)+V1489*(1-Assumptions_Overall!$G$155)+V1205-((CO58-CN58)/$CB58)*$I1561,0)","v":116.88416259023094},{"$f":"IFERROR(W1419*(1-Assumptions_Overall!$G$156)+W1489*(1-Assumptions_Overall!$G$155)+W1205-((CP58-CO58)/$CB58)*$I1561,0)","v":115.65768218432888}]
[null,null,105,{"$f":"VLOOKUP($C1633,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},{"$f":"IF(VLOOKUP($C1633,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,null,null,{"$f":"IFERROR(J1420*(1-Assumptions_Overall!$G$156)+J1490*(1-Assumptions_Overall!$G$155)+J1206-((CC59-CB59)/$CB59)*$I1562,0)","v":148.95684987916275},{"$f":"IFERROR(K1420*(1-Assumptions_Overall!$G$156)+K1490*(1-Assumptions_Overall!$G$155)+K1206-((CD59-CC59)/$CB59)*$I1562,0)","v":168.79776576339123},{"$f":"IFERROR(L1420*(1-Assumptions_Overall!$G$156)+L1490*(1-Assumptions_Overall!$G$155)+L1206-((CE59-CD59)/$CB59)*$I1562,0)","v":147.45268388059162},{"$f":"IFERROR(M1420*(1-Assumptions_Overall!$G$156)+M1490*(1-Assumptions_Overall!$G$155)+M1206-((CF59-CE59)/$CB59)*$I1562,0)","v":153.93610819722812},{"$f":"IFERROR(N1420*(1-Assumptions_Overall!$G$156)+N1490*(1-Assumptions_Overall!$G$155)+N1206-((CG59-CF59)/$CB59)*$I1562,0)","v":167.14242188677235},{"$f":"IFERROR(O1420*(1-Assumptions_Overall!$G$156)+O1490*(1-Assumptions_Overall!$G$155)+O1206-((CH59-CG59)/$CB59)*$I1562,0)","v":171.11241159837175},{"$f":"IFERROR(P1420*(1-Assumptions_Overall!$G$156)+P1490*(1-Assumptions_Overall!$G$155)+P1206-((CI59-CH59)/$CB59)*$I1562,0)","v":174.1155038195983},{"$f":"IFERROR(Q1420*(1-Assumptions_Overall!$G$156)+Q1490*(1-Assumptions_Overall!$G$155)+Q1206-((CJ59-CI59)/$CB59)*$I1562,0)","v":176.24859366601879},{"$f":"IFERROR(R1420*(1-Assumptions_Overall!$G$156)+R1490*(1-Assumptions_Overall!$G$155)+R1206-((CK59-CJ59)/$CB59)*$I1562,0)","v":177.60063105817295},{"$f":"IFERROR(S1420*(1-Assumptions_Overall!$G$156)+S1490*(1-Assumptions_Overall!$G$155)+S1206-((CL59-CK59)/$CB59)*$I1562,0)","v":178.25321795161892},{"$f":"IFERROR(T1420*(1-Assumptions_Overall!$G$156)+T1490*(1-Assumptions_Overall!$G$155)+T1206-((CM59-CL59)/$CB59)*$I1562,0)","v":178.28116234948817},{"$f":"IFERROR(U1420*(1-Assumptions_Overall!$G$156)+U1490*(1-Assumptions_Overall!$G$155)+U1206-((CN59-CM59)/$CB59)*$I1562,0)","v":177.75299253498611},{"$f":"IFERROR(V1420*(1-Assumptions_Overall!$G$156)+V1490*(1-Assumptions_Overall!$G$155)+V1206-((CO59-CN59)/$CB59)*$I1562,0)","v":176.7314342973757},{"$f":"IFERROR(W1420*(1-Assumptions_Overall!$G$156)+W1490*(1-Assumptions_Overall!$G$155)+W1206-((CP59-CO59)/$CB59)*$I1562,0)","v":175.27385373609189}]
[null,null,104,{"$f":"VLOOKUP($C1634,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},{"$f":"IF(VLOOKUP($C1634,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,null,null,{"$f":"IFERROR(J1421*(1-Assumptions_Overall!$G$156)+J1491*(1-Assumptions_Overall!$G$155)+J1207-((CC60-CB60)/$CB60)*$I1563,0)","v":104.6255595381333},{"$f":"IFERROR(K1421*(1-Assumptions_Overall!$G$156)+K1491*(1-Assumptions_Overall!$G$155)+K1207-((CD60-CC60)/$CB60)*$I1563,0)","v":139.64217185974303},{"$f":"IFERROR(L1421*(1-Assumptions_Overall!$G$156)+L1491*(1-Assumptions_Overall!$G$155)+L1207-((CE60-CD60)/$CB60)*$I1563,0)","v":64.608865446065806},{"$f":"IFERROR(M1421*(1-Assumptions_Overall!$G$156)+M1491*(1-Assumptions_Overall!$G$155)+M1207-((CF60-CE60)/$CB60)*$I1563,0)","v":67.214160673228093},{"$f":"IFERROR(N1421*(1-Assumptions_Overall!$G$156)+N1491*(1-Assumptions_Overall!$G$155)+N1207-((CG60-CF60)/$CB60)*$I1563,0)","v":71.041764778129135},{"$f":"IFERROR(O1421*(1-Assumptions_Overall!$G$156)+O1491*(1-Assumptions_Overall!$G$155)+O1207-((CH60-CG60)/$CB60)*$I1563,0)","v":71.39726325004662},{"$f":"IFERROR(P1421*(1-Assumptions_Overall!$G$156)+P1491*(1-Assumptions_Overall!$G$155)+P1207-((CI60-CH60)/$CB60)*$I1563,0)","v":71.419671407893389},{"$f":"IFERROR(Q1421*(1-Assumptions_Overall!$G$156)+Q1491*(1-Assumptions_Overall!$G$155)+Q1207-((CJ60-CI60)/$CB60)*$I1563,0)","v":71.150370888470093},{"$f":"IFERROR(R1421*(1-Assumptions_Overall!$G$156)+R1491*(1-Assumptions_Overall!$G$155)+R1207-((CK60-CJ60)/$CB60)*$I1563,0)","v":70.626769846436702},{"$f":"IFERROR(S1421*(1-Assumptions_Overall!$G$156)+S1491*(1-Assumptions_Overall!$G$155)+S1207-((CL60-CK60)/$CB60)*$I1563,0)","v":69.882647734542729},{"$f":"IFERROR(T1421*(1-Assumptions_Overall!$G$156)+T1491*(1-Assumptions_Overall!$G$155)+T1207-((CM60-CL60)/$CB60)*$I1563,0)","v":68.948470435544294},{"$f":"IFERROR(U1421*(1-Assumptions_Overall!$G$156)+U1491*(1-Assumptions_Overall!$G$155)+U1207-((CN60-CM60)/$CB60)*$I1563,0)","v":67.851679567455136},{"$f":"IFERROR(V1421*(1-Assumptions_Overall!$G$156)+V1491*(1-Assumptions_Overall!$G$155)+V1207-((CO60-CN60)/$CB60)*$I1563,0)","v":66.616958003545236},{"$f":"IFERROR(W1421*(1-Assumptions_Overall!$G$156)+W1491*(1-Assumptions_Overall!$G$155)+W1207-((CP60-CO60)/$CB60)*$I1563,0)","v":65.266473494317808}]
[null,null,106,{"$f":"VLOOKUP($C1635,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},{"$f":"IF(VLOOKUP($C1635,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,null,null,{"$f":"IFERROR(J1422*(1-Assumptions_Overall!$G$156)+J1492*(1-Assumptions_Overall!$G$155)+J1208-((CC61-CB61)/$CB61)*$I1564,0)","v":217.94643728014785},{"$f":"IFERROR(K1422*(1-Assumptions_Overall!$G$156)+K1492*(1-Assumptions_Overall!$G$155)+K1208-((CD61-CC61)/$CB61)*$I1564,0)","v":266.04895581548317},{"$f":"IFERROR(L1422*(1-Assumptions_Overall!$G$156)+L1492*(1-Assumptions_Overall!$G$155)+L1208-((CE61-CD61)/$CB61)*$I1564,0)","v":169.97473710682698},{"$f":"IFERROR(M1422*(1-Assumptions_Overall!$G$156)+M1492*(1-Assumptions_Overall!$G$155)+M1208-((CF61-CE61)/$CB61)*$I1564,0)","v":176.29199220516375},{"$f":"IFERROR(N1422*(1-Assumptions_Overall!$G$156)+N1492*(1-Assumptions_Overall!$G$155)+N1208-((CG61-CF61)/$CB61)*$I1564,0)","v":188.89178520115706},{"$f":"IFERROR(O1422*(1-Assumptions_Overall!$G$156)+O1492*(1-Assumptions_Overall!$G$155)+O1208-((CH61-CG61)/$CB61)*$I1564,0)","v":191.98535229593881},{"$f":"IFERROR(P1422*(1-Assumptions_Overall!$G$156)+P1492*(1-Assumptions_Overall!$G$155)+P1208-((CI61-CH61)/$CB61)*$I1564,0)","v":194.14354337667135},{"$f":"IFERROR(Q1422*(1-Assumptions_Overall!$G$156)+Q1492*(1-Assumptions_Overall!$G$155)+Q1208-((CJ61-CI61)/$CB61)*$I1564,0)","v":195.4624129318546},{"$f":"IFERROR(R1422*(1-Assumptions_Overall!$G$156)+R1492*(1-Assumptions_Overall!$G$155)+R1208-((CK61-CJ61)/$CB61)*$I1564,0)","v":196.03006647361684},{"$f":"IFERROR(S1422*(1-Assumptions_Overall!$G$156)+S1492*(1-Assumptions_Overall!$G$155)+S1208-((CL61-CK61)/$CB61)*$I1564,0)","v":195.92726175150182},{"$f":"IFERROR(T1422*(1-Assumptions_Overall!$G$156)+T1492*(1-Assumptions_Overall!$G$155)+T1208-((CM61-CL61)/$CB61)*$I1564,0)","v":195.22796535935151},{"$f":"IFERROR(U1422*(1-Assumptions_Overall!$G$156)+U1492*(1-Assumptions_Overall!$G$155)+U1208-((CN61-CM61)/$CB61)*$I1564,0)","v":193.99986927072905},{"$f":"IFERROR(V1422*(1-Assumptions_Overall!$G$156)+V1492*(1-Assumptions_Overall!$G$155)+V1208-((CO61-CN61)/$CB61)*$I1564,0)","v":192.30487009903078},{"$f":"IFERROR(W1422*(1-Assumptions_Overall!$G$156)+W1492*(1-Assumptions_Overall!$G$155)+W1208-((CP61-CO61)/$CB61)*$I1564,0)","v":190.19951369016127}]
[null,null,136,{"$f":"VLOOKUP($C1636,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},{"$f":"IF(VLOOKUP($C1636,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,null,null,{"$f":"IFERROR(J1423*(1-Assumptions_Overall!$G$156)+J1493*(1-Assumptions_Overall!$G$155)+J1209-((CC62-CB62)/$CB62)*$I1565,0)","v":132.65172631721521},{"$f":"IFERROR(K1423*(1-Assumptions_Overall!$G$156)+K1493*(1-Assumptions_Overall!$G$155)+K1209-((CD62-CC62)/$CB62)*$I1565,0)","v":160.43880876303012},{"$f":"IFERROR(L1423*(1-Assumptions_Overall!$G$156)+L1493*(1-Assumptions_Overall!$G$155)+L1209-((CE62-CD62)/$CB62)*$I1565,0)","v":100.97879460953646},{"$f":"IFERROR(M1423*(1-Assumptions_Overall!$G$156)+M1493*(1-Assumptions_Overall!$G$155)+M1209-((CF62-CE62)/$CB62)*$I1565,0)","v":109.10414131611822},{"$f":"IFERROR(N1423*(1-Assumptions_Overall!$G$156)+N1493*(1-Assumptions_Overall!$G$155)+N1209-((CG62-CF62)/$CB62)*$I1565,0)","v":116.0041963865462},{"$f":"IFERROR(O1423*(1-Assumptions_Overall!$G$156)+O1493*(1-Assumptions_Overall!$G$155)+O1209-((CH62-CG62)/$CB62)*$I1565,0)","v":117.40195890979527},{"$f":"IFERROR(P1423*(1-Assumptions_Overall!$G$156)+P1493*(1-Assumptions_Overall!$G$155)+P1209-((CI62-CH62)/$CB62)*$I1565,0)","v":118.28198918850256},{"$f":"IFERROR(Q1423*(1-Assumptions_Overall!$G$156)+Q1493*(1-Assumptions_Overall!$G$155)+Q1209-((CJ62-CI62)/$CB62)*$I1565,0)","v":118.69842933248208},{"$f":"IFERROR(R1423*(1-Assumptions_Overall!$G$156)+R1493*(1-Assumptions_Overall!$G$155)+R1209-((CK62-CJ62)/$CB62)*$I1565,0)","v":118.70091138945492},{"$f":"IFERROR(S1423*(1-Assumptions_Overall!$G$156)+S1493*(1-Assumptions_Overall!$G$155)+S1209-((CL62-CK62)/$CB62)*$I1565,0)","v":118.33489962443474},{"$f":"IFERROR(T1423*(1-Assumptions_Overall!$G$156)+T1493*(1-Assumptions_Overall!$G$155)+T1209-((CM62-CL62)/$CB62)*$I1565,0)","v":117.64200730095686},{"$f":"IFERROR(U1423*(1-Assumptions_Overall!$G$156)+U1493*(1-Assumptions_Overall!$G$155)+U1209-((CN62-CM62)/$CB62)*$I1565,0)","v":116.66029061302817},{"$f":"IFERROR(V1423*(1-Assumptions_Overall!$G$156)+V1493*(1-Assumptions_Overall!$G$155)+V1209-((CO62-CN62)/$CB62)*$I1565,0)","v":115.42452136395073},{"$f":"IFERROR(W1423*(1-Assumptions_Overall!$G$156)+W1493*(1-Assumptions_Overall!$G$155)+W1209-((CP62-CO62)/$CB62)*$I1565,0)","v":113.96643988073765}]
[null,null,142,{"$f":"VLOOKUP($C1637,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},{"$f":"IF(VLOOKUP($C1637,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,null,null,{"$f":"IFERROR(J1424*(1-Assumptions_Overall!$G$156)+J1494*(1-Assumptions_Overall!$G$155)+J1210-((CC63-CB63)/$CB63)*$I1566,0)","v":96.989330837367447},{"$f":"IFERROR(K1424*(1-Assumptions_Overall!$G$156)+K1494*(1-Assumptions_Overall!$G$155)+K1210-((CD63-CC63)/$CB63)*$I1566,0)","v":112.53968570254744},{"$f":"IFERROR(L1424*(1-Assumptions_Overall!$G$156)+L1494*(1-Assumptions_Overall!$G$155)+L1210-((CE63-CD63)/$CB63)*$I1566,0)","v":94.760738017545066},{"$f":"IFERROR(M1424*(1-Assumptions_Overall!$G$156)+M1494*(1-Assumptions_Overall!$G$155)+M1210-((CF63-CE63)/$CB63)*$I1566,0)","v":99.820026075031365},{"$f":"IFERROR(N1424*(1-Assumptions_Overall!$G$156)+N1494*(1-Assumptions_Overall!$G$155)+N1210-((CG63-CF63)/$CB63)*$I1566,0)","v":109.05380760835163},{"$f":"IFERROR(O1424*(1-Assumptions_Overall!$G$156)+O1494*(1-Assumptions_Overall!$G$155)+O1210-((CH63-CG63)/$CB63)*$I1566,0)","v":112.01393559062433},{"$f":"IFERROR(P1424*(1-Assumptions_Overall!$G$156)+P1494*(1-Assumptions_Overall!$G$155)+P1210-((CI63-CH63)/$CB63)*$I1566,0)","v":114.30142514518286},{"$f":"IFERROR(Q1424*(1-Assumptions_Overall!$G$156)+Q1494*(1-Assumptions_Overall!$G$155)+Q1210-((CJ63-CI63)/$CB63)*$I1566,0)","v":115.98306776558616},{"$f":"IFERROR(R1424*(1-Assumptions_Overall!$G$156)+R1494*(1-Assumptions_Overall!$G$155)+R1210-((CK63-CJ63)/$CB63)*$I1566,0)","v":117.12019717785171},{"$f":"IFERROR(S1424*(1-Assumptions_Overall!$G$156)+S1494*(1-Assumptions_Overall!$G$155)+S1210-((CL63-CK63)/$CB63)*$I1566,0)","v":117.76909892642976},{"$f":"IFERROR(T1424*(1-Assumptions_Overall!$G$156)+T1494*(1-Assumptions_Overall!$G$155)+T1210-((CM63-CL63)/$CB63)*$I1566,0)","v":117.9813902969712},{"$f":"IFERROR(U1424*(1-Assumptions_Overall!$G$156)+U1494*(1-Assumptions_Overall!$G$155)+U1210-((CN63-CM63)/$CB63)*$I1566,0)","v":117.80437298796198},{"$f":"IFERROR(V1424*(1-Assumptions_Overall!$G$156)+V1494*(1-Assumptions_Overall!$G$155)+V1210-((CO63-CN63)/$CB63)*$I1566,0)","v":117.28136042986603},{"$f":"IFERROR(W1424*(1-Assumptions_Overall!$G$156)+W1494*(1-Assumptions_Overall!$G$155)+W1210-((CP63-CO63)/$CB63)*$I1566,0)","v":116.45198152128032}]
[null,null,140,{"$f":"VLOOKUP($C1638,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},{"$f":"IF(VLOOKUP($C1638,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,null,null,{"$f":"IFERROR(J1425*(1-Assumptions_Overall!$G$156)+J1495*(1-Assumptions_Overall!$G$155)+J1211-((CC64-CB64)/$CB64)*$I1567,0)","v":196.52321827186245},{"$f":"IFERROR(K1425*(1-Assumptions_Overall!$G$156)+K1495*(1-Assumptions_Overall!$G$155)+K1211-((CD64-CC64)/$CB64)*$I1567,0)","v":216.15554158021735},{"$f":"IFERROR(L1425*(1-Assumptions_Overall!$G$156)+L1495*(1-Assumptions_Overall!$G$155)+L1211-((CE64-CD64)/$CB64)*$I1567,0)","v":182.77518685713073},{"$f":"IFERROR(M1425*(1-Assumptions_Overall!$G$156)+M1495*(1-Assumptions_Overall!$G$155)+M1211-((CF64-CE64)/$CB64)*$I1567,0)","v":185.23127736409128},{"$f":"IFERROR(N1425*(1-Assumptions_Overall!$G$156)+N1495*(1-Assumptions_Overall!$G$155)+N1211-((CG64-CF64)/$CB64)*$I1567,0)","v":195.31493311021075},{"$f":"IFERROR(O1425*(1-Assumptions_Overall!$G$156)+O1495*(1-Assumptions_Overall!$G$155)+O1211-((CH64-CG64)/$CB64)*$I1567,0)","v":196.03248002128851},{"$f":"IFERROR(P1425*(1-Assumptions_Overall!$G$156)+P1495*(1-Assumptions_Overall!$G$155)+P1211-((CI64-CH64)/$CB64)*$I1567,0)","v":195.86766583034091},{"$f":"IFERROR(Q1425*(1-Assumptions_Overall!$G$156)+Q1495*(1-Assumptions_Overall!$G$155)+Q1211-((CJ64-CI64)/$CB64)*$I1567,0)","v":194.931014969741},{"$f":"IFERROR(R1425*(1-Assumptions_Overall!$G$156)+R1495*(1-Assumptions_Overall!$G$155)+R1211-((CK64-CJ64)/$CB64)*$I1567,0)","v":193.32241286823688},{"$f":"IFERROR(S1425*(1-Assumptions_Overall!$G$156)+S1495*(1-Assumptions_Overall!$G$155)+S1211-((CL64-CK64)/$CB64)*$I1567,0)","v":191.13202716461632},{"$f":"IFERROR(T1425*(1-Assumptions_Overall!$G$156)+T1495*(1-Assumptions_Overall!$G$155)+T1211-((CM64-CL64)/$CB64)*$I1567,0)","v":188.4411528431101},{"$f":"IFERROR(U1425*(1-Assumptions_Overall!$G$156)+U1495*(1-Assumptions_Overall!$G$155)+U1211-((CN64-CM64)/$CB64)*$I1567,0)","v":185.32298804151071},{"$f":"IFERROR(V1425*(1-Assumptions_Overall!$G$156)+V1495*(1-Assumptions_Overall!$G$155)+V1211-((CO64-CN64)/$CB64)*$I1567,0)","v":181.843346023214},{"$f":"IFERROR(W1425*(1-Assumptions_Overall!$G$156)+W1495*(1-Assumptions_Overall!$G$155)+W1211-((CP64-CO64)/$CB64)*$I1567,0)","v":178.06130838080458}]
[null,null,134,{"$f":"VLOOKUP($C1639,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},{"$f":"IF(VLOOKUP($C1639,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,null,null,{"$f":"IFERROR(J1426*(1-Assumptions_Overall!$G$156)+J1496*(1-Assumptions_Overall!$G$155)+J1212-((CC65-CB65)/$CB65)*$I1568,0)","v":469.62679400456773},{"$f":"IFERROR(K1426*(1-Assumptions_Overall!$G$156)+K1496*(1-Assumptions_Overall!$G$155)+K1212-((CD65-CC65)/$CB65)*$I1568,0)","v":621.11920730395104},{"$f":"IFERROR(L1426*(1-Assumptions_Overall!$G$156)+L1496*(1-Assumptions_Overall!$G$155)+L1212-((CE65-CD65)/$CB65)*$I1568,0)","v":282.58161959124027},{"$f":"IFERROR(M1426*(1-Assumptions_Overall!$G$156)+M1496*(1-Assumptions_Overall!$G$155)+M1212-((CF65-CE65)/$CB65)*$I1568,0)","v":296.68432488073427},{"$f":"IFERROR(N1426*(1-Assumptions_Overall!$G$156)+N1496*(1-Assumptions_Overall!$G$155)+N1212-((CG65-CF65)/$CB65)*$I1568,0)","v":317.37758847569035},{"$f":"IFERROR(O1426*(1-Assumptions_Overall!$G$156)+O1496*(1-Assumptions_Overall!$G$155)+O1212-((CH65-CG65)/$CB65)*$I1568,0)","v":322.29018825500179},{"$f":"IFERROR(P1426*(1-Assumptions_Overall!$G$156)+P1496*(1-Assumptions_Overall!$G$155)+P1212-((CI65-CH65)/$CB65)*$I1568,0)","v":325.66337631469639},{"$f":"IFERROR(Q1426*(1-Assumptions_Overall!$G$156)+Q1496*(1-Assumptions_Overall!$G$155)+Q1212-((CJ65-CI65)/$CB65)*$I1568,0)","v":327.65579269261389},{"$f":"IFERROR(R1426*(1-Assumptions_Overall!$G$156)+R1496*(1-Assumptions_Overall!$G$155)+R1212-((CK65-CJ65)/$CB65)*$I1568,0)","v":328.41293004728152},{"$f":"IFERROR(S1426*(1-Assumptions_Overall!$G$156)+S1496*(1-Assumptions_Overall!$G$155)+S1212-((CL65-CK65)/$CB65)*$I1568,0)","v":328.06813109689631},{"$f":"IFERROR(T1426*(1-Assumptions_Overall!$G$156)+T1496*(1-Assumptions_Overall!$G$155)+T1212-((CM65-CL65)/$CB65)*$I1568,0)","v":326.74350959891581},{"$f":"IFERROR(U1426*(1-Assumptions_Overall!$G$156)+U1496*(1-Assumptions_Overall!$G$155)+U1212-((CN65-CM65)/$CB65)*$I1568,0)","v":324.55080500717929},{"$f":"IFERROR(V1426*(1-Assumptions_Overall!$G$156)+V1496*(1-Assumptions_Overall!$G$155)+V1212-((CO65-CN65)/$CB65)*$I1568,0)","v":321.59217542969907},{"$f":"IFERROR(W1426*(1-Assumptions_Overall!$G$156)+W1496*(1-Assumptions_Overall!$G$155)+W1212-((CP65-CO65)/$CB65)*$I1568,0)","v":317.96093320481896}]
[null,null,135,{"$f":"VLOOKUP($C1640,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},{"$f":"IF(VLOOKUP($C1640,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,null,null,{"$f":"IFERROR(J1427*(1-Assumptions_Overall!$G$156)+J1497*(1-Assumptions_Overall!$G$155)+J1213-((CC66-CB66)/$CB66)*$I1569,0)","v":335.13042228384325},{"$f":"IFERROR(K1427*(1-Assumptions_Overall!$G$156)+K1497*(1-Assumptions_Overall!$G$155)+K1213-((CD66-CC66)/$CB66)*$I1569,0)","v":439.29202190798151},{"$f":"IFERROR(L1427*(1-Assumptions_Overall!$G$156)+L1497*(1-Assumptions_Overall!$G$155)+L1213-((CE66-CD66)/$CB66)*$I1569,0)","v":207.84196061312628},{"$f":"IFERROR(M1427*(1-Assumptions_Overall!$G$156)+M1497*(1-Assumptions_Overall!$G$155)+M1213-((CF66-CE66)/$CB66)*$I1569,0)","v":217.68268227835847},{"$f":"IFERROR(N1427*(1-Assumptions_Overall!$G$156)+N1497*(1-Assumptions_Overall!$G$155)+N1213-((CG66-CF66)/$CB66)*$I1569,0)","v":232.77796983792848},{"$f":"IFERROR(O1427*(1-Assumptions_Overall!$G$156)+O1497*(1-Assumptions_Overall!$G$155)+O1213-((CH66-CG66)/$CB66)*$I1569,0)","v":236.33186751431003},{"$f":"IFERROR(P1427*(1-Assumptions_Overall!$G$156)+P1497*(1-Assumptions_Overall!$G$155)+P1213-((CI66-CH66)/$CB66)*$I1569,0)","v":238.76225460087346},{"$f":"IFERROR(Q1427*(1-Assumptions_Overall!$G$156)+Q1497*(1-Assumptions_Overall!$G$155)+Q1213-((CJ66-CI66)/$CB66)*$I1569,0)","v":240.18500895238162},{"$f":"IFERROR(R1427*(1-Assumptions_Overall!$G$156)+R1497*(1-Assumptions_Overall!$G$155)+R1213-((CK66-CJ66)/$CB66)*$I1569,0)","v":240.70640226163812},{"$f":"IFERROR(S1427*(1-Assumptions_Overall!$G$156)+S1497*(1-Assumptions_Overall!$G$155)+S1213-((CL66-CK66)/$CB66)*$I1569,0)","v":240.42382873025895},{"$f":"IFERROR(T1427*(1-Assumptions_Overall!$G$156)+T1497*(1-Assumptions_Overall!$G$155)+T1213-((CM66-CL66)/$CB66)*$I1569,0)","v":239.42647809931213},{"$f":"IFERROR(U1427*(1-Assumptions_Overall!$G$156)+U1497*(1-Assumptions_Overall!$G$155)+U1213-((CN66-CM66)/$CB66)*$I1569,0)","v":237.79596020813074},{"$f":"IFERROR(V1427*(1-Assumptions_Overall!$G$156)+V1497*(1-Assumptions_Overall!$G$155)+V1213-((CO66-CN66)/$CB66)*$I1569,0)","v":235.60688446089961},{"$f":"IFERROR(W1427*(1-Assumptions_Overall!$G$156)+W1497*(1-Assumptions_Overall!$G$155)+W1213-((CP66-CO66)/$CB66)*$I1569,0)","v":232.92739735668505}]
[null,null,147,{"$f":"VLOOKUP($C1641,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},{"$f":"IF(VLOOKUP($C1641,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,null,null,{"$f":"IFERROR(J1428*(1-Assumptions_Overall!$G$156)+J1498*(1-Assumptions_Overall!$G$155)+J1214-((CC67-CB67)/$CB67)*$I1570,0)","v":160.43293742369599},{"$f":"IFERROR(K1428*(1-Assumptions_Overall!$G$156)+K1498*(1-Assumptions_Overall!$G$155)+K1214-((CD67-CC67)/$CB67)*$I1570,0)","v":175.28998028675812},{"$f":"IFERROR(L1428*(1-Assumptions_Overall!$G$156)+L1498*(1-Assumptions_Overall!$G$155)+L1214-((CE67-CD67)/$CB67)*$I1570,0)","v":147.51655430411597},{"$f":"IFERROR(M1428*(1-Assumptions_Overall!$G$156)+M1498*(1-Assumptions_Overall!$G$155)+M1214-((CF67-CE67)/$CB67)*$I1570,0)","v":148.53427715087821},{"$f":"IFERROR(N1428*(1-Assumptions_Overall!$G$156)+N1498*(1-Assumptions_Overall!$G$155)+N1214-((CG67-CF67)/$CB67)*$I1570,0)","v":155.77690708676062},{"$f":"IFERROR(O1428*(1-Assumptions_Overall!$G$156)+O1498*(1-Assumptions_Overall!$G$155)+O1214-((CH67-CG67)/$CB67)*$I1570,0)","v":155.8778267445677},{"$f":"IFERROR(P1428*(1-Assumptions_Overall!$G$156)+P1498*(1-Assumptions_Overall!$G$155)+P1214-((CI67-CH67)/$CB67)*$I1570,0)","v":155.33559797742953},{"$f":"IFERROR(Q1428*(1-Assumptions_Overall!$G$156)+Q1498*(1-Assumptions_Overall!$G$155)+Q1214-((CJ67-CI67)/$CB67)*$I1570,0)","v":154.23248905305206},{"$f":"IFERROR(R1428*(1-Assumptions_Overall!$G$156)+R1498*(1-Assumptions_Overall!$G$155)+R1214-((CK67-CJ67)/$CB67)*$I1570,0)","v":152.64279396934546},{"$f":"IFERROR(S1428*(1-Assumptions_Overall!$G$156)+S1498*(1-Assumptions_Overall!$G$155)+S1214-((CL67-CK67)/$CB67)*$I1570,0)","v":150.63352528570636},{"$f":"IFERROR(T1428*(1-Assumptions_Overall!$G$156)+T1498*(1-Assumptions_Overall!$G$155)+T1214-((CM67-CL67)/$CB67)*$I1570,0)","v":148.26504959541501},{"$f":"IFERROR(U1428*(1-Assumptions_Overall!$G$156)+U1498*(1-Assumptions_Overall!$G$155)+U1214-((CN67-CM67)/$CB67)*$I1570,0)","v":145.59167076636771},{"$f":"IFERROR(V1428*(1-Assumptions_Overall!$G$156)+V1498*(1-Assumptions_Overall!$G$155)+V1214-((CO67-CN67)/$CB67)*$I1570,0)","v":142.66216509227223},{"$f":"IFERROR(W1428*(1-Assumptions_Overall!$G$156)+W1498*(1-Assumptions_Overall!$G$155)+W1214-((CP67-CO67)/$CB67)*$I1570,0)","v":139.52027217673111}]
[null,null,151,{"$f":"VLOOKUP($C1642,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},{"$f":"IF(VLOOKUP($C1642,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,null,null,{"$f":"IFERROR(J1429*(1-Assumptions_Overall!$G$156)+J1499*(1-Assumptions_Overall!$G$155)+J1215-((CC68-CB68)/$CB68)*$I1571,0)","v":251.857941270119},{"$f":"IFERROR(K1429*(1-Assumptions_Overall!$G$156)+K1499*(1-Assumptions_Overall!$G$155)+K1215-((CD68-CC68)/$CB68)*$I1571,0)","v":381.20127658248475},{"$f":"IFERROR(L1429*(1-Assumptions_Overall!$G$156)+L1499*(1-Assumptions_Overall!$G$155)+L1215-((CE68-CD68)/$CB68)*$I1571,0)","v":94.568617995825321},{"$f":"IFERROR(M1429*(1-Assumptions_Overall!$G$156)+M1499*(1-Assumptions_Overall!$G$155)+M1215-((CF68-CE68)/$CB68)*$I1571,0)","v":95.645588537845185},{"$f":"IFERROR(N1429*(1-Assumptions_Overall!$G$156)+N1499*(1-Assumptions_Overall!$G$155)+N1215-((CG68-CF68)/$CB68)*$I1571,0)","v":101.60686670125494},{"$f":"IFERROR(O1429*(1-Assumptions_Overall!$G$156)+O1499*(1-Assumptions_Overall!$G$155)+O1215-((CH68-CG68)/$CB68)*$I1571,0)","v":101.76756287997881},{"$f":"IFERROR(P1429*(1-Assumptions_Overall!$G$156)+P1499*(1-Assumptions_Overall!$G$155)+P1215-((CI68-CH68)/$CB68)*$I1571,0)","v":101.49655972376752},{"$f":"IFERROR(Q1429*(1-Assumptions_Overall!$G$156)+Q1499*(1-Assumptions_Overall!$G$155)+Q1215-((CJ68-CI68)/$CB68)*$I1571,0)","v":100.84870656887895},{"$f":"IFERROR(R1429*(1-Assumptions_Overall!$G$156)+R1499*(1-Assumptions_Overall!$G$155)+R1215-((CK68-CJ68)/$CB68)*$I1571,0)","v":99.873543333728378},{"$f":"IFERROR(S1429*(1-Assumptions_Overall!$G$156)+S1499*(1-Assumptions_Overall!$G$155)+S1215-((CL68-CK68)/$CB68)*$I1571,0)","v":98.61576614828536},{"$f":"IFERROR(T1429*(1-Assumptions_Overall!$G$156)+T1499*(1-Assumptions_Overall!$G$155)+T1215-((CM68-CL68)/$CB68)*$I1571,0)","v":97.115649596934816},{"$f":"IFERROR(U1429*(1-Assumptions_Overall!$G$156)+U1499*(1-Assumptions_Overall!$G$155)+U1215-((CN68-CM68)/$CB68)*$I1571,0)","v":95.409434290748436},{"$f":"IFERROR(V1429*(1-Assumptions_Overall!$G$156)+V1499*(1-Assumptions_Overall!$G$155)+V1215-((CO68-CN68)/$CB68)*$I1571,0)","v":93.529682504535572},{"$f":"IFERROR(W1429*(1-Assumptions_Overall!$G$156)+W1499*(1-Assumptions_Overall!$G$155)+W1215-((CP68-CO68)/$CB68)*$I1571,0)","v":91.505604416071179}]
[null,null,146,{"$f":"VLOOKUP($C1643,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},{"$f":"IF(VLOOKUP($C1643,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,null,null,{"$f":"IFERROR(J1430*(1-Assumptions_Overall!$G$156)+J1500*(1-Assumptions_Overall!$G$155)+J1216-((CC69-CB69)/$CB69)*$I1572,0)","v":1142.0012963708723},{"$f":"IFERROR(K1430*(1-Assumptions_Overall!$G$156)+K1500*(1-Assumptions_Overall!$G$155)+K1216-((CD69-CC69)/$CB69)*$I1572,0)","v":1707.8463292417619},{"$f":"IFERROR(L1430*(1-Assumptions_Overall!$G$156)+L1500*(1-Assumptions_Overall!$G$155)+L1216-((CE69-CD69)/$CB69)*$I1572,0)","v":421.53003193001427},{"$f":"IFERROR(M1430*(1-Assumptions_Overall!$G$156)+M1500*(1-Assumptions_Overall!$G$155)+M1216-((CF69-CE69)/$CB69)*$I1572,0)","v":423.40550630055554},{"$f":"IFERROR(N1430*(1-Assumptions_Overall!$G$156)+N1500*(1-Assumptions_Overall!$G$155)+N1216-((CG69-CF69)/$CB69)*$I1572,0)","v":441.07508425320111},{"$f":"IFERROR(O1430*(1-Assumptions_Overall!$G$156)+O1500*(1-Assumptions_Overall!$G$155)+O1216-((CH69-CG69)/$CB69)*$I1572,0)","v":438.85356810619237},{"$f":"IFERROR(P1430*(1-Assumptions_Overall!$G$156)+P1500*(1-Assumptions_Overall!$G$155)+P1216-((CI69-CH69)/$CB69)*$I1572,0)","v":435.13329310828226},{"$f":"IFERROR(Q1430*(1-Assumptions_Overall!$G$156)+Q1500*(1-Assumptions_Overall!$G$155)+Q1216-((CJ69-CI69)/$CB69)*$I1572,0)","v":430.11593136650595},{"$f":"IFERROR(R1430*(1-Assumptions_Overall!$G$156)+R1500*(1-Assumptions_Overall!$G$155)+R1216-((CK69-CJ69)/$CB69)*$I1572,0)","v":423.98327167823322},{"$f":"IFERROR(S1430*(1-Assumptions_Overall!$G$156)+S1500*(1-Assumptions_Overall!$G$155)+S1216-((CL69-CK69)/$CB69)*$I1572,0)","v":416.89898135377916},{"$f":"IFERROR(T1430*(1-Assumptions_Overall!$G$156)+T1500*(1-Assumptions_Overall!$G$155)+T1216-((CM69-CL69)/$CB69)*$I1572,0)","v":409.01020025254195},{"$f":"IFERROR(U1430*(1-Assumptions_Overall!$G$156)+U1500*(1-Assumptions_Overall!$G$155)+U1216-((CN69-CM69)/$CB69)*$I1572,0)","v":400.4490032731851},{"$f":"IFERROR(V1430*(1-Assumptions_Overall!$G$156)+V1500*(1-Assumptions_Overall!$G$155)+V1216-((CO69-CN69)/$CB69)*$I1572,0)","v":391.33374170189836},{"$f":"IFERROR(W1430*(1-Assumptions_Overall!$G$156)+W1500*(1-Assumptions_Overall!$G$155)+W1216-((CP69-CO69)/$CB69)*$I1572,0)","v":381.77027307519825}]
[null,null,150,{"$f":"VLOOKUP($C1644,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},{"$f":"IF(VLOOKUP($C1644,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,null,null,{"$f":"IFERROR(J1431*(1-Assumptions_Overall!$G$156)+J1501*(1-Assumptions_Overall!$G$155)+J1217-((CC70-CB70)/$CB70)*$I1573,0)","v":67.000249592537273},{"$f":"IFERROR(K1431*(1-Assumptions_Overall!$G$156)+K1501*(1-Assumptions_Overall!$G$155)+K1217-((CD70-CC70)/$CB70)*$I1573,0)","v":76.450637612942444},{"$f":"IFERROR(L1431*(1-Assumptions_Overall!$G$156)+L1501*(1-Assumptions_Overall!$G$155)+L1217-((CE70-CD70)/$CB70)*$I1573,0)","v":66.303302066311744},{"$f":"IFERROR(M1431*(1-Assumptions_Overall!$G$156)+M1501*(1-Assumptions_Overall!$G$155)+M1217-((CF70-CE70)/$CB70)*$I1573,0)","v":69.467488994650353},{"$f":"IFERROR(N1431*(1-Assumptions_Overall!$G$156)+N1501*(1-Assumptions_Overall!$G$155)+N1217-((CG70-CF70)/$CB70)*$I1573,0)","v":75.236609872297947},{"$f":"IFERROR(O1431*(1-Assumptions_Overall!$G$156)+O1501*(1-Assumptions_Overall!$G$155)+O1217-((CH70-CG70)/$CB70)*$I1573,0)","v":76.623905324761779},{"$f":"IFERROR(P1431*(1-Assumptions_Overall!$G$156)+P1501*(1-Assumptions_Overall!$G$155)+P1217-((CI70-CH70)/$CB70)*$I1573,0)","v":77.528505607049084},{"$f":"IFERROR(Q1431*(1-Assumptions_Overall!$G$156)+Q1501*(1-Assumptions_Overall!$G$155)+Q1217-((CJ70-CI70)/$CB70)*$I1573,0)","v":78.006848762585548},{"$f":"IFERROR(R1431*(1-Assumptions_Overall!$G$156)+R1501*(1-Assumptions_Overall!$G$155)+R1217-((CK70-CJ70)/$CB70)*$I1573,0)","v":78.110070203076788},{"$f":"IFERROR(S1431*(1-Assumptions_Overall!$G$156)+S1501*(1-Assumptions_Overall!$G$155)+S1217-((CL70-CK70)/$CB70)*$I1573,0)","v":77.884456310429158},{"$f":"IFERROR(T1431*(1-Assumptions_Overall!$G$156)+T1501*(1-Assumptions_Overall!$G$155)+T1217-((CM70-CL70)/$CB70)*$I1573,0)","v":77.37186091159441},{"$f":"IFERROR(U1431*(1-Assumptions_Overall!$G$156)+U1501*(1-Assumptions_Overall!$G$155)+U1217-((CN70-CM70)/$CB70)*$I1573,0)","v":76.610087832896795},{"$f":"IFERROR(V1431*(1-Assumptions_Overall!$G$156)+V1501*(1-Assumptions_Overall!$G$155)+V1217-((CO70-CN70)/$CB70)*$I1573,0)","v":75.633242208759242},{"$f":"IFERROR(W1431*(1-Assumptions_Overall!$G$156)+W1501*(1-Assumptions_Overall!$G$155)+W1217-((CP70-CO70)/$CB70)*$I1573,0)","v":74.472053013844658}]
[null,null,3,{"$f":"VLOOKUP($C1645,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},{"$f":"IF(VLOOKUP($C1645,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":1},null,null,null,null,{"$f":"IFERROR(J1432*(1-Assumptions_Overall!$G$156)+J1502*(1-Assumptions_Overall!$G$155)+J1218-((CC71-CB71)/$CB71)*$I1574,0)","v":63.304091974873131},{"$f":"IFERROR(K1432*(1-Assumptions_Overall!$G$156)+K1502*(1-Assumptions_Overall!$G$155)+K1218-((CD71-CC71)/$CB71)*$I1574,0)","v":78.467897031229143},{"$f":"IFERROR(L1432*(1-Assumptions_Overall!$G$156)+L1502*(1-Assumptions_Overall!$G$155)+L1218-((CE71-CD71)/$CB71)*$I1574,0)","v":58.824880582938761},{"$f":"IFERROR(M1432*(1-Assumptions_Overall!$G$156)+M1502*(1-Assumptions_Overall!$G$155)+M1218-((CF71-CE71)/$CB71)*$I1574,0)","v":62.508189715319304},{"$f":"IFERROR(N1432*(1-Assumptions_Overall!$G$156)+N1502*(1-Assumptions_Overall!$G$155)+N1218-((CG71-CF71)/$CB71)*$I1574,0)","v":65.493355084109055},{"$f":"IFERROR(O1432*(1-Assumptions_Overall!$G$156)+O1502*(1-Assumptions_Overall!$G$155)+O1218-((CH71-CG71)/$CB71)*$I1574,0)","v":65.500564708484916},{"$f":"IFERROR(P1432*(1-Assumptions_Overall!$G$156)+P1502*(1-Assumptions_Overall!$G$155)+P1218-((CI71-CH71)/$CB71)*$I1574,0)","v":65.24190240823765},{"$f":"IFERROR(Q1432*(1-Assumptions_Overall!$G$156)+Q1502*(1-Assumptions_Overall!$G$155)+Q1218-((CJ71-CI71)/$CB71)*$I1574,0)","v":64.751517015482364},{"$f":"IFERROR(R1432*(1-Assumptions_Overall!$G$156)+R1502*(1-Assumptions_Overall!$G$155)+R1218-((CK71-CJ71)/$CB71)*$I1574,0)","v":64.060242644094728},{"$f":"IFERROR(S1432*(1-Assumptions_Overall!$G$156)+S1502*(1-Assumptions_Overall!$G$155)+S1218-((CL71-CK71)/$CB71)*$I1574,0)","v":63.195887125087211},{"$f":"IFERROR(T1432*(1-Assumptions_Overall!$G$156)+T1502*(1-Assumptions_Overall!$G$155)+T1218-((CM71-CL71)/$CB71)*$I1574,0)","v":62.183496295138568},{"$f":"IFERROR(U1432*(1-Assumptions_Overall!$G$156)+U1502*(1-Assumptions_Overall!$G$155)+U1218-((CN71-CM71)/$CB71)*$I1574,0)","v":61.04559655483871},{"$f":"IFERROR(V1432*(1-Assumptions_Overall!$G$156)+V1502*(1-Assumptions_Overall!$G$155)+V1218-((CO71-CN71)/$CB71)*$I1574,0)","v":59.802417419632249},{"$f":"IFERROR(W1432*(1-Assumptions_Overall!$G$156)+W1502*(1-Assumptions_Overall!$G$155)+W1218-((CP71-CO71)/$CB71)*$I1574,0)","v":58.472095654145804}]
[null,null,37,{"$f":"VLOOKUP($C1646,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1646,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,null,null,{"$f":"IFERROR(J1433*(1-Assumptions_Overall!$G$156)+J1503*(1-Assumptions_Overall!$G$155)+J1219-((CC72-CB72)/$CB72)*$I1575,0)","v":0},{"$f":"IFERROR(K1433*(1-Assumptions_Overall!$G$156)+K1503*(1-Assumptions_Overall!$G$155)+K1219-((CD72-CC72)/$CB72)*$I1575,0)","v":0},{"$f":"IFERROR(L1433*(1-Assumptions_Overall!$G$156)+L1503*(1-Assumptions_Overall!$G$155)+L1219-((CE72-CD72)/$CB72)*$I1575,0)","v":0},{"$f":"IFERROR(M1433*(1-Assumptions_Overall!$G$156)+M1503*(1-Assumptions_Overall!$G$155)+M1219-((CF72-CE72)/$CB72)*$I1575,0)","v":0},{"$f":"IFERROR(N1433*(1-Assumptions_Overall!$G$156)+N1503*(1-Assumptions_Overall!$G$155)+N1219-((CG72-CF72)/$CB72)*$I1575,0)","v":0},{"$f":"IFERROR(O1433*(1-Assumptions_Overall!$G$156)+O1503*(1-Assumptions_Overall!$G$155)+O1219-((CH72-CG72)/$CB72)*$I1575,0)","v":0},{"$f":"IFERROR(P1433*(1-Assumptions_Overall!$G$156)+P1503*(1-Assumptions_Overall!$G$155)+P1219-((CI72-CH72)/$CB72)*$I1575,0)","v":0},{"$f":"IFERROR(Q1433*(1-Assumptions_Overall!$G$156)+Q1503*(1-Assumptions_Overall!$G$155)+Q1219-((CJ72-CI72)/$CB72)*$I1575,0)","v":0},{"$f":"IFERROR(R1433*(1-Assumptions_Overall!$G$156)+R1503*(1-Assumptions_Overall!$G$155)+R1219-((CK72-CJ72)/$CB72)*$I1575,0)","v":0},{"$f":"IFERROR(S1433*(1-Assumptions_Overall!$G$156)+S1503*(1-Assumptions_Overall!$G$155)+S1219-((CL72-CK72)/$CB72)*$I1575,0)","v":0},{"$f":"IFERROR(T1433*(1-Assumptions_Overall!$G$156)+T1503*(1-Assumptions_Overall!$G$155)+T1219-((CM72-CL72)/$CB72)*$I1575,0)","v":0},{"$f":"IFERROR(U1433*(1-Assumptions_Overall!$G$156)+U1503*(1-Assumptions_Overall!$G$155)+U1219-((CN72-CM72)/$CB72)*$I1575,0)","v":0},{"$f":"IFERROR(V1433*(1-Assumptions_Overall!$G$156)+V1503*(1-Assumptions_Overall!$G$155)+V1219-((CO72-CN72)/$CB72)*$I1575,0)","v":0},{"$f":"IFERROR(W1433*(1-Assumptions_Overall!$G$156)+W1503*(1-Assumptions_Overall!$G$155)+W1219-((CP72-CO72)/$CB72)*$I1575,0)","v":0}]
[null,null,23,{"$f":"VLOOKUP($C1647,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1647,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,null,null,{"$f":"IFERROR(J1434*(1-Assumptions_Overall!$G$156)+J1504*(1-Assumptions_Overall!$G$155)+J1220-((CC73-CB73)/$CB73)*$I1576,0)","v":0},{"$f":"IFERROR(K1434*(1-Assumptions_Overall!$G$156)+K1504*(1-Assumptions_Overall!$G$155)+K1220-((CD73-CC73)/$CB73)*$I1576,0)","v":0},{"$f":"IFERROR(L1434*(1-Assumptions_Overall!$G$156)+L1504*(1-Assumptions_Overall!$G$155)+L1220-((CE73-CD73)/$CB73)*$I1576,0)","v":0},{"$f":"IFERROR(M1434*(1-Assumptions_Overall!$G$156)+M1504*(1-Assumptions_Overall!$G$155)+M1220-((CF73-CE73)/$CB73)*$I1576,0)","v":0},{"$f":"IFERROR(N1434*(1-Assumptions_Overall!$G$156)+N1504*(1-Assumptions_Overall!$G$155)+N1220-((CG73-CF73)/$CB73)*$I1576,0)","v":0},{"$f":"IFERROR(O1434*(1-Assumptions_Overall!$G$156)+O1504*(1-Assumptions_Overall!$G$155)+O1220-((CH73-CG73)/$CB73)*$I1576,0)","v":0},{"$f":"IFERROR(P1434*(1-Assumptions_Overall!$G$156)+P1504*(1-Assumptions_Overall!$G$155)+P1220-((CI73-CH73)/$CB73)*$I1576,0)","v":0},{"$f":"IFERROR(Q1434*(1-Assumptions_Overall!$G$156)+Q1504*(1-Assumptions_Overall!$G$155)+Q1220-((CJ73-CI73)/$CB73)*$I1576,0)","v":0},{"$f":"IFERROR(R1434*(1-Assumptions_Overall!$G$156)+R1504*(1-Assumptions_Overall!$G$155)+R1220-((CK73-CJ73)/$CB73)*$I1576,0)","v":0},{"$f":"IFERROR(S1434*(1-Assumptions_Overall!$G$156)+S1504*(1-Assumptions_Overall!$G$155)+S1220-((CL73-CK73)/$CB73)*$I1576,0)","v":0},{"$f":"IFERROR(T1434*(1-Assumptions_Overall!$G$156)+T1504*(1-Assumptions_Overall!$G$155)+T1220-((CM73-CL73)/$CB73)*$I1576,0)","v":0},{"$f":"IFERROR(U1434*(1-Assumptions_Overall!$G$156)+U1504*(1-Assumptions_Overall!$G$155)+U1220-((CN73-CM73)/$CB73)*$I1576,0)","v":0},{"$f":"IFERROR(V1434*(1-Assumptions_Overall!$G$156)+V1504*(1-Assumptions_Overall!$G$155)+V1220-((CO73-CN73)/$CB73)*$I1576,0)","v":0},{"$f":"IFERROR(W1434*(1-Assumptions_Overall!$G$156)+W1504*(1-Assumptions_Overall!$G$155)+W1220-((CP73-CO73)/$CB73)*$I1576,0)","v":0}]
[null,null,19,{"$f":"VLOOKUP($C1648,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1648,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,null,null,{"$f":"IFERROR(J1435*(1-Assumptions_Overall!$G$156)+J1505*(1-Assumptions_Overall!$G$155)+J1221-((CC74-CB74)/$CB74)*$I1577,0)","v":0},{"$f":"IFERROR(K1435*(1-Assumptions_Overall!$G$156)+K1505*(1-Assumptions_Overall!$G$155)+K1221-((CD74-CC74)/$CB74)*$I1577,0)","v":0},{"$f":"IFERROR(L1435*(1-Assumptions_Overall!$G$156)+L1505*(1-Assumptions_Overall!$G$155)+L1221-((CE74-CD74)/$CB74)*$I1577,0)","v":0},{"$f":"IFERROR(M1435*(1-Assumptions_Overall!$G$156)+M1505*(1-Assumptions_Overall!$G$155)+M1221-((CF74-CE74)/$CB74)*$I1577,0)","v":0},{"$f":"IFERROR(N1435*(1-Assumptions_Overall!$G$156)+N1505*(1-Assumptions_Overall!$G$155)+N1221-((CG74-CF74)/$CB74)*$I1577,0)","v":0},{"$f":"IFERROR(O1435*(1-Assumptions_Overall!$G$156)+O1505*(1-Assumptions_Overall!$G$155)+O1221-((CH74-CG74)/$CB74)*$I1577,0)","v":0},{"$f":"IFERROR(P1435*(1-Assumptions_Overall!$G$156)+P1505*(1-Assumptions_Overall!$G$155)+P1221-((CI74-CH74)/$CB74)*$I1577,0)","v":0},{"$f":"IFERROR(Q1435*(1-Assumptions_Overall!$G$156)+Q1505*(1-Assumptions_Overall!$G$155)+Q1221-((CJ74-CI74)/$CB74)*$I1577,0)","v":0},{"$f":"IFERROR(R1435*(1-Assumptions_Overall!$G$156)+R1505*(1-Assumptions_Overall!$G$155)+R1221-((CK74-CJ74)/$CB74)*$I1577,0)","v":0},{"$f":"IFERROR(S1435*(1-Assumptions_Overall!$G$156)+S1505*(1-Assumptions_Overall!$G$155)+S1221-((CL74-CK74)/$CB74)*$I1577,0)","v":0},{"$f":"IFERROR(T1435*(1-Assumptions_Overall!$G$156)+T1505*(1-Assumptions_Overall!$G$155)+T1221-((CM74-CL74)/$CB74)*$I1577,0)","v":0},{"$f":"IFERROR(U1435*(1-Assumptions_Overall!$G$156)+U1505*(1-Assumptions_Overall!$G$155)+U1221-((CN74-CM74)/$CB74)*$I1577,0)","v":0},{"$f":"IFERROR(V1435*(1-Assumptions_Overall!$G$156)+V1505*(1-Assumptions_Overall!$G$155)+V1221-((CO74-CN74)/$CB74)*$I1577,0)","v":0},{"$f":"IFERROR(W1435*(1-Assumptions_Overall!$G$156)+W1505*(1-Assumptions_Overall!$G$155)+W1221-((CP74-CO74)/$CB74)*$I1577,0)","v":0}]
[null,null,36,{"$f":"VLOOKUP($C1649,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1649,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,null,null,{"$f":"IFERROR(J1436*(1-Assumptions_Overall!$G$156)+J1506*(1-Assumptions_Overall!$G$155)+J1222-((CC75-CB75)/$CB75)*$I1578,0)","v":0},{"$f":"IFERROR(K1436*(1-Assumptions_Overall!$G$156)+K1506*(1-Assumptions_Overall!$G$155)+K1222-((CD75-CC75)/$CB75)*$I1578,0)","v":0},{"$f":"IFERROR(L1436*(1-Assumptions_Overall!$G$156)+L1506*(1-Assumptions_Overall!$G$155)+L1222-((CE75-CD75)/$CB75)*$I1578,0)","v":0},{"$f":"IFERROR(M1436*(1-Assumptions_Overall!$G$156)+M1506*(1-Assumptions_Overall!$G$155)+M1222-((CF75-CE75)/$CB75)*$I1578,0)","v":0},{"$f":"IFERROR(N1436*(1-Assumptions_Overall!$G$156)+N1506*(1-Assumptions_Overall!$G$155)+N1222-((CG75-CF75)/$CB75)*$I1578,0)","v":0},{"$f":"IFERROR(O1436*(1-Assumptions_Overall!$G$156)+O1506*(1-Assumptions_Overall!$G$155)+O1222-((CH75-CG75)/$CB75)*$I1578,0)","v":0},{"$f":"IFERROR(P1436*(1-Assumptions_Overall!$G$156)+P1506*(1-Assumptions_Overall!$G$155)+P1222-((CI75-CH75)/$CB75)*$I1578,0)","v":0},{"$f":"IFERROR(Q1436*(1-Assumptions_Overall!$G$156)+Q1506*(1-Assumptions_Overall!$G$155)+Q1222-((CJ75-CI75)/$CB75)*$I1578,0)","v":0},{"$f":"IFERROR(R1436*(1-Assumptions_Overall!$G$156)+R1506*(1-Assumptions_Overall!$G$155)+R1222-((CK75-CJ75)/$CB75)*$I1578,0)","v":0},{"$f":"IFERROR(S1436*(1-Assumptions_Overall!$G$156)+S1506*(1-Assumptions_Overall!$G$155)+S1222-((CL75-CK75)/$CB75)*$I1578,0)","v":0},{"$f":"IFERROR(T1436*(1-Assumptions_Overall!$G$156)+T1506*(1-Assumptions_Overall!$G$155)+T1222-((CM75-CL75)/$CB75)*$I1578,0)","v":0},{"$f":"IFERROR(U1436*(1-Assumptions_Overall!$G$156)+U1506*(1-Assumptions_Overall!$G$155)+U1222-((CN75-CM75)/$CB75)*$I1578,0)","v":0},{"$f":"IFERROR(V1436*(1-Assumptions_Overall!$G$156)+V1506*(1-Assumptions_Overall!$G$155)+V1222-((CO75-CN75)/$CB75)*$I1578,0)","v":0},{"$f":"IFERROR(W1436*(1-Assumptions_Overall!$G$156)+W1506*(1-Assumptions_Overall!$G$155)+W1222-((CP75-CO75)/$CB75)*$I1578,0)","v":0}]
[null,null,17,{"$f":"VLOOKUP($C1650,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1650,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,null,null,{"$f":"IFERROR(J1437*(1-Assumptions_Overall!$G$156)+J1507*(1-Assumptions_Overall!$G$155)+J1223-((CC76-CB76)/$CB76)*$I1579,0)","v":0},{"$f":"IFERROR(K1437*(1-Assumptions_Overall!$G$156)+K1507*(1-Assumptions_Overall!$G$155)+K1223-((CD76-CC76)/$CB76)*$I1579,0)","v":0},{"$f":"IFERROR(L1437*(1-Assumptions_Overall!$G$156)+L1507*(1-Assumptions_Overall!$G$155)+L1223-((CE76-CD76)/$CB76)*$I1579,0)","v":0},{"$f":"IFERROR(M1437*(1-Assumptions_Overall!$G$156)+M1507*(1-Assumptions_Overall!$G$155)+M1223-((CF76-CE76)/$CB76)*$I1579,0)","v":0},{"$f":"IFERROR(N1437*(1-Assumptions_Overall!$G$156)+N1507*(1-Assumptions_Overall!$G$155)+N1223-((CG76-CF76)/$CB76)*$I1579,0)","v":0},{"$f":"IFERROR(O1437*(1-Assumptions_Overall!$G$156)+O1507*(1-Assumptions_Overall!$G$155)+O1223-((CH76-CG76)/$CB76)*$I1579,0)","v":0},{"$f":"IFERROR(P1437*(1-Assumptions_Overall!$G$156)+P1507*(1-Assumptions_Overall!$G$155)+P1223-((CI76-CH76)/$CB76)*$I1579,0)","v":0},{"$f":"IFERROR(Q1437*(1-Assumptions_Overall!$G$156)+Q1507*(1-Assumptions_Overall!$G$155)+Q1223-((CJ76-CI76)/$CB76)*$I1579,0)","v":0},{"$f":"IFERROR(R1437*(1-Assumptions_Overall!$G$156)+R1507*(1-Assumptions_Overall!$G$155)+R1223-((CK76-CJ76)/$CB76)*$I1579,0)","v":0},{"$f":"IFERROR(S1437*(1-Assumptions_Overall!$G$156)+S1507*(1-Assumptions_Overall!$G$155)+S1223-((CL76-CK76)/$CB76)*$I1579,0)","v":0},{"$f":"IFERROR(T1437*(1-Assumptions_Overall!$G$156)+T1507*(1-Assumptions_Overall!$G$155)+T1223-((CM76-CL76)/$CB76)*$I1579,0)","v":0},{"$f":"IFERROR(U1437*(1-Assumptions_Overall!$G$156)+U1507*(1-Assumptions_Overall!$G$155)+U1223-((CN76-CM76)/$CB76)*$I1579,0)","v":0},{"$f":"IFERROR(V1437*(1-Assumptions_Overall!$G$156)+V1507*(1-Assumptions_Overall!$G$155)+V1223-((CO76-CN76)/$CB76)*$I1579,0)","v":0},{"$f":"IFERROR(W1437*(1-Assumptions_Overall!$G$156)+W1507*(1-Assumptions_Overall!$G$155)+W1223-((CP76-CO76)/$CB76)*$I1579,0)","v":0}]
[null,null,95,{"$f":"VLOOKUP($C1651,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1651,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,null,null,{"$f":"IFERROR(J1438*(1-Assumptions_Overall!$G$156)+J1508*(1-Assumptions_Overall!$G$155)+J1224-((CC77-CB77)/$CB77)*$I1580,0)","v":0},{"$f":"IFERROR(K1438*(1-Assumptions_Overall!$G$156)+K1508*(1-Assumptions_Overall!$G$155)+K1224-((CD77-CC77)/$CB77)*$I1580,0)","v":0},{"$f":"IFERROR(L1438*(1-Assumptions_Overall!$G$156)+L1508*(1-Assumptions_Overall!$G$155)+L1224-((CE77-CD77)/$CB77)*$I1580,0)","v":0},{"$f":"IFERROR(M1438*(1-Assumptions_Overall!$G$156)+M1508*(1-Assumptions_Overall!$G$155)+M1224-((CF77-CE77)/$CB77)*$I1580,0)","v":0},{"$f":"IFERROR(N1438*(1-Assumptions_Overall!$G$156)+N1508*(1-Assumptions_Overall!$G$155)+N1224-((CG77-CF77)/$CB77)*$I1580,0)","v":0},{"$f":"IFERROR(O1438*(1-Assumptions_Overall!$G$156)+O1508*(1-Assumptions_Overall!$G$155)+O1224-((CH77-CG77)/$CB77)*$I1580,0)","v":0},{"$f":"IFERROR(P1438*(1-Assumptions_Overall!$G$156)+P1508*(1-Assumptions_Overall!$G$155)+P1224-((CI77-CH77)/$CB77)*$I1580,0)","v":0},{"$f":"IFERROR(Q1438*(1-Assumptions_Overall!$G$156)+Q1508*(1-Assumptions_Overall!$G$155)+Q1224-((CJ77-CI77)/$CB77)*$I1580,0)","v":0},{"$f":"IFERROR(R1438*(1-Assumptions_Overall!$G$156)+R1508*(1-Assumptions_Overall!$G$155)+R1224-((CK77-CJ77)/$CB77)*$I1580,0)","v":0},{"$f":"IFERROR(S1438*(1-Assumptions_Overall!$G$156)+S1508*(1-Assumptions_Overall!$G$155)+S1224-((CL77-CK77)/$CB77)*$I1580,0)","v":0},{"$f":"IFERROR(T1438*(1-Assumptions_Overall!$G$156)+T1508*(1-Assumptions_Overall!$G$155)+T1224-((CM77-CL77)/$CB77)*$I1580,0)","v":0},{"$f":"IFERROR(U1438*(1-Assumptions_Overall!$G$156)+U1508*(1-Assumptions_Overall!$G$155)+U1224-((CN77-CM77)/$CB77)*$I1580,0)","v":0},{"$f":"IFERROR(V1438*(1-Assumptions_Overall!$G$156)+V1508*(1-Assumptions_Overall!$G$155)+V1224-((CO77-CN77)/$CB77)*$I1580,0)","v":0},{"$f":"IFERROR(W1438*(1-Assumptions_Overall!$G$156)+W1508*(1-Assumptions_Overall!$G$155)+W1224-((CP77-CO77)/$CB77)*$I1580,0)","v":0}]
[null,null,128,{"$f":"VLOOKUP($C1652,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1652,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,null,null,{"$f":"IFERROR(J1439*(1-Assumptions_Overall!$G$156)+J1509*(1-Assumptions_Overall!$G$155)+J1225-((CC78-CB78)/$CB78)*$I1581,0)","v":0},{"$f":"IFERROR(K1439*(1-Assumptions_Overall!$G$156)+K1509*(1-Assumptions_Overall!$G$155)+K1225-((CD78-CC78)/$CB78)*$I1581,0)","v":0},{"$f":"IFERROR(L1439*(1-Assumptions_Overall!$G$156)+L1509*(1-Assumptions_Overall!$G$155)+L1225-((CE78-CD78)/$CB78)*$I1581,0)","v":0},{"$f":"IFERROR(M1439*(1-Assumptions_Overall!$G$156)+M1509*(1-Assumptions_Overall!$G$155)+M1225-((CF78-CE78)/$CB78)*$I1581,0)","v":0},{"$f":"IFERROR(N1439*(1-Assumptions_Overall!$G$156)+N1509*(1-Assumptions_Overall!$G$155)+N1225-((CG78-CF78)/$CB78)*$I1581,0)","v":0},{"$f":"IFERROR(O1439*(1-Assumptions_Overall!$G$156)+O1509*(1-Assumptions_Overall!$G$155)+O1225-((CH78-CG78)/$CB78)*$I1581,0)","v":0},{"$f":"IFERROR(P1439*(1-Assumptions_Overall!$G$156)+P1509*(1-Assumptions_Overall!$G$155)+P1225-((CI78-CH78)/$CB78)*$I1581,0)","v":0},{"$f":"IFERROR(Q1439*(1-Assumptions_Overall!$G$156)+Q1509*(1-Assumptions_Overall!$G$155)+Q1225-((CJ78-CI78)/$CB78)*$I1581,0)","v":0},{"$f":"IFERROR(R1439*(1-Assumptions_Overall!$G$156)+R1509*(1-Assumptions_Overall!$G$155)+R1225-((CK78-CJ78)/$CB78)*$I1581,0)","v":0},{"$f":"IFERROR(S1439*(1-Assumptions_Overall!$G$156)+S1509*(1-Assumptions_Overall!$G$155)+S1225-((CL78-CK78)/$CB78)*$I1581,0)","v":0},{"$f":"IFERROR(T1439*(1-Assumptions_Overall!$G$156)+T1509*(1-Assumptions_Overall!$G$155)+T1225-((CM78-CL78)/$CB78)*$I1581,0)","v":0},{"$f":"IFERROR(U1439*(1-Assumptions_Overall!$G$156)+U1509*(1-Assumptions_Overall!$G$155)+U1225-((CN78-CM78)/$CB78)*$I1581,0)","v":0},{"$f":"IFERROR(V1439*(1-Assumptions_Overall!$G$156)+V1509*(1-Assumptions_Overall!$G$155)+V1225-((CO78-CN78)/$CB78)*$I1581,0)","v":0},{"$f":"IFERROR(W1439*(1-Assumptions_Overall!$G$156)+W1509*(1-Assumptions_Overall!$G$155)+W1225-((CP78-CO78)/$CB78)*$I1581,0)","v":0}]
[null,null,137,{"$f":"VLOOKUP($C1653,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1653,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,null,null,{"$f":"IFERROR(J1440*(1-Assumptions_Overall!$G$156)+J1510*(1-Assumptions_Overall!$G$155)+J1226-((CC79-CB79)/$CB79)*$I1582,0)","v":0},{"$f":"IFERROR(K1440*(1-Assumptions_Overall!$G$156)+K1510*(1-Assumptions_Overall!$G$155)+K1226-((CD79-CC79)/$CB79)*$I1582,0)","v":0},{"$f":"IFERROR(L1440*(1-Assumptions_Overall!$G$156)+L1510*(1-Assumptions_Overall!$G$155)+L1226-((CE79-CD79)/$CB79)*$I1582,0)","v":0},{"$f":"IFERROR(M1440*(1-Assumptions_Overall!$G$156)+M1510*(1-Assumptions_Overall!$G$155)+M1226-((CF79-CE79)/$CB79)*$I1582,0)","v":0},{"$f":"IFERROR(N1440*(1-Assumptions_Overall!$G$156)+N1510*(1-Assumptions_Overall!$G$155)+N1226-((CG79-CF79)/$CB79)*$I1582,0)","v":0},{"$f":"IFERROR(O1440*(1-Assumptions_Overall!$G$156)+O1510*(1-Assumptions_Overall!$G$155)+O1226-((CH79-CG79)/$CB79)*$I1582,0)","v":0},{"$f":"IFERROR(P1440*(1-Assumptions_Overall!$G$156)+P1510*(1-Assumptions_Overall!$G$155)+P1226-((CI79-CH79)/$CB79)*$I1582,0)","v":0},{"$f":"IFERROR(Q1440*(1-Assumptions_Overall!$G$156)+Q1510*(1-Assumptions_Overall!$G$155)+Q1226-((CJ79-CI79)/$CB79)*$I1582,0)","v":0},{"$f":"IFERROR(R1440*(1-Assumptions_Overall!$G$156)+R1510*(1-Assumptions_Overall!$G$155)+R1226-((CK79-CJ79)/$CB79)*$I1582,0)","v":0},{"$f":"IFERROR(S1440*(1-Assumptions_Overall!$G$156)+S1510*(1-Assumptions_Overall!$G$155)+S1226-((CL79-CK79)/$CB79)*$I1582,0)","v":0},{"$f":"IFERROR(T1440*(1-Assumptions_Overall!$G$156)+T1510*(1-Assumptions_Overall!$G$155)+T1226-((CM79-CL79)/$CB79)*$I1582,0)","v":0},{"$f":"IFERROR(U1440*(1-Assumptions_Overall!$G$156)+U1510*(1-Assumptions_Overall!$G$155)+U1226-((CN79-CM79)/$CB79)*$I1582,0)","v":0},{"$f":"IFERROR(V1440*(1-Assumptions_Overall!$G$156)+V1510*(1-Assumptions_Overall!$G$155)+V1226-((CO79-CN79)/$CB79)*$I1582,0)","v":0},{"$f":"IFERROR(W1440*(1-Assumptions_Overall!$G$156)+W1510*(1-Assumptions_Overall!$G$155)+W1226-((CP79-CO79)/$CB79)*$I1582,0)","v":0}]
[null,null,92,{"$f":"VLOOKUP($C1654,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1654,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,null,null,{"$f":"IFERROR(J1441*(1-Assumptions_Overall!$G$156)+J1511*(1-Assumptions_Overall!$G$155)+J1227-((CC80-CB80)/$CB80)*$I1583,0)","v":0},{"$f":"IFERROR(K1441*(1-Assumptions_Overall!$G$156)+K1511*(1-Assumptions_Overall!$G$155)+K1227-((CD80-CC80)/$CB80)*$I1583,0)","v":0},{"$f":"IFERROR(L1441*(1-Assumptions_Overall!$G$156)+L1511*(1-Assumptions_Overall!$G$155)+L1227-((CE80-CD80)/$CB80)*$I1583,0)","v":0},{"$f":"IFERROR(M1441*(1-Assumptions_Overall!$G$156)+M1511*(1-Assumptions_Overall!$G$155)+M1227-((CF80-CE80)/$CB80)*$I1583,0)","v":0},{"$f":"IFERROR(N1441*(1-Assumptions_Overall!$G$156)+N1511*(1-Assumptions_Overall!$G$155)+N1227-((CG80-CF80)/$CB80)*$I1583,0)","v":0},{"$f":"IFERROR(O1441*(1-Assumptions_Overall!$G$156)+O1511*(1-Assumptions_Overall!$G$155)+O1227-((CH80-CG80)/$CB80)*$I1583,0)","v":0},{"$f":"IFERROR(P1441*(1-Assumptions_Overall!$G$156)+P1511*(1-Assumptions_Overall!$G$155)+P1227-((CI80-CH80)/$CB80)*$I1583,0)","v":0},{"$f":"IFERROR(Q1441*(1-Assumptions_Overall!$G$156)+Q1511*(1-Assumptions_Overall!$G$155)+Q1227-((CJ80-CI80)/$CB80)*$I1583,0)","v":0},{"$f":"IFERROR(R1441*(1-Assumptions_Overall!$G$156)+R1511*(1-Assumptions_Overall!$G$155)+R1227-((CK80-CJ80)/$CB80)*$I1583,0)","v":0},{"$f":"IFERROR(S1441*(1-Assumptions_Overall!$G$156)+S1511*(1-Assumptions_Overall!$G$155)+S1227-((CL80-CK80)/$CB80)*$I1583,0)","v":0},{"$f":"IFERROR(T1441*(1-Assumptions_Overall!$G$156)+T1511*(1-Assumptions_Overall!$G$155)+T1227-((CM80-CL80)/$CB80)*$I1583,0)","v":0},{"$f":"IFERROR(U1441*(1-Assumptions_Overall!$G$156)+U1511*(1-Assumptions_Overall!$G$155)+U1227-((CN80-CM80)/$CB80)*$I1583,0)","v":0},{"$f":"IFERROR(V1441*(1-Assumptions_Overall!$G$156)+V1511*(1-Assumptions_Overall!$G$155)+V1227-((CO80-CN80)/$CB80)*$I1583,0)","v":0},{"$f":"IFERROR(W1441*(1-Assumptions_Overall!$G$156)+W1511*(1-Assumptions_Overall!$G$155)+W1227-((CP80-CO80)/$CB80)*$I1583,0)","v":0}]
[null,null,34,{"$f":"VLOOKUP($C1655,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1655,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,null,null,{"$f":"IFERROR(J1442*(1-Assumptions_Overall!$G$156)+J1512*(1-Assumptions_Overall!$G$155)+J1228-((CC81-CB81)/$CB81)*$I1584,0)","v":0},{"$f":"IFERROR(K1442*(1-Assumptions_Overall!$G$156)+K1512*(1-Assumptions_Overall!$G$155)+K1228-((CD81-CC81)/$CB81)*$I1584,0)","v":0},{"$f":"IFERROR(L1442*(1-Assumptions_Overall!$G$156)+L1512*(1-Assumptions_Overall!$G$155)+L1228-((CE81-CD81)/$CB81)*$I1584,0)","v":0},{"$f":"IFERROR(M1442*(1-Assumptions_Overall!$G$156)+M1512*(1-Assumptions_Overall!$G$155)+M1228-((CF81-CE81)/$CB81)*$I1584,0)","v":0},{"$f":"IFERROR(N1442*(1-Assumptions_Overall!$G$156)+N1512*(1-Assumptions_Overall!$G$155)+N1228-((CG81-CF81)/$CB81)*$I1584,0)","v":0},{"$f":"IFERROR(O1442*(1-Assumptions_Overall!$G$156)+O1512*(1-Assumptions_Overall!$G$155)+O1228-((CH81-CG81)/$CB81)*$I1584,0)","v":0},{"$f":"IFERROR(P1442*(1-Assumptions_Overall!$G$156)+P1512*(1-Assumptions_Overall!$G$155)+P1228-((CI81-CH81)/$CB81)*$I1584,0)","v":0},{"$f":"IFERROR(Q1442*(1-Assumptions_Overall!$G$156)+Q1512*(1-Assumptions_Overall!$G$155)+Q1228-((CJ81-CI81)/$CB81)*$I1584,0)","v":0},{"$f":"IFERROR(R1442*(1-Assumptions_Overall!$G$156)+R1512*(1-Assumptions_Overall!$G$155)+R1228-((CK81-CJ81)/$CB81)*$I1584,0)","v":0},{"$f":"IFERROR(S1442*(1-Assumptions_Overall!$G$156)+S1512*(1-Assumptions_Overall!$G$155)+S1228-((CL81-CK81)/$CB81)*$I1584,0)","v":0},{"$f":"IFERROR(T1442*(1-Assumptions_Overall!$G$156)+T1512*(1-Assumptions_Overall!$G$155)+T1228-((CM81-CL81)/$CB81)*$I1584,0)","v":0},{"$f":"IFERROR(U1442*(1-Assumptions_Overall!$G$156)+U1512*(1-Assumptions_Overall!$G$155)+U1228-((CN81-CM81)/$CB81)*$I1584,0)","v":0},{"$f":"IFERROR(V1442*(1-Assumptions_Overall!$G$156)+V1512*(1-Assumptions_Overall!$G$155)+V1228-((CO81-CN81)/$CB81)*$I1584,0)","v":0},{"$f":"IFERROR(W1442*(1-Assumptions_Overall!$G$156)+W1512*(1-Assumptions_Overall!$G$155)+W1228-((CP81-CO81)/$CB81)*$I1584,0)","v":0}]
[null,null,33,{"$f":"VLOOKUP($C1656,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1656,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,null,null,{"$f":"IFERROR(J1443*(1-Assumptions_Overall!$G$156)+J1513*(1-Assumptions_Overall!$G$155)+J1229-((CC82-CB82)/$CB82)*$I1585,0)","v":0},{"$f":"IFERROR(K1443*(1-Assumptions_Overall!$G$156)+K1513*(1-Assumptions_Overall!$G$155)+K1229-((CD82-CC82)/$CB82)*$I1585,0)","v":0},{"$f":"IFERROR(L1443*(1-Assumptions_Overall!$G$156)+L1513*(1-Assumptions_Overall!$G$155)+L1229-((CE82-CD82)/$CB82)*$I1585,0)","v":0},{"$f":"IFERROR(M1443*(1-Assumptions_Overall!$G$156)+M1513*(1-Assumptions_Overall!$G$155)+M1229-((CF82-CE82)/$CB82)*$I1585,0)","v":0},{"$f":"IFERROR(N1443*(1-Assumptions_Overall!$G$156)+N1513*(1-Assumptions_Overall!$G$155)+N1229-((CG82-CF82)/$CB82)*$I1585,0)","v":0},{"$f":"IFERROR(O1443*(1-Assumptions_Overall!$G$156)+O1513*(1-Assumptions_Overall!$G$155)+O1229-((CH82-CG82)/$CB82)*$I1585,0)","v":0},{"$f":"IFERROR(P1443*(1-Assumptions_Overall!$G$156)+P1513*(1-Assumptions_Overall!$G$155)+P1229-((CI82-CH82)/$CB82)*$I1585,0)","v":0},{"$f":"IFERROR(Q1443*(1-Assumptions_Overall!$G$156)+Q1513*(1-Assumptions_Overall!$G$155)+Q1229-((CJ82-CI82)/$CB82)*$I1585,0)","v":0},{"$f":"IFERROR(R1443*(1-Assumptions_Overall!$G$156)+R1513*(1-Assumptions_Overall!$G$155)+R1229-((CK82-CJ82)/$CB82)*$I1585,0)","v":0},{"$f":"IFERROR(S1443*(1-Assumptions_Overall!$G$156)+S1513*(1-Assumptions_Overall!$G$155)+S1229-((CL82-CK82)/$CB82)*$I1585,0)","v":0},{"$f":"IFERROR(T1443*(1-Assumptions_Overall!$G$156)+T1513*(1-Assumptions_Overall!$G$155)+T1229-((CM82-CL82)/$CB82)*$I1585,0)","v":0},{"$f":"IFERROR(U1443*(1-Assumptions_Overall!$G$156)+U1513*(1-Assumptions_Overall!$G$155)+U1229-((CN82-CM82)/$CB82)*$I1585,0)","v":0},{"$f":"IFERROR(V1443*(1-Assumptions_Overall!$G$156)+V1513*(1-Assumptions_Overall!$G$155)+V1229-((CO82-CN82)/$CB82)*$I1585,0)","v":0},{"$f":"IFERROR(W1443*(1-Assumptions_Overall!$G$156)+W1513*(1-Assumptions_Overall!$G$155)+W1229-((CP82-CO82)/$CB82)*$I1585,0)","v":0}]
[null,null,46,{"$f":"VLOOKUP($C1657,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1657,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,null,null,{"$f":"IFERROR(J1444*(1-Assumptions_Overall!$G$156)+J1514*(1-Assumptions_Overall!$G$155)+J1230-((CC83-CB83)/$CB83)*$I1586,0)","v":0},{"$f":"IFERROR(K1444*(1-Assumptions_Overall!$G$156)+K1514*(1-Assumptions_Overall!$G$155)+K1230-((CD83-CC83)/$CB83)*$I1586,0)","v":0},{"$f":"IFERROR(L1444*(1-Assumptions_Overall!$G$156)+L1514*(1-Assumptions_Overall!$G$155)+L1230-((CE83-CD83)/$CB83)*$I1586,0)","v":0},{"$f":"IFERROR(M1444*(1-Assumptions_Overall!$G$156)+M1514*(1-Assumptions_Overall!$G$155)+M1230-((CF83-CE83)/$CB83)*$I1586,0)","v":0},{"$f":"IFERROR(N1444*(1-Assumptions_Overall!$G$156)+N1514*(1-Assumptions_Overall!$G$155)+N1230-((CG83-CF83)/$CB83)*$I1586,0)","v":0},{"$f":"IFERROR(O1444*(1-Assumptions_Overall!$G$156)+O1514*(1-Assumptions_Overall!$G$155)+O1230-((CH83-CG83)/$CB83)*$I1586,0)","v":0},{"$f":"IFERROR(P1444*(1-Assumptions_Overall!$G$156)+P1514*(1-Assumptions_Overall!$G$155)+P1230-((CI83-CH83)/$CB83)*$I1586,0)","v":0},{"$f":"IFERROR(Q1444*(1-Assumptions_Overall!$G$156)+Q1514*(1-Assumptions_Overall!$G$155)+Q1230-((CJ83-CI83)/$CB83)*$I1586,0)","v":0},{"$f":"IFERROR(R1444*(1-Assumptions_Overall!$G$156)+R1514*(1-Assumptions_Overall!$G$155)+R1230-((CK83-CJ83)/$CB83)*$I1586,0)","v":0},{"$f":"IFERROR(S1444*(1-Assumptions_Overall!$G$156)+S1514*(1-Assumptions_Overall!$G$155)+S1230-((CL83-CK83)/$CB83)*$I1586,0)","v":0},{"$f":"IFERROR(T1444*(1-Assumptions_Overall!$G$156)+T1514*(1-Assumptions_Overall!$G$155)+T1230-((CM83-CL83)/$CB83)*$I1586,0)","v":0},{"$f":"IFERROR(U1444*(1-Assumptions_Overall!$G$156)+U1514*(1-Assumptions_Overall!$G$155)+U1230-((CN83-CM83)/$CB83)*$I1586,0)","v":0},{"$f":"IFERROR(V1444*(1-Assumptions_Overall!$G$156)+V1514*(1-Assumptions_Overall!$G$155)+V1230-((CO83-CN83)/$CB83)*$I1586,0)","v":0},{"$f":"IFERROR(W1444*(1-Assumptions_Overall!$G$156)+W1514*(1-Assumptions_Overall!$G$155)+W1230-((CP83-CO83)/$CB83)*$I1586,0)","v":0}]
[null,null,50,{"$f":"VLOOKUP($C1658,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1658,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,null,null,{"$f":"IFERROR(J1445*(1-Assumptions_Overall!$G$156)+J1515*(1-Assumptions_Overall!$G$155)+J1231-((CC84-CB84)/$CB84)*$I1587,0)","v":0},{"$f":"IFERROR(K1445*(1-Assumptions_Overall!$G$156)+K1515*(1-Assumptions_Overall!$G$155)+K1231-((CD84-CC84)/$CB84)*$I1587,0)","v":0},{"$f":"IFERROR(L1445*(1-Assumptions_Overall!$G$156)+L1515*(1-Assumptions_Overall!$G$155)+L1231-((CE84-CD84)/$CB84)*$I1587,0)","v":0},{"$f":"IFERROR(M1445*(1-Assumptions_Overall!$G$156)+M1515*(1-Assumptions_Overall!$G$155)+M1231-((CF84-CE84)/$CB84)*$I1587,0)","v":0},{"$f":"IFERROR(N1445*(1-Assumptions_Overall!$G$156)+N1515*(1-Assumptions_Overall!$G$155)+N1231-((CG84-CF84)/$CB84)*$I1587,0)","v":0},{"$f":"IFERROR(O1445*(1-Assumptions_Overall!$G$156)+O1515*(1-Assumptions_Overall!$G$155)+O1231-((CH84-CG84)/$CB84)*$I1587,0)","v":0},{"$f":"IFERROR(P1445*(1-Assumptions_Overall!$G$156)+P1515*(1-Assumptions_Overall!$G$155)+P1231-((CI84-CH84)/$CB84)*$I1587,0)","v":0},{"$f":"IFERROR(Q1445*(1-Assumptions_Overall!$G$156)+Q1515*(1-Assumptions_Overall!$G$155)+Q1231-((CJ84-CI84)/$CB84)*$I1587,0)","v":0},{"$f":"IFERROR(R1445*(1-Assumptions_Overall!$G$156)+R1515*(1-Assumptions_Overall!$G$155)+R1231-((CK84-CJ84)/$CB84)*$I1587,0)","v":0},{"$f":"IFERROR(S1445*(1-Assumptions_Overall!$G$156)+S1515*(1-Assumptions_Overall!$G$155)+S1231-((CL84-CK84)/$CB84)*$I1587,0)","v":0},{"$f":"IFERROR(T1445*(1-Assumptions_Overall!$G$156)+T1515*(1-Assumptions_Overall!$G$155)+T1231-((CM84-CL84)/$CB84)*$I1587,0)","v":0},{"$f":"IFERROR(U1445*(1-Assumptions_Overall!$G$156)+U1515*(1-Assumptions_Overall!$G$155)+U1231-((CN84-CM84)/$CB84)*$I1587,0)","v":0},{"$f":"IFERROR(V1445*(1-Assumptions_Overall!$G$156)+V1515*(1-Assumptions_Overall!$G$155)+V1231-((CO84-CN84)/$CB84)*$I1587,0)","v":0},{"$f":"IFERROR(W1445*(1-Assumptions_Overall!$G$156)+W1515*(1-Assumptions_Overall!$G$155)+W1231-((CP84-CO84)/$CB84)*$I1587,0)","v":0}]
[null,null,90,{"$f":"VLOOKUP($C1659,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1659,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,null,null,{"$f":"IFERROR(J1446*(1-Assumptions_Overall!$G$156)+J1516*(1-Assumptions_Overall!$G$155)+J1232-((CC85-CB85)/$CB85)*$I1588,0)","v":0},{"$f":"IFERROR(K1446*(1-Assumptions_Overall!$G$156)+K1516*(1-Assumptions_Overall!$G$155)+K1232-((CD85-CC85)/$CB85)*$I1588,0)","v":0},{"$f":"IFERROR(L1446*(1-Assumptions_Overall!$G$156)+L1516*(1-Assumptions_Overall!$G$155)+L1232-((CE85-CD85)/$CB85)*$I1588,0)","v":0},{"$f":"IFERROR(M1446*(1-Assumptions_Overall!$G$156)+M1516*(1-Assumptions_Overall!$G$155)+M1232-((CF85-CE85)/$CB85)*$I1588,0)","v":0},{"$f":"IFERROR(N1446*(1-Assumptions_Overall!$G$156)+N1516*(1-Assumptions_Overall!$G$155)+N1232-((CG85-CF85)/$CB85)*$I1588,0)","v":0},{"$f":"IFERROR(O1446*(1-Assumptions_Overall!$G$156)+O1516*(1-Assumptions_Overall!$G$155)+O1232-((CH85-CG85)/$CB85)*$I1588,0)","v":0},{"$f":"IFERROR(P1446*(1-Assumptions_Overall!$G$156)+P1516*(1-Assumptions_Overall!$G$155)+P1232-((CI85-CH85)/$CB85)*$I1588,0)","v":0},{"$f":"IFERROR(Q1446*(1-Assumptions_Overall!$G$156)+Q1516*(1-Assumptions_Overall!$G$155)+Q1232-((CJ85-CI85)/$CB85)*$I1588,0)","v":0},{"$f":"IFERROR(R1446*(1-Assumptions_Overall!$G$156)+R1516*(1-Assumptions_Overall!$G$155)+R1232-((CK85-CJ85)/$CB85)*$I1588,0)","v":0},{"$f":"IFERROR(S1446*(1-Assumptions_Overall!$G$156)+S1516*(1-Assumptions_Overall!$G$155)+S1232-((CL85-CK85)/$CB85)*$I1588,0)","v":0},{"$f":"IFERROR(T1446*(1-Assumptions_Overall!$G$156)+T1516*(1-Assumptions_Overall!$G$155)+T1232-((CM85-CL85)/$CB85)*$I1588,0)","v":0},{"$f":"IFERROR(U1446*(1-Assumptions_Overall!$G$156)+U1516*(1-Assumptions_Overall!$G$155)+U1232-((CN85-CM85)/$CB85)*$I1588,0)","v":0},{"$f":"IFERROR(V1446*(1-Assumptions_Overall!$G$156)+V1516*(1-Assumptions_Overall!$G$155)+V1232-((CO85-CN85)/$CB85)*$I1588,0)","v":0},{"$f":"IFERROR(W1446*(1-Assumptions_Overall!$G$156)+W1516*(1-Assumptions_Overall!$G$155)+W1232-((CP85-CO85)/$CB85)*$I1588,0)","v":0}]
[null,null,52,{"$f":"VLOOKUP($C1660,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1660,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,null,null,{"$f":"IFERROR(J1447*(1-Assumptions_Overall!$G$156)+J1517*(1-Assumptions_Overall!$G$155)+J1233-((CC86-CB86)/$CB86)*$I1589,0)","v":0},{"$f":"IFERROR(K1447*(1-Assumptions_Overall!$G$156)+K1517*(1-Assumptions_Overall!$G$155)+K1233-((CD86-CC86)/$CB86)*$I1589,0)","v":0},{"$f":"IFERROR(L1447*(1-Assumptions_Overall!$G$156)+L1517*(1-Assumptions_Overall!$G$155)+L1233-((CE86-CD86)/$CB86)*$I1589,0)","v":0},{"$f":"IFERROR(M1447*(1-Assumptions_Overall!$G$156)+M1517*(1-Assumptions_Overall!$G$155)+M1233-((CF86-CE86)/$CB86)*$I1589,0)","v":0},{"$f":"IFERROR(N1447*(1-Assumptions_Overall!$G$156)+N1517*(1-Assumptions_Overall!$G$155)+N1233-((CG86-CF86)/$CB86)*$I1589,0)","v":0},{"$f":"IFERROR(O1447*(1-Assumptions_Overall!$G$156)+O1517*(1-Assumptions_Overall!$G$155)+O1233-((CH86-CG86)/$CB86)*$I1589,0)","v":0},{"$f":"IFERROR(P1447*(1-Assumptions_Overall!$G$156)+P1517*(1-Assumptions_Overall!$G$155)+P1233-((CI86-CH86)/$CB86)*$I1589,0)","v":0},{"$f":"IFERROR(Q1447*(1-Assumptions_Overall!$G$156)+Q1517*(1-Assumptions_Overall!$G$155)+Q1233-((CJ86-CI86)/$CB86)*$I1589,0)","v":0},{"$f":"IFERROR(R1447*(1-Assumptions_Overall!$G$156)+R1517*(1-Assumptions_Overall!$G$155)+R1233-((CK86-CJ86)/$CB86)*$I1589,0)","v":0},{"$f":"IFERROR(S1447*(1-Assumptions_Overall!$G$156)+S1517*(1-Assumptions_Overall!$G$155)+S1233-((CL86-CK86)/$CB86)*$I1589,0)","v":0},{"$f":"IFERROR(T1447*(1-Assumptions_Overall!$G$156)+T1517*(1-Assumptions_Overall!$G$155)+T1233-((CM86-CL86)/$CB86)*$I1589,0)","v":0},{"$f":"IFERROR(U1447*(1-Assumptions_Overall!$G$156)+U1517*(1-Assumptions_Overall!$G$155)+U1233-((CN86-CM86)/$CB86)*$I1589,0)","v":0},{"$f":"IFERROR(V1447*(1-Assumptions_Overall!$G$156)+V1517*(1-Assumptions_Overall!$G$155)+V1233-((CO86-CN86)/$CB86)*$I1589,0)","v":0},{"$f":"IFERROR(W1447*(1-Assumptions_Overall!$G$156)+W1517*(1-Assumptions_Overall!$G$155)+W1233-((CP86-CO86)/$CB86)*$I1589,0)","v":0}]
[null,null,88,{"$f":"VLOOKUP($C1661,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1661,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,null,null,{"$f":"IFERROR(J1448*(1-Assumptions_Overall!$G$156)+J1518*(1-Assumptions_Overall!$G$155)+J1234-((CC87-CB87)/$CB87)*$I1590,0)","v":0},{"$f":"IFERROR(K1448*(1-Assumptions_Overall!$G$156)+K1518*(1-Assumptions_Overall!$G$155)+K1234-((CD87-CC87)/$CB87)*$I1590,0)","v":0},{"$f":"IFERROR(L1448*(1-Assumptions_Overall!$G$156)+L1518*(1-Assumptions_Overall!$G$155)+L1234-((CE87-CD87)/$CB87)*$I1590,0)","v":0},{"$f":"IFERROR(M1448*(1-Assumptions_Overall!$G$156)+M1518*(1-Assumptions_Overall!$G$155)+M1234-((CF87-CE87)/$CB87)*$I1590,0)","v":0},{"$f":"IFERROR(N1448*(1-Assumptions_Overall!$G$156)+N1518*(1-Assumptions_Overall!$G$155)+N1234-((CG87-CF87)/$CB87)*$I1590,0)","v":0},{"$f":"IFERROR(O1448*(1-Assumptions_Overall!$G$156)+O1518*(1-Assumptions_Overall!$G$155)+O1234-((CH87-CG87)/$CB87)*$I1590,0)","v":0},{"$f":"IFERROR(P1448*(1-Assumptions_Overall!$G$156)+P1518*(1-Assumptions_Overall!$G$155)+P1234-((CI87-CH87)/$CB87)*$I1590,0)","v":0},{"$f":"IFERROR(Q1448*(1-Assumptions_Overall!$G$156)+Q1518*(1-Assumptions_Overall!$G$155)+Q1234-((CJ87-CI87)/$CB87)*$I1590,0)","v":0},{"$f":"IFERROR(R1448*(1-Assumptions_Overall!$G$156)+R1518*(1-Assumptions_Overall!$G$155)+R1234-((CK87-CJ87)/$CB87)*$I1590,0)","v":0},{"$f":"IFERROR(S1448*(1-Assumptions_Overall!$G$156)+S1518*(1-Assumptions_Overall!$G$155)+S1234-((CL87-CK87)/$CB87)*$I1590,0)","v":0},{"$f":"IFERROR(T1448*(1-Assumptions_Overall!$G$156)+T1518*(1-Assumptions_Overall!$G$155)+T1234-((CM87-CL87)/$CB87)*$I1590,0)","v":0},{"$f":"IFERROR(U1448*(1-Assumptions_Overall!$G$156)+U1518*(1-Assumptions_Overall!$G$155)+U1234-((CN87-CM87)/$CB87)*$I1590,0)","v":0},{"$f":"IFERROR(V1448*(1-Assumptions_Overall!$G$156)+V1518*(1-Assumptions_Overall!$G$155)+V1234-((CO87-CN87)/$CB87)*$I1590,0)","v":0},{"$f":"IFERROR(W1448*(1-Assumptions_Overall!$G$156)+W1518*(1-Assumptions_Overall!$G$155)+W1234-((CP87-CO87)/$CB87)*$I1590,0)","v":0}]
[null,null,91,{"$f":"VLOOKUP($C1662,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1662,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,null,null,{"$f":"IFERROR(J1449*(1-Assumptions_Overall!$G$156)+J1519*(1-Assumptions_Overall!$G$155)+J1235-((CC88-CB88)/$CB88)*$I1591,0)","v":0},{"$f":"IFERROR(K1449*(1-Assumptions_Overall!$G$156)+K1519*(1-Assumptions_Overall!$G$155)+K1235-((CD88-CC88)/$CB88)*$I1591,0)","v":0},{"$f":"IFERROR(L1449*(1-Assumptions_Overall!$G$156)+L1519*(1-Assumptions_Overall!$G$155)+L1235-((CE88-CD88)/$CB88)*$I1591,0)","v":0},{"$f":"IFERROR(M1449*(1-Assumptions_Overall!$G$156)+M1519*(1-Assumptions_Overall!$G$155)+M1235-((CF88-CE88)/$CB88)*$I1591,0)","v":0},{"$f":"IFERROR(N1449*(1-Assumptions_Overall!$G$156)+N1519*(1-Assumptions_Overall!$G$155)+N1235-((CG88-CF88)/$CB88)*$I1591,0)","v":0},{"$f":"IFERROR(O1449*(1-Assumptions_Overall!$G$156)+O1519*(1-Assumptions_Overall!$G$155)+O1235-((CH88-CG88)/$CB88)*$I1591,0)","v":0},{"$f":"IFERROR(P1449*(1-Assumptions_Overall!$G$156)+P1519*(1-Assumptions_Overall!$G$155)+P1235-((CI88-CH88)/$CB88)*$I1591,0)","v":0},{"$f":"IFERROR(Q1449*(1-Assumptions_Overall!$G$156)+Q1519*(1-Assumptions_Overall!$G$155)+Q1235-((CJ88-CI88)/$CB88)*$I1591,0)","v":0},{"$f":"IFERROR(R1449*(1-Assumptions_Overall!$G$156)+R1519*(1-Assumptions_Overall!$G$155)+R1235-((CK88-CJ88)/$CB88)*$I1591,0)","v":0},{"$f":"IFERROR(S1449*(1-Assumptions_Overall!$G$156)+S1519*(1-Assumptions_Overall!$G$155)+S1235-((CL88-CK88)/$CB88)*$I1591,0)","v":0},{"$f":"IFERROR(T1449*(1-Assumptions_Overall!$G$156)+T1519*(1-Assumptions_Overall!$G$155)+T1235-((CM88-CL88)/$CB88)*$I1591,0)","v":0},{"$f":"IFERROR(U1449*(1-Assumptions_Overall!$G$156)+U1519*(1-Assumptions_Overall!$G$155)+U1235-((CN88-CM88)/$CB88)*$I1591,0)","v":0},{"$f":"IFERROR(V1449*(1-Assumptions_Overall!$G$156)+V1519*(1-Assumptions_Overall!$G$155)+V1235-((CO88-CN88)/$CB88)*$I1591,0)","v":0},{"$f":"IFERROR(W1449*(1-Assumptions_Overall!$G$156)+W1519*(1-Assumptions_Overall!$G$155)+W1235-((CP88-CO88)/$CB88)*$I1591,0)","v":0}]
[null,null,108,{"$f":"VLOOKUP($C1663,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1663,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,null,null,{"$f":"IFERROR(J1450*(1-Assumptions_Overall!$G$156)+J1520*(1-Assumptions_Overall!$G$155)+J1236-((CC89-CB89)/$CB89)*$I1592,0)","v":0},{"$f":"IFERROR(K1450*(1-Assumptions_Overall!$G$156)+K1520*(1-Assumptions_Overall!$G$155)+K1236-((CD89-CC89)/$CB89)*$I1592,0)","v":0},{"$f":"IFERROR(L1450*(1-Assumptions_Overall!$G$156)+L1520*(1-Assumptions_Overall!$G$155)+L1236-((CE89-CD89)/$CB89)*$I1592,0)","v":0},{"$f":"IFERROR(M1450*(1-Assumptions_Overall!$G$156)+M1520*(1-Assumptions_Overall!$G$155)+M1236-((CF89-CE89)/$CB89)*$I1592,0)","v":0},{"$f":"IFERROR(N1450*(1-Assumptions_Overall!$G$156)+N1520*(1-Assumptions_Overall!$G$155)+N1236-((CG89-CF89)/$CB89)*$I1592,0)","v":0},{"$f":"IFERROR(O1450*(1-Assumptions_Overall!$G$156)+O1520*(1-Assumptions_Overall!$G$155)+O1236-((CH89-CG89)/$CB89)*$I1592,0)","v":0},{"$f":"IFERROR(P1450*(1-Assumptions_Overall!$G$156)+P1520*(1-Assumptions_Overall!$G$155)+P1236-((CI89-CH89)/$CB89)*$I1592,0)","v":0},{"$f":"IFERROR(Q1450*(1-Assumptions_Overall!$G$156)+Q1520*(1-Assumptions_Overall!$G$155)+Q1236-((CJ89-CI89)/$CB89)*$I1592,0)","v":0},{"$f":"IFERROR(R1450*(1-Assumptions_Overall!$G$156)+R1520*(1-Assumptions_Overall!$G$155)+R1236-((CK89-CJ89)/$CB89)*$I1592,0)","v":0},{"$f":"IFERROR(S1450*(1-Assumptions_Overall!$G$156)+S1520*(1-Assumptions_Overall!$G$155)+S1236-((CL89-CK89)/$CB89)*$I1592,0)","v":0},{"$f":"IFERROR(T1450*(1-Assumptions_Overall!$G$156)+T1520*(1-Assumptions_Overall!$G$155)+T1236-((CM89-CL89)/$CB89)*$I1592,0)","v":0},{"$f":"IFERROR(U1450*(1-Assumptions_Overall!$G$156)+U1520*(1-Assumptions_Overall!$G$155)+U1236-((CN89-CM89)/$CB89)*$I1592,0)","v":0},{"$f":"IFERROR(V1450*(1-Assumptions_Overall!$G$156)+V1520*(1-Assumptions_Overall!$G$155)+V1236-((CO89-CN89)/$CB89)*$I1592,0)","v":0},{"$f":"IFERROR(W1450*(1-Assumptions_Overall!$G$156)+W1520*(1-Assumptions_Overall!$G$155)+W1236-((CP89-CO89)/$CB89)*$I1592,0)","v":0}]
[null,null,145,{"$f":"VLOOKUP($C1664,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1664,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,null,null,{"$f":"IFERROR(J1451*(1-Assumptions_Overall!$G$156)+J1521*(1-Assumptions_Overall!$G$155)+J1237-((CC90-CB90)/$CB90)*$I1593,0)","v":0},{"$f":"IFERROR(K1451*(1-Assumptions_Overall!$G$156)+K1521*(1-Assumptions_Overall!$G$155)+K1237-((CD90-CC90)/$CB90)*$I1593,0)","v":0},{"$f":"IFERROR(L1451*(1-Assumptions_Overall!$G$156)+L1521*(1-Assumptions_Overall!$G$155)+L1237-((CE90-CD90)/$CB90)*$I1593,0)","v":0},{"$f":"IFERROR(M1451*(1-Assumptions_Overall!$G$156)+M1521*(1-Assumptions_Overall!$G$155)+M1237-((CF90-CE90)/$CB90)*$I1593,0)","v":0},{"$f":"IFERROR(N1451*(1-Assumptions_Overall!$G$156)+N1521*(1-Assumptions_Overall!$G$155)+N1237-((CG90-CF90)/$CB90)*$I1593,0)","v":0},{"$f":"IFERROR(O1451*(1-Assumptions_Overall!$G$156)+O1521*(1-Assumptions_Overall!$G$155)+O1237-((CH90-CG90)/$CB90)*$I1593,0)","v":0},{"$f":"IFERROR(P1451*(1-Assumptions_Overall!$G$156)+P1521*(1-Assumptions_Overall!$G$155)+P1237-((CI90-CH90)/$CB90)*$I1593,0)","v":0},{"$f":"IFERROR(Q1451*(1-Assumptions_Overall!$G$156)+Q1521*(1-Assumptions_Overall!$G$155)+Q1237-((CJ90-CI90)/$CB90)*$I1593,0)","v":0},{"$f":"IFERROR(R1451*(1-Assumptions_Overall!$G$156)+R1521*(1-Assumptions_Overall!$G$155)+R1237-((CK90-CJ90)/$CB90)*$I1593,0)","v":0},{"$f":"IFERROR(S1451*(1-Assumptions_Overall!$G$156)+S1521*(1-Assumptions_Overall!$G$155)+S1237-((CL90-CK90)/$CB90)*$I1593,0)","v":0},{"$f":"IFERROR(T1451*(1-Assumptions_Overall!$G$156)+T1521*(1-Assumptions_Overall!$G$155)+T1237-((CM90-CL90)/$CB90)*$I1593,0)","v":0},{"$f":"IFERROR(U1451*(1-Assumptions_Overall!$G$156)+U1521*(1-Assumptions_Overall!$G$155)+U1237-((CN90-CM90)/$CB90)*$I1593,0)","v":0},{"$f":"IFERROR(V1451*(1-Assumptions_Overall!$G$156)+V1521*(1-Assumptions_Overall!$G$155)+V1237-((CO90-CN90)/$CB90)*$I1593,0)","v":0},{"$f":"IFERROR(W1451*(1-Assumptions_Overall!$G$156)+W1521*(1-Assumptions_Overall!$G$155)+W1237-((CP90-CO90)/$CB90)*$I1593,0)","v":0}]
[null,null,144,{"$f":"VLOOKUP($C1665,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1665,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,null,null,{"$f":"IFERROR(J1452*(1-Assumptions_Overall!$G$156)+J1522*(1-Assumptions_Overall!$G$155)+J1238-((CC91-CB91)/$CB91)*$I1594,0)","v":0},{"$f":"IFERROR(K1452*(1-Assumptions_Overall!$G$156)+K1522*(1-Assumptions_Overall!$G$155)+K1238-((CD91-CC91)/$CB91)*$I1594,0)","v":0},{"$f":"IFERROR(L1452*(1-Assumptions_Overall!$G$156)+L1522*(1-Assumptions_Overall!$G$155)+L1238-((CE91-CD91)/$CB91)*$I1594,0)","v":0},{"$f":"IFERROR(M1452*(1-Assumptions_Overall!$G$156)+M1522*(1-Assumptions_Overall!$G$155)+M1238-((CF91-CE91)/$CB91)*$I1594,0)","v":0},{"$f":"IFERROR(N1452*(1-Assumptions_Overall!$G$156)+N1522*(1-Assumptions_Overall!$G$155)+N1238-((CG91-CF91)/$CB91)*$I1594,0)","v":0},{"$f":"IFERROR(O1452*(1-Assumptions_Overall!$G$156)+O1522*(1-Assumptions_Overall!$G$155)+O1238-((CH91-CG91)/$CB91)*$I1594,0)","v":0},{"$f":"IFERROR(P1452*(1-Assumptions_Overall!$G$156)+P1522*(1-Assumptions_Overall!$G$155)+P1238-((CI91-CH91)/$CB91)*$I1594,0)","v":0},{"$f":"IFERROR(Q1452*(1-Assumptions_Overall!$G$156)+Q1522*(1-Assumptions_Overall!$G$155)+Q1238-((CJ91-CI91)/$CB91)*$I1594,0)","v":0},{"$f":"IFERROR(R1452*(1-Assumptions_Overall!$G$156)+R1522*(1-Assumptions_Overall!$G$155)+R1238-((CK91-CJ91)/$CB91)*$I1594,0)","v":0},{"$f":"IFERROR(S1452*(1-Assumptions_Overall!$G$156)+S1522*(1-Assumptions_Overall!$G$155)+S1238-((CL91-CK91)/$CB91)*$I1594,0)","v":0},{"$f":"IFERROR(T1452*(1-Assumptions_Overall!$G$156)+T1522*(1-Assumptions_Overall!$G$155)+T1238-((CM91-CL91)/$CB91)*$I1594,0)","v":0},{"$f":"IFERROR(U1452*(1-Assumptions_Overall!$G$156)+U1522*(1-Assumptions_Overall!$G$155)+U1238-((CN91-CM91)/$CB91)*$I1594,0)","v":0},{"$f":"IFERROR(V1452*(1-Assumptions_Overall!$G$156)+V1522*(1-Assumptions_Overall!$G$155)+V1238-((CO91-CN91)/$CB91)*$I1594,0)","v":0},{"$f":"IFERROR(W1452*(1-Assumptions_Overall!$G$156)+W1522*(1-Assumptions_Overall!$G$155)+W1238-((CP91-CO91)/$CB91)*$I1594,0)","v":0}]
[null,null,15,{"$f":"VLOOKUP($C1666,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1666,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,null,null,{"$f":"IFERROR(J1453*(1-Assumptions_Overall!$G$156)+J1523*(1-Assumptions_Overall!$G$155)+J1239-((CC92-CB92)/$CB92)*$I1595,0)","v":0},{"$f":"IFERROR(K1453*(1-Assumptions_Overall!$G$156)+K1523*(1-Assumptions_Overall!$G$155)+K1239-((CD92-CC92)/$CB92)*$I1595,0)","v":0},{"$f":"IFERROR(L1453*(1-Assumptions_Overall!$G$156)+L1523*(1-Assumptions_Overall!$G$155)+L1239-((CE92-CD92)/$CB92)*$I1595,0)","v":0},{"$f":"IFERROR(M1453*(1-Assumptions_Overall!$G$156)+M1523*(1-Assumptions_Overall!$G$155)+M1239-((CF92-CE92)/$CB92)*$I1595,0)","v":0},{"$f":"IFERROR(N1453*(1-Assumptions_Overall!$G$156)+N1523*(1-Assumptions_Overall!$G$155)+N1239-((CG92-CF92)/$CB92)*$I1595,0)","v":0},{"$f":"IFERROR(O1453*(1-Assumptions_Overall!$G$156)+O1523*(1-Assumptions_Overall!$G$155)+O1239-((CH92-CG92)/$CB92)*$I1595,0)","v":0},{"$f":"IFERROR(P1453*(1-Assumptions_Overall!$G$156)+P1523*(1-Assumptions_Overall!$G$155)+P1239-((CI92-CH92)/$CB92)*$I1595,0)","v":0},{"$f":"IFERROR(Q1453*(1-Assumptions_Overall!$G$156)+Q1523*(1-Assumptions_Overall!$G$155)+Q1239-((CJ92-CI92)/$CB92)*$I1595,0)","v":0},{"$f":"IFERROR(R1453*(1-Assumptions_Overall!$G$156)+R1523*(1-Assumptions_Overall!$G$155)+R1239-((CK92-CJ92)/$CB92)*$I1595,0)","v":0},{"$f":"IFERROR(S1453*(1-Assumptions_Overall!$G$156)+S1523*(1-Assumptions_Overall!$G$155)+S1239-((CL92-CK92)/$CB92)*$I1595,0)","v":0},{"$f":"IFERROR(T1453*(1-Assumptions_Overall!$G$156)+T1523*(1-Assumptions_Overall!$G$155)+T1239-((CM92-CL92)/$CB92)*$I1595,0)","v":0},{"$f":"IFERROR(U1453*(1-Assumptions_Overall!$G$156)+U1523*(1-Assumptions_Overall!$G$155)+U1239-((CN92-CM92)/$CB92)*$I1595,0)","v":0},{"$f":"IFERROR(V1453*(1-Assumptions_Overall!$G$156)+V1523*(1-Assumptions_Overall!$G$155)+V1239-((CO92-CN92)/$CB92)*$I1595,0)","v":0},{"$f":"IFERROR(W1453*(1-Assumptions_Overall!$G$156)+W1523*(1-Assumptions_Overall!$G$155)+W1239-((CP92-CO92)/$CB92)*$I1595,0)","v":0}]
[null,null,6,{"$f":"VLOOKUP($C1667,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1667,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,null,null,{"$f":"IFERROR(J1454*(1-Assumptions_Overall!$G$156)+J1524*(1-Assumptions_Overall!$G$155)+J1240-((CC93-CB93)/$CB93)*$I1596,0)","v":0},{"$f":"IFERROR(K1454*(1-Assumptions_Overall!$G$156)+K1524*(1-Assumptions_Overall!$G$155)+K1240-((CD93-CC93)/$CB93)*$I1596,0)","v":0},{"$f":"IFERROR(L1454*(1-Assumptions_Overall!$G$156)+L1524*(1-Assumptions_Overall!$G$155)+L1240-((CE93-CD93)/$CB93)*$I1596,0)","v":0},{"$f":"IFERROR(M1454*(1-Assumptions_Overall!$G$156)+M1524*(1-Assumptions_Overall!$G$155)+M1240-((CF93-CE93)/$CB93)*$I1596,0)","v":0},{"$f":"IFERROR(N1454*(1-Assumptions_Overall!$G$156)+N1524*(1-Assumptions_Overall!$G$155)+N1240-((CG93-CF93)/$CB93)*$I1596,0)","v":0},{"$f":"IFERROR(O1454*(1-Assumptions_Overall!$G$156)+O1524*(1-Assumptions_Overall!$G$155)+O1240-((CH93-CG93)/$CB93)*$I1596,0)","v":0},{"$f":"IFERROR(P1454*(1-Assumptions_Overall!$G$156)+P1524*(1-Assumptions_Overall!$G$155)+P1240-((CI93-CH93)/$CB93)*$I1596,0)","v":0},{"$f":"IFERROR(Q1454*(1-Assumptions_Overall!$G$156)+Q1524*(1-Assumptions_Overall!$G$155)+Q1240-((CJ93-CI93)/$CB93)*$I1596,0)","v":0},{"$f":"IFERROR(R1454*(1-Assumptions_Overall!$G$156)+R1524*(1-Assumptions_Overall!$G$155)+R1240-((CK93-CJ93)/$CB93)*$I1596,0)","v":0},{"$f":"IFERROR(S1454*(1-Assumptions_Overall!$G$156)+S1524*(1-Assumptions_Overall!$G$155)+S1240-((CL93-CK93)/$CB93)*$I1596,0)","v":0},{"$f":"IFERROR(T1454*(1-Assumptions_Overall!$G$156)+T1524*(1-Assumptions_Overall!$G$155)+T1240-((CM93-CL93)/$CB93)*$I1596,0)","v":0},{"$f":"IFERROR(U1454*(1-Assumptions_Overall!$G$156)+U1524*(1-Assumptions_Overall!$G$155)+U1240-((CN93-CM93)/$CB93)*$I1596,0)","v":0},{"$f":"IFERROR(V1454*(1-Assumptions_Overall!$G$156)+V1524*(1-Assumptions_Overall!$G$155)+V1240-((CO93-CN93)/$CB93)*$I1596,0)","v":0},{"$f":"IFERROR(W1454*(1-Assumptions_Overall!$G$156)+W1524*(1-Assumptions_Overall!$G$155)+W1240-((CP93-CO93)/$CB93)*$I1596,0)","v":0}]
[null,null,11,{"$f":"VLOOKUP($C1668,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1668,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,null,null,{"$f":"IFERROR(J1455*(1-Assumptions_Overall!$G$156)+J1525*(1-Assumptions_Overall!$G$155)+J1241-((CC94-CB94)/$CB94)*$I1597,0)","v":0},{"$f":"IFERROR(K1455*(1-Assumptions_Overall!$G$156)+K1525*(1-Assumptions_Overall!$G$155)+K1241-((CD94-CC94)/$CB94)*$I1597,0)","v":0},{"$f":"IFERROR(L1455*(1-Assumptions_Overall!$G$156)+L1525*(1-Assumptions_Overall!$G$155)+L1241-((CE94-CD94)/$CB94)*$I1597,0)","v":0},{"$f":"IFERROR(M1455*(1-Assumptions_Overall!$G$156)+M1525*(1-Assumptions_Overall!$G$155)+M1241-((CF94-CE94)/$CB94)*$I1597,0)","v":0},{"$f":"IFERROR(N1455*(1-Assumptions_Overall!$G$156)+N1525*(1-Assumptions_Overall!$G$155)+N1241-((CG94-CF94)/$CB94)*$I1597,0)","v":0},{"$f":"IFERROR(O1455*(1-Assumptions_Overall!$G$156)+O1525*(1-Assumptions_Overall!$G$155)+O1241-((CH94-CG94)/$CB94)*$I1597,0)","v":0},{"$f":"IFERROR(P1455*(1-Assumptions_Overall!$G$156)+P1525*(1-Assumptions_Overall!$G$155)+P1241-((CI94-CH94)/$CB94)*$I1597,0)","v":0},{"$f":"IFERROR(Q1455*(1-Assumptions_Overall!$G$156)+Q1525*(1-Assumptions_Overall!$G$155)+Q1241-((CJ94-CI94)/$CB94)*$I1597,0)","v":0},{"$f":"IFERROR(R1455*(1-Assumptions_Overall!$G$156)+R1525*(1-Assumptions_Overall!$G$155)+R1241-((CK94-CJ94)/$CB94)*$I1597,0)","v":0},{"$f":"IFERROR(S1455*(1-Assumptions_Overall!$G$156)+S1525*(1-Assumptions_Overall!$G$155)+S1241-((CL94-CK94)/$CB94)*$I1597,0)","v":0},{"$f":"IFERROR(T1455*(1-Assumptions_Overall!$G$156)+T1525*(1-Assumptions_Overall!$G$155)+T1241-((CM94-CL94)/$CB94)*$I1597,0)","v":0},{"$f":"IFERROR(U1455*(1-Assumptions_Overall!$G$156)+U1525*(1-Assumptions_Overall!$G$155)+U1241-((CN94-CM94)/$CB94)*$I1597,0)","v":0},{"$f":"IFERROR(V1455*(1-Assumptions_Overall!$G$156)+V1525*(1-Assumptions_Overall!$G$155)+V1241-((CO94-CN94)/$CB94)*$I1597,0)","v":0},{"$f":"IFERROR(W1455*(1-Assumptions_Overall!$G$156)+W1525*(1-Assumptions_Overall!$G$155)+W1241-((CP94-CO94)/$CB94)*$I1597,0)","v":0}]
[null,null,4,{"$f":"VLOOKUP($C1669,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1669,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,null,null,{"$f":"IFERROR(J1456*(1-Assumptions_Overall!$G$156)+J1526*(1-Assumptions_Overall!$G$155)+J1242-((CC95-CB95)/$CB95)*$I1598,0)","v":0},{"$f":"IFERROR(K1456*(1-Assumptions_Overall!$G$156)+K1526*(1-Assumptions_Overall!$G$155)+K1242-((CD95-CC95)/$CB95)*$I1598,0)","v":0},{"$f":"IFERROR(L1456*(1-Assumptions_Overall!$G$156)+L1526*(1-Assumptions_Overall!$G$155)+L1242-((CE95-CD95)/$CB95)*$I1598,0)","v":0},{"$f":"IFERROR(M1456*(1-Assumptions_Overall!$G$156)+M1526*(1-Assumptions_Overall!$G$155)+M1242-((CF95-CE95)/$CB95)*$I1598,0)","v":0},{"$f":"IFERROR(N1456*(1-Assumptions_Overall!$G$156)+N1526*(1-Assumptions_Overall!$G$155)+N1242-((CG95-CF95)/$CB95)*$I1598,0)","v":0},{"$f":"IFERROR(O1456*(1-Assumptions_Overall!$G$156)+O1526*(1-Assumptions_Overall!$G$155)+O1242-((CH95-CG95)/$CB95)*$I1598,0)","v":0},{"$f":"IFERROR(P1456*(1-Assumptions_Overall!$G$156)+P1526*(1-Assumptions_Overall!$G$155)+P1242-((CI95-CH95)/$CB95)*$I1598,0)","v":0},{"$f":"IFERROR(Q1456*(1-Assumptions_Overall!$G$156)+Q1526*(1-Assumptions_Overall!$G$155)+Q1242-((CJ95-CI95)/$CB95)*$I1598,0)","v":0},{"$f":"IFERROR(R1456*(1-Assumptions_Overall!$G$156)+R1526*(1-Assumptions_Overall!$G$155)+R1242-((CK95-CJ95)/$CB95)*$I1598,0)","v":0},{"$f":"IFERROR(S1456*(1-Assumptions_Overall!$G$156)+S1526*(1-Assumptions_Overall!$G$155)+S1242-((CL95-CK95)/$CB95)*$I1598,0)","v":0},{"$f":"IFERROR(T1456*(1-Assumptions_Overall!$G$156)+T1526*(1-Assumptions_Overall!$G$155)+T1242-((CM95-CL95)/$CB95)*$I1598,0)","v":0},{"$f":"IFERROR(U1456*(1-Assumptions_Overall!$G$156)+U1526*(1-Assumptions_Overall!$G$155)+U1242-((CN95-CM95)/$CB95)*$I1598,0)","v":0},{"$f":"IFERROR(V1456*(1-Assumptions_Overall!$G$156)+V1526*(1-Assumptions_Overall!$G$155)+V1242-((CO95-CN95)/$CB95)*$I1598,0)","v":0},{"$f":"IFERROR(W1456*(1-Assumptions_Overall!$G$156)+W1526*(1-Assumptions_Overall!$G$155)+W1242-((CP95-CO95)/$CB95)*$I1598,0)","v":0}]
[null,null,12,{"$f":"VLOOKUP($C1670,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1670,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,null,null,{"$f":"IFERROR(J1457*(1-Assumptions_Overall!$G$156)+J1527*(1-Assumptions_Overall!$G$155)+J1243-((CC96-CB96)/$CB96)*$I1599,0)","v":0},{"$f":"IFERROR(K1457*(1-Assumptions_Overall!$G$156)+K1527*(1-Assumptions_Overall!$G$155)+K1243-((CD96-CC96)/$CB96)*$I1599,0)","v":0},{"$f":"IFERROR(L1457*(1-Assumptions_Overall!$G$156)+L1527*(1-Assumptions_Overall!$G$155)+L1243-((CE96-CD96)/$CB96)*$I1599,0)","v":0},{"$f":"IFERROR(M1457*(1-Assumptions_Overall!$G$156)+M1527*(1-Assumptions_Overall!$G$155)+M1243-((CF96-CE96)/$CB96)*$I1599,0)","v":0},{"$f":"IFERROR(N1457*(1-Assumptions_Overall!$G$156)+N1527*(1-Assumptions_Overall!$G$155)+N1243-((CG96-CF96)/$CB96)*$I1599,0)","v":0},{"$f":"IFERROR(O1457*(1-Assumptions_Overall!$G$156)+O1527*(1-Assumptions_Overall!$G$155)+O1243-((CH96-CG96)/$CB96)*$I1599,0)","v":0},{"$f":"IFERROR(P1457*(1-Assumptions_Overall!$G$156)+P1527*(1-Assumptions_Overall!$G$155)+P1243-((CI96-CH96)/$CB96)*$I1599,0)","v":0},{"$f":"IFERROR(Q1457*(1-Assumptions_Overall!$G$156)+Q1527*(1-Assumptions_Overall!$G$155)+Q1243-((CJ96-CI96)/$CB96)*$I1599,0)","v":0},{"$f":"IFERROR(R1457*(1-Assumptions_Overall!$G$156)+R1527*(1-Assumptions_Overall!$G$155)+R1243-((CK96-CJ96)/$CB96)*$I1599,0)","v":0},{"$f":"IFERROR(S1457*(1-Assumptions_Overall!$G$156)+S1527*(1-Assumptions_Overall!$G$155)+S1243-((CL96-CK96)/$CB96)*$I1599,0)","v":0},{"$f":"IFERROR(T1457*(1-Assumptions_Overall!$G$156)+T1527*(1-Assumptions_Overall!$G$155)+T1243-((CM96-CL96)/$CB96)*$I1599,0)","v":0},{"$f":"IFERROR(U1457*(1-Assumptions_Overall!$G$156)+U1527*(1-Assumptions_Overall!$G$155)+U1243-((CN96-CM96)/$CB96)*$I1599,0)","v":0},{"$f":"IFERROR(V1457*(1-Assumptions_Overall!$G$156)+V1527*(1-Assumptions_Overall!$G$155)+V1243-((CO96-CN96)/$CB96)*$I1599,0)","v":0},{"$f":"IFERROR(W1457*(1-Assumptions_Overall!$G$156)+W1527*(1-Assumptions_Overall!$G$155)+W1243-((CP96-CO96)/$CB96)*$I1599,0)","v":0}]
[null,null,9,{"$f":"VLOOKUP($C1671,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1671,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,null,null,{"$f":"IFERROR(J1458*(1-Assumptions_Overall!$G$156)+J1528*(1-Assumptions_Overall!$G$155)+J1244-((CC97-CB97)/$CB97)*$I1600,0)","v":0},{"$f":"IFERROR(K1458*(1-Assumptions_Overall!$G$156)+K1528*(1-Assumptions_Overall!$G$155)+K1244-((CD97-CC97)/$CB97)*$I1600,0)","v":0},{"$f":"IFERROR(L1458*(1-Assumptions_Overall!$G$156)+L1528*(1-Assumptions_Overall!$G$155)+L1244-((CE97-CD97)/$CB97)*$I1600,0)","v":0},{"$f":"IFERROR(M1458*(1-Assumptions_Overall!$G$156)+M1528*(1-Assumptions_Overall!$G$155)+M1244-((CF97-CE97)/$CB97)*$I1600,0)","v":0},{"$f":"IFERROR(N1458*(1-Assumptions_Overall!$G$156)+N1528*(1-Assumptions_Overall!$G$155)+N1244-((CG97-CF97)/$CB97)*$I1600,0)","v":0},{"$f":"IFERROR(O1458*(1-Assumptions_Overall!$G$156)+O1528*(1-Assumptions_Overall!$G$155)+O1244-((CH97-CG97)/$CB97)*$I1600,0)","v":0},{"$f":"IFERROR(P1458*(1-Assumptions_Overall!$G$156)+P1528*(1-Assumptions_Overall!$G$155)+P1244-((CI97-CH97)/$CB97)*$I1600,0)","v":0},{"$f":"IFERROR(Q1458*(1-Assumptions_Overall!$G$156)+Q1528*(1-Assumptions_Overall!$G$155)+Q1244-((CJ97-CI97)/$CB97)*$I1600,0)","v":0},{"$f":"IFERROR(R1458*(1-Assumptions_Overall!$G$156)+R1528*(1-Assumptions_Overall!$G$155)+R1244-((CK97-CJ97)/$CB97)*$I1600,0)","v":0},{"$f":"IFERROR(S1458*(1-Assumptions_Overall!$G$156)+S1528*(1-Assumptions_Overall!$G$155)+S1244-((CL97-CK97)/$CB97)*$I1600,0)","v":0},{"$f":"IFERROR(T1458*(1-Assumptions_Overall!$G$156)+T1528*(1-Assumptions_Overall!$G$155)+T1244-((CM97-CL97)/$CB97)*$I1600,0)","v":0},{"$f":"IFERROR(U1458*(1-Assumptions_Overall!$G$156)+U1528*(1-Assumptions_Overall!$G$155)+U1244-((CN97-CM97)/$CB97)*$I1600,0)","v":0},{"$f":"IFERROR(V1458*(1-Assumptions_Overall!$G$156)+V1528*(1-Assumptions_Overall!$G$155)+V1244-((CO97-CN97)/$CB97)*$I1600,0)","v":0},{"$f":"IFERROR(W1458*(1-Assumptions_Overall!$G$156)+W1528*(1-Assumptions_Overall!$G$155)+W1244-((CP97-CO97)/$CB97)*$I1600,0)","v":0}]
[null,null,7,{"$f":"VLOOKUP($C1672,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1672,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,null,null,{"$f":"IFERROR(J1459*(1-Assumptions_Overall!$G$156)+J1529*(1-Assumptions_Overall!$G$155)+J1245-((CC98-CB98)/$CB98)*$I1601,0)","v":0},{"$f":"IFERROR(K1459*(1-Assumptions_Overall!$G$156)+K1529*(1-Assumptions_Overall!$G$155)+K1245-((CD98-CC98)/$CB98)*$I1601,0)","v":0},{"$f":"IFERROR(L1459*(1-Assumptions_Overall!$G$156)+L1529*(1-Assumptions_Overall!$G$155)+L1245-((CE98-CD98)/$CB98)*$I1601,0)","v":0},{"$f":"IFERROR(M1459*(1-Assumptions_Overall!$G$156)+M1529*(1-Assumptions_Overall!$G$155)+M1245-((CF98-CE98)/$CB98)*$I1601,0)","v":0},{"$f":"IFERROR(N1459*(1-Assumptions_Overall!$G$156)+N1529*(1-Assumptions_Overall!$G$155)+N1245-((CG98-CF98)/$CB98)*$I1601,0)","v":0},{"$f":"IFERROR(O1459*(1-Assumptions_Overall!$G$156)+O1529*(1-Assumptions_Overall!$G$155)+O1245-((CH98-CG98)/$CB98)*$I1601,0)","v":0},{"$f":"IFERROR(P1459*(1-Assumptions_Overall!$G$156)+P1529*(1-Assumptions_Overall!$G$155)+P1245-((CI98-CH98)/$CB98)*$I1601,0)","v":0},{"$f":"IFERROR(Q1459*(1-Assumptions_Overall!$G$156)+Q1529*(1-Assumptions_Overall!$G$155)+Q1245-((CJ98-CI98)/$CB98)*$I1601,0)","v":0},{"$f":"IFERROR(R1459*(1-Assumptions_Overall!$G$156)+R1529*(1-Assumptions_Overall!$G$155)+R1245-((CK98-CJ98)/$CB98)*$I1601,0)","v":0},{"$f":"IFERROR(S1459*(1-Assumptions_Overall!$G$156)+S1529*(1-Assumptions_Overall!$G$155)+S1245-((CL98-CK98)/$CB98)*$I1601,0)","v":0},{"$f":"IFERROR(T1459*(1-Assumptions_Overall!$G$156)+T1529*(1-Assumptions_Overall!$G$155)+T1245-((CM98-CL98)/$CB98)*$I1601,0)","v":0},{"$f":"IFERROR(U1459*(1-Assumptions_Overall!$G$156)+U1529*(1-Assumptions_Overall!$G$155)+U1245-((CN98-CM98)/$CB98)*$I1601,0)","v":0},{"$f":"IFERROR(V1459*(1-Assumptions_Overall!$G$156)+V1529*(1-Assumptions_Overall!$G$155)+V1245-((CO98-CN98)/$CB98)*$I1601,0)","v":0},{"$f":"IFERROR(W1459*(1-Assumptions_Overall!$G$156)+W1529*(1-Assumptions_Overall!$G$155)+W1245-((CP98-CO98)/$CB98)*$I1601,0)","v":0}]
[null,null,10,{"$f":"VLOOKUP($C1673,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"IF(VLOOKUP($C1673,'Assumptions_Asset level'!$A$15:$AO$81,'Assumptions_Asset level'!$Y$7,0)=\"x\",1,0)","v":0},null,null,null,null,{"$f":"IFERROR(J1460*(1-Assumptions_Overall!$G$156)+J1530*(1-Assumptions_Overall!$G$155)+J1246-((CC99-CB99)/$CB99)*$I1602,0)","v":0},{"$f":"IFERROR(K1460*(1-Assumptions_Overall!$G$156)+K1530*(1-Assumptions_Overall!$G$155)+K1246-((CD99-CC99)/$CB99)*$I1602,0)","v":0},{"$f":"IFERROR(L1460*(1-Assumptions_Overall!$G$156)+L1530*(1-Assumptions_Overall!$G$155)+L1246-((CE99-CD99)/$CB99)*$I1602,0)","v":0},{"$f":"IFERROR(M1460*(1-Assumptions_Overall!$G$156)+M1530*(1-Assumptions_Overall!$G$155)+M1246-((CF99-CE99)/$CB99)*$I1602,0)","v":0},{"$f":"IFERROR(N1460*(1-Assumptions_Overall!$G$156)+N1530*(1-Assumptions_Overall!$G$155)+N1246-((CG99-CF99)/$CB99)*$I1602,0)","v":0},{"$f":"IFERROR(O1460*(1-Assumptions_Overall!$G$156)+O1530*(1-Assumptions_Overall!$G$155)+O1246-((CH99-CG99)/$CB99)*$I1602,0)","v":0},{"$f":"IFERROR(P1460*(1-Assumptions_Overall!$G$156)+P1530*(1-Assumptions_Overall!$G$155)+P1246-((CI99-CH99)/$CB99)*$I1602,0)","v":0},{"$f":"IFERROR(Q1460*(1-Assumptions_Overall!$G$156)+Q1530*(1-Assumptions_Overall!$G$155)+Q1246-((CJ99-CI99)/$CB99)*$I1602,0)","v":0},{"$f":"IFERROR(R1460*(1-Assumptions_Overall!$G$156)+R1530*(1-Assumptions_Overall!$G$155)+R1246-((CK99-CJ99)/$CB99)*$I1602,0)","v":0},{"$f":"IFERROR(S1460*(1-Assumptions_Overall!$G$156)+S1530*(1-Assumptions_Overall!$G$155)+S1246-((CL99-CK99)/$CB99)*$I1602,0)","v":0},{"$f":"IFERROR(T1460*(1-Assumptions_Overall!$G$156)+T1530*(1-Assumptions_Overall!$G$155)+T1246-((CM99-CL99)/$CB99)*$I1602,0)","v":0},{"$f":"IFERROR(U1460*(1-Assumptions_Overall!$G$156)+U1530*(1-Assumptions_Overall!$G$155)+U1246-((CN99-CM99)/$CB99)*$I1602,0)","v":0},{"$f":"IFERROR(V1460*(1-Assumptions_Overall!$G$156)+V1530*(1-Assumptions_Overall!$G$155)+V1246-((CO99-CN99)/$CB99)*$I1602,0)","v":0},{"$f":"IFERROR(W1460*(1-Assumptions_Overall!$G$156)+W1530*(1-Assumptions_Overall!$G$155)+W1246-((CP99-CO99)/$CB99)*$I1602,0)","v":0}]

{"sheet":"Vacancy & sales module","index":12,"n_rows":1085,"n_cols":27,"rows_kept":1085,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"M1-1","v":9},10,11,{"$f":"P1-1","v":12},13,{"$f":"P1+1","v":14},{"$f":"Q1+1","v":15},16,17,18,19,20,21,22,23,24]
[null,null,"\nAutomatic model"]
[]
[null,null,"% of initial vacant units to be sold at acquisition (A)",null,null,{"$f":"Assumptions_Overall!G73","v":0.3}]
[null,null,null,null,"% re-let at acquisition",{"$f":"1-F4","v":0.7}]
[null,null,null,null,"% sold year 1 (2025)",{"$f":"Assumptions_Overall!G75","v":0.5}]
[null,null,null,null,"%sold year 2",{"$f":"1-F6","v":0.5}]
[null,null,null,"% units vacant as a result of churn rate, sold",null,{"$f":"Assumptions_Overall!G74","v":0.4}]
[]
[]
[null,null,"ILLUSTRATION"]
[]
[null,null,105,{"$f":"VLOOKUP($C13,D38:E103,2,0)","v":"NOISY LE GRAND"},null," ",">>> random portfolio asset for illustration purposes"]
[]
[null,null,null,null,null,null,null,null,null,null,null,2024,{"$f":"L15+1","v":2025},{"$f":"M15+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,"Unit BoP",null,null,null,null,null,null,null,{"$f":"L18","v":50},{"$f":"L18","v":50},{"$f":"M18","v":50},46.2515,42.614248000000003,39.810832196000007,37.190628672592005,34.742880020535587,32.456233061631252,30.320084688682218,28.324529645297556,26.460314602182233,24.718795249710247,23.091896214518403,21.572073614240562,20.152280076749822]
[null,null,null,"Sale",null,null,null,null,null,null,null,null,null,{"$f":"N27","v":-3.7485000000000008},-3.6372520000000002,-2.8034158040000001,-2.6202035234080006,-2.4477486520564167,-2.2866469589043326,-2.1361483729490329,-1.9955550433846634,-1.8642150431153224,-1.7415193524719852,-1.6268990351918455,-1.5198226002778428,-1.4197935374907411,-1.3263480150459375]
[null,null,{"$f":"'Assumptions_Asset level'!$M$7","v":13},"Unit EoP",null,null,{"$f":"VLOOKUP($C$13,Engine!C34:F99,4,0)","v":1},null,null,null,null,{"$f":"VLOOKUP($C13,'Assumptions_Asset level'!$A$15:$M$101,$C$18,0)*G18","v":50},{"$f":"M17+M16","v":50},{"$f":"N17+N16","v":46.2515},42.614248000000003,39.810832196000007,37.190628672592005,34.742880020535587,32.456233061631252,30.320084688682218,28.324529645297556,26.460314602182233,24.718795249710247,23.091896214518403,21.572073614240562,20.152280076749822,18.825932061703885]
[]
[]
[null,null,null,"Vacant BoP",null,null,null,null,null,null,null,{"$f":"L29","v":0},{"$f":"L29","v":0},{"$f":"M29","v":4.25},2.1375000000000002,1.3875450000000003,1.2784274399999997,1.1943249658799999,1.1157188601777603,1.0422864006160668,0.97368699184893703,0.9096025406604662,0.84973588935892597,0.79380943806546611,0.7415638574913066,0.69275688643555178,0.64716220842721661]
[null,null,null,null,"Structural vacancy",null,null,null,null,null,null,null,null,{"$f":"MIN(N16-N21,3%*N16)","v":1.5},{"$f":"MIN(O16-O21,3%*O16-SUM($M22:N22))","v":-0.11245499999999997},{"$f":"MIN(P16-P21,3%*P16-SUM($M22:O22))","v":-0.10911756000000006},{"$f":"MIN(Q16-Q21,3%*Q16-SUM($M22:P22))","v":-8.4102474119999826E-2},{"$f":"MIN(R16-R21,3%*R16-SUM($M22:Q22))","v":-7.8606105702240026E-2},{"$f":"MIN(S16-S21,3%*S16-SUM($M22:R22))","v":-7.3432459561692642E-2},{"$f":"MIN(T16-T21,3%*T16-SUM($M22:S22))","v":-6.8599408767129999E-2},{"$f":"MIN(U16-U21,3%*U16-SUM($M22:T22))","v":-6.4084451188470948E-2},{"$f":"MIN(V16-V21,3%*V16-SUM($M22:U22))","v":-5.9866651301539897E-2},{"$f":"MIN(W16-W21,3%*W16-SUM($M22:V22))","v":-5.5926451293459634E-2},{"$f":"MIN(X16-X21,3%*X16-SUM($M22:W22))","v":-5.2245580574159622E-2},{"$f":"MIN(Y16-Y21,3%*Y16-SUM($M22:X22))","v":-4.8806971055755266E-2},{"$f":"MIN(Z16-Z21,3%*Z16-SUM($M22:Y22))","v":-4.5594678008335277E-2},{"$f":"MIN(AA16-AA21,3%*AA16-SUM($M22:Z22))","v":-4.2593806124722189E-2}]
[null,null,null,null,"New vacant due to churn (EoP)",null,null,null,null,null,null,null,{"$f":"(M16-M21)*$F$24","v":4.25},{"$f":"(N16-N21)*$F$25","v":7.7775000000000007},7.4993800000000004,7.0085395100000003,6.5505088085200009,6.1193716301410417,5.7166173972608316,5.3403709323725819,4.988887608461658,4.6605376077883056,4.3537983811799625,4.0672475879796135,3.7995565006946066,3.5494838437268523,3.3158700376148436]
[null,null,{"$f":"'Assumptions_Asset level'!$Q$7","v":17},null,"Specific churn rate - 2025",{"$f":"VLOOKUP($C$13,'Assumptions_Asset level'!$A$15:$V$80,$C$25+1,0)","v":8.5000000000000006E-2}]
[null,null,{"$f":"'Assumptions_Asset level'!$P$7","v":16},null,"Churn rate",{"$f":"VLOOKUP($C$13,'Assumptions_Asset level'!$A$15:$P$80,$C$25,0)","v":0.17}]
[null,null,null,null,"Closing vacancy",{"$f":"SUM(M21:M23)","v":4.25}]
[null,null,null,null,"Sale (EoP)",null,null,null,null,null,null,null,null,{"$f":"-$F$26*$F$4*$F$6-N23*$F$8","v":-3.7485000000000008},{"$f":"-$F$26*$F$4*$F$7-O23*$F$8","v":-3.6372520000000002},{"$f":"-P23*$F$8","v":-2.8034158040000001},-2.6202035234080006,-2.4477486520564167,-2.2866469589043326,-2.1361483729490329,-1.9955550433846634,-1.8642150431153224,-1.7415193524719852,-1.6268990351918455,-1.5198226002778428,-1.4197935374907411,-1.3263480150459375]
[null,null,null,null,"Relet (EoP)",null,null,null,null,null,null,null,null,{"$f":"-$F$5*$F$26-(1-$F$8)*N23","v":-7.6414999999999997},{"$f":"-(1-$F$8)*O23","v":-4.4996280000000004},{"$f":"-P27-P23","v":-4.2051237060000002},{"$f":"-Q27-Q23","v":-3.9303052851120004},-3.671622978084625,-3.4299704383564991,-3.2042225594235489,-2.9933325650769946,-2.796322564672983,-2.6122790287079773,-2.4403485527877677,-2.2797339004167636,-2.1296903062361112,-1.9895220225689061]
[null,null,{"$f":"'Assumptions_Asset level'!$S$7","v":19},"Vacant EoP",null,null,null,null,null,null,null,{"$f":"VLOOKUP($C13,'Assumptions_Asset level'!$A$15:$T$101,$C$29,0)*G18","v":0},{"$f":"SUM(M21:M28)","v":4.25},2.1375000000000002,1.3875450000000003,1.2784274399999997,1.1943249658799999,1.1157188601777603,1.0422864006160668,0.97368699184893703,0.9096025406604662,0.84973588935892597,0.79380943806546611,0.7415638574913066,0.69275688643555178,0.64716220842721661,0.60456840230249465]
[null,null,null,null,"Financial vacancy rate",null,null,null,null,null,null,{"$f":"SUM(L21,L22)/L16","v":0},{"$f":"SUM(M21,M22)/M16","v":0},{"$f":"IFERROR(SUM(N21,N22)/N16,0)","v":0.115},4.3783336756645738E-2,{"$f":"IFERROR(SUM(P21,P22)/P16,0)","v":3.0000000000000002E-2},{"$f":"IFERROR(SUM(Q21,Q22)/Q16,0)","v":2.9999999999999992E-2},2.9999999999999992E-2,3.0000000000000002E-2,2.9999999999999978E-2,2.9999999999999985E-2,2.9999999999999985E-2,2.9999999999999975E-2,2.9999999999999961E-2,2.9999999999999968E-2,2.9999999999999985E-2,2.9999999999999988E-2]
[null,null,null,null,"Ctrl",null,null,null,null,null,null,{"$f":"VLOOKUP($C13,$D$662:$AA$727,L1,0)-L29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Number of units"]
[]
[null,null,null,null,"Number of units BoP",null,null,null,null,null,null,2024,{"$f":"L36+1","v":2025},{"$f":"M36+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(L38:L103)","v":1264},{"$f":"SUM(M38:M103)","v":1264},1264,1148.3012500000002,1023.3551795199998,953.01666006152004,887.42814026638814,826.36729581378847,769.52039350429186,716.595737141207,667.32188364811861,621.44623305705261,578.73371642223447,538.96557537942726,501.93822692885271,467.46220747236424]
[null,null,null,117,{"$f":"VLOOKUP($D38,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},null,null,null,null,null,null,{"$f":"L245","v":67},{"$f":"L245","v":67},67,60.906039999999997,54.553296959999997,50.54611216224,46.828989154978558,43.385231114930093,40.194723645468756,37.238842975355169,34.500334879139842,31.963213990309022,29.612670490569975,27.43498366118456,25.417441791653033,23.548267978234904]
[null,null,null,24,{"$f":"VLOOKUP($D39,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,null,null,null,null,null,10,{"$f":"L246","v":10},10,9.1125399999999992,8.1595932799999993,7.6233305185599995,7.1215896135891192,6.6528731141229214,6.2150057851742844,5.8059572529352437,5.4238307715374026,5.0668544318688475,4.7333729452757023,4.4218399680379665,4.1308109310197469,3.8589363412452018]
[null,null,null,48,{"$f":"VLOOKUP($D40,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},null,null,null,null,null,null,20,{"$f":"L247","v":20},20,18.198799999999999,16.334611199999998,15.134674012799998,14.021681701363198,12.990540948808778,12.035229270978419,11.150170279747343,10.330197661224375,9.5705250272091469,8.866717975808843,8.2146682067094083,7.6105695399843372,7.0508956984568254]
[null,null,null,27,{"$f":"VLOOKUP($D41,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,null,null,null,null,null,26,{"$f":"L248","v":26},26,23.665379999999999,21.14315616,19.753698916320001,18.453579428576642,17.239033573222724,16.104424592277876,15.044491348492356,14.054318962963123,13.129316035832556,12.265193356080387,11.457944012580018,10.70382481417098,9.999338932593016]
[null,null,null,43,{"$f":"VLOOKUP($D42,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},null,null,null,null,null,null,47,{"$f":"L249","v":47},47,42.767179999999996,38.386336319999998,35.566483930079997,32.950951998203514,30.52777122970063,28.282788786799287,26.202900157406258,24.275964503877283,22.490733813941496,20.836787243150784,19.30447028576711,17.884838418963191,16.569604891373537]
[null,null,null,86,{"$f":"VLOOKUP($D43,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},null,null,null,null,null,null,18,{"$f":"L250","v":18},18,16.378920000000001,14.701150080000001,13.621206611520002,12.619513531226881,11.691486853927904,10.83170634388058,10.035153251772611,9.2971778951019406,8.613472524488234,7.9800461782279601,7.3932013860384682,6.8495125859859041,6.3458061286111427]
[null,null,null,29,{"$f":"VLOOKUP($D44,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},null,null,null,null,null,null,31,{"$f":"L251","v":31},31,28.459859999999999,25.85108352,24.151267955039998,22.56171794447808,21.076789710881851,19.68959391514862,18.393698179928712,17.183093475280462,16.052166263248445,14.995672468037123,14.008713159387625,13.086711836384062,12.225393206355097]
[null,null,null,54,{"$f":"VLOOKUP($D45,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},null,null,null,null,null,null,26,{"$f":"L252","v":26},26,23.86956,21.681553919999999,20.255902155839998,18.922731179239676,17.677307499449292,16.51385296109239,15.426972667036983,14.411626785719097,13.463107188530953,12.577015618353716,11.749243294970267,10.97595186277373,10.253555592426856]
[null,null,null,39,{"$f":"VLOOKUP($D46,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},null,null,null,null,null,null,43,{"$f":"L253","v":43},43,39.408520000000003,35.678488640000005,33.332744793280007,31.138902264162567,29.089455709577805,27.174896081945406,25.386345638020657,23.715510922642419,22.154644325004298,20.696508153186198,19.334341073192544,18.06182675684795,16.873064593171602]
[null,null,null,124,{"$f":"VLOOKUP($D47,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,null,null,null,null,null,{"$f":"L254","v":18},{"$f":"L254","v":18},18,16.45702,14.83084064,13.85591579728,12.943968437970559,12.092044652415012,11.296191311664252,10.552718073562009,9.8581774748355873,9.2093489514168336,8.6032239047691537,8.0369917511057416,7.5080268887962802,7.0138765235303886]
[null,null,null,77,{"$f":"VLOOKUP($D48,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},null,null,null,null,null,null,{"$f":"L255","v":18},{"$f":"L255","v":18},18,16.378920000000001,14.701150080000001,13.621206611520002,12.619513531226881,11.691486853927904,10.83170634388058,10.035153251772611,9.2971778951019406,8.613472524488234,7.9800461782279601,7.3932013860384682,6.8495125859859041,6.3458061286111427]
[null,null,null,129,{"$f":"VLOOKUP($D49,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},null,null,null,null,null,null,31,{"$f":"L256","v":31},31,28.20814,25.31864736,23.458744719839999,21.73360663711296,20.135338470653611,18.654605370016554,17.282763933608386,16.011806374897787,14.834313792174182,13.74341286250371,12.732735720399585,11.796382786975725,10.92888833260808]
[null,null,null,89,{"$f":"VLOOKUP($D50,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},null,null,null,null,null,null,21,{"$f":"L257","v":21},21,19.108740000000001,17.151341760000001,15.891407713440001,14.722765786431362,13.640067996249222,12.636990734527345,11.707678793734715,10.846707544285598,10.049051278569607,9.3100538745992871,8.6254016170448793,7.991098016983555,7.4034404833796668]
[null,null,null,70,{"$f":"VLOOKUP($D51,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},null,null,null,null,null,null,22,{"$f":"L258","v":22},22,20.197320000000001,18.345930240000001,17.13960951648,16.011541767048961,14.95772173030325,13.973260197847409,13.053592256723604,12.194453434070008,11.391859928756963,10.642090138606992,9.9416674034363801,9.2873438838854643,8.6760855012842626]
[null,null,null,59,{"$f":"VLOOKUP($D52,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},null,null,null,null,null,null,20,{"$f":"L259","v":20},20,18.3612,16.678118399999999,15.5814631968,14.555947060953599,13.597928845730227,12.702963816224917,11.866902051566912,11.08586675824546,10.356236298869966,9.6746273987336284,9.0378794576694368,8.4430398944413323,7.8873504557129674]
[null,null,null,130,{"$f":"VLOOKUP($D53,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,null,null,null,null,null,28,{"$f":"L260","v":28},28,25.365380000000002,22.452036160000002,20.977043076320001,19.596406300896639,18.306643840311359,17.101768728024016,15.976194007952618,14.924700423617008,13.942412230587275,13.024774587771519,12.167532436753454,11.366710771213274,10.618596204941749]
[null,null,null,127,{"$f":"VLOOKUP($D54,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,null,null,null,null,null,25,{"$f":"L261","v":25},25,22.679259999999999,20.129784319999999,18.807224676639997,17.569398158641278,16.413045822194015,15.332800278528449,14.32365247306579,13.380923017465514,12.500240503322914,11.677521232052586,10.908950278899788,10.190963803247989,9.520232523196082]
[null,null,null,71,{"$f":"VLOOKUP($D55,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},null,null,null,null,null,null,46,{"$f":"L262","v":46},46,42.551380000000002,39.205108160000002,36.625965620320002,34.215378378784642,31.963449618892739,29.859734416700753,27.894477913587643,26.058567273673752,24.343489434007655,22.741291629733428,21.244544517356932,19.846307725101315,18.540097670609832]
[null,null,null,74,{"$f":"VLOOKUP($D56,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,null,null,null,null,null,2,{"$f":"L263","v":2},2,1.83612,1.6678118399999999,1.5581463196799998,1.4555947060953598,1.3597928845730225,1.2702963816224915,1.186690205156691,1.108586675824546,1.0356236298869965,0.96746273987336284,0.90378794576694366,0.8443039894441331,0.78873504557129659]
[null,null,null,98,{"$f":"VLOOKUP($D57,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},null,null,null,null,null,null,18,{"$f":"L264","v":18},18,16.378920000000001,14.701150080000001,13.621206611520002,12.619513531226881,11.691486853927904,10.83170634388058,10.035153251772611,9.2971778951019406,8.613472524488234,7.9800461782279601,7.3932013860384682,6.8495125859859041,6.3458061286111427]
[null,null,null,114,{"$f":"VLOOKUP($D58,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,null,null,null,null,null,42,{"$f":"L265","v":42},42,38.422399999999996,34.665116799999993,32.386270553599992,30.254720994227192,28.263467958549086,26.403271768195971,24.665506762594084,23.042114977144806,21.525568792494649,20.10883602915839,18.78534733951231,17.548965745924956,16.393958183774664]
[null,null,null,118,{"$f":"VLOOKUP($D59,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},null,null,null,null,null,null,23,{"$f":"L266","v":23},23,20.868680000000001,18.617152320000002,17.249829334080001,15.981289411979521,14.80604102755078,13.717219249316233,12.708468359911016,11.77390002444622,10.908058930448904,10.105890943790525,9.3627136064238687,8.6741888036874961,8.0362974416298929]
[null,null,null,115,{"$f":"VLOOKUP($D60,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},null,null,null,null,null,null,20,{"$f":"L267","v":20},20,18.225079999999998,16.319186559999999,15.246661037119999,14.243179227178238,13.305746228245843,12.430011570348569,11.611914505870487,10.847661543074805,10.133708863737695,9.4667458905514046,8.8436799360759331,8.2616218620394939,7.7178726824904036]
[null,null,null,112,{"$f":"VLOOKUP($D61,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},null,null,null,null,null,null,66,{"$f":"L268","v":66},66,60.319719999999997,54.319927039999996,50.749224230079996,47.409089633596153,44.288799955940974,41.37387610178952,38.650801678777952,36.1069498718687,33.730524916006338,31.510507399456518,29.436603167122129,27.499195586852714,25.68930095740766]
[null,null,null,133,{"$f":"VLOOKUP($D62,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},null,null,null,null,null,null,32,{"$f":"L269","v":32},32,29.450900000000001,26.877428800000001,25.109843477600002,23.4572040758752,21.913338279409992,20.471083972724898,19.123753472669602,17.865099247832429,16.689284956064071,15.590858381517293,14.564726152884488,13.606130125586638,12.71062531839863]
[null,null,null,105,{"$f":"VLOOKUP($D63,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,null,null,null,null,null,50,{"$f":"L270","v":50},50,46.2515,42.614248000000003,39.810832196,37.190628672591998,34.74288002053558,32.456233061631245,30.320084688682211,28.324529645297549,26.460314602182226,24.71879524971024,23.091896214518396,21.572073614240555,20.152280076749815]
[null,null,null,104,{"$f":"VLOOKUP($D64,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},null,null,null,null,null,null,21,{"$f":"L271","v":21},21,18.664000000000001,15.907416000000001,14.741006304000001,13.656958733376001,12.652639364012545,11.72217663825969,10.860139231501902,10.06149521264299,9.3215826939299475,8.636082618276097,8.0009935478292746,7.4126083065639197,6.8674923405541124]
[null,null,null,106,{"$f":"VLOOKUP($D65,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},null,null,null,null,null,null,54,{"$f":"L272","v":54},54,49.262,44.204943999999998,41.299502287999999,38.581314218175997,36.04203583600755,33.669883280164115,31.453856970218411,29.383681258135095,27.449756800801154,25.643116048113271,23.955381660715204,22.378727664524721,20.905843161924899]
[null,null,null,136,{"$f":"VLOOKUP($D66,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},null,null,null,null,null,null,36,{"$f":"L273","v":36},36,32.845979999999997,29.482215359999998,27.544430514719998,25.731552959053438,24.037997996087832,22.455906500390327,20.977942374275806,19.597252342085849,18.307434185267532,17.102507055447195,15.976883741414731,14.925344761391642,13.943014160449497]
[null,null,null,142,{"$f":"VLOOKUP($D67,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},null,null,null,null,null,null,45,{"$f":"L274","v":45},45,41.551319999999997,38.154978239999998,35.645204412479998,33.299166668040961,31.107539551615634,29.060157162108574,27.147525855770485,25.360776818188793,23.691624947297726,22.132330435590585,20.675662880862912,19.314867759052838,18.043635103714205]
[null,null,null,140,{"$f":"VLOOKUP($D68,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},null,null,null,null,null,null,74,{"$f":"L275","v":74},74,67.855779999999996,61.893102719999995,57.343938091679995,53.126915070913917,49.220013704373493,45.60042202920279,42.247011586229348,39.140207667902501,36.261875071558514,33.595212239602887,31.12465318455622,28.835776626436243,26.715221812087876]
[null,null,null,134,{"$f":"VLOOKUP($D69,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,null,null,null,null,null,68,{"$f":"L276","v":68},68,60.834000000000003,52.502208000000003,49.056159216000005,45.827444893632006,42.811253205665665,39.993575975263411,37.361347765485057,34.90236301242161,32.60521947701853,30.459265373126609,28.454549975487119,26.581777478515171,24.832263891926132]
[null,null,null,135,{"$f":"VLOOKUP($D70,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,null,null,null,null,null,49,{"$f":"L277","v":49},49,43.945999999999998,38.121831999999998,35.619197264,33.274860387327998,31.084833043408253,29.03894511164664,27.12770990346322,25.34226507805548,23.674331580950771,22.116175254205352,20.660570973344527,19.300769144675677,18.030464407623352]
[null,null,null,147,{"$f":"VLOOKUP($D71,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},null,null,null,null,null,null,37,{"$f":"L278","v":37},37,33.927889999999998,30.946551359999997,28.671969045839997,26.563457535456958,24.610006852186746,22.800211014601395,21.123505793114674,19.570103833951251,18.130937535779257,16.797606119801443,15.56232659227811,14.417888313218121,13.357610906043938]
[null,null,null,151,{"$f":"VLOOKUP($D72,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},null,null,null,null,null,null,16,{"$f":"L279","v":16},16,13.6,10.348800000000001,9.5932992000000006,8.8878037248000012,8.2342033638912007,7.6286681007280137,7.0676633087423566,6.5479142605475973,6.0663870490899123,5.6202708778731276,5.2069616536266947,4.8240467855526168,4.469291102420887]
[null,null,null,146,{"$f":"VLOOKUP($D73,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},null,null,null,null,null,null,62,{"$f":"L280","v":62},62,52.7,40.101600000000005,37.174034400000004,34.440239433600006,31.907538035078407,29.561088890321056,27.387195321376634,25.373167759621943,23.507249815223414,21.778549651758372,20.176976407803444,18.693181294016391,17.318503021880936]
[null,null,null,150,{"$f":"VLOOKUP($D74,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},null,null,null,null,null,null,24,{"$f":"L281","v":24},24,22.007280000000002,20.073438720000002,18.598033975680003,17.230350833809922,15.963247687904918,14.78932606352523,13.701733487425736,12.694121405806218,11.760608131316276,10.895744510141478,10.094482113910127,9.3521437707360793,8.664396263379853]
[null,null,null,3,{"$f":"VLOOKUP($D75,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},null,null,null,null,null,null,8,{"$f":"L282","v":8},8,7.2795199999999998,6.53384448,6.0538696051200001,5.60867268054528,5.1962163795235128,4.814091708391369,4.4600681118989387,4.1320790644897514,3.8282100108836596,3.5466871903235382,3.285867282683764,3.0442278159937355,2.8203582793827304]
[null,null,null,37,{"$f":"VLOOKUP($D76,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L283","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,{"$f":"VLOOKUP($D77,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L284","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,{"$f":"VLOOKUP($D78,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,36,{"$f":"VLOOKUP($D79,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,{"$f":"VLOOKUP($D80,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,95,{"$f":"VLOOKUP($D81,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,128,{"$f":"VLOOKUP($D82,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L289","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,137,{"$f":"VLOOKUP($D83,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,92,{"$f":"VLOOKUP($D84,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,34,{"$f":"VLOOKUP($D85,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,33,{"$f":"VLOOKUP($D86,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,46,{"$f":"VLOOKUP($D87,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,50,{"$f":"VLOOKUP($D88,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,90,{"$f":"VLOOKUP($D89,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L296","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,52,{"$f":"VLOOKUP($D90,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,88,{"$f":"VLOOKUP($D91,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,91,{"$f":"VLOOKUP($D92,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,108,{"$f":"VLOOKUP($D93,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,145,{"$f":"VLOOKUP($D94,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,144,{"$f":"VLOOKUP($D95,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,{"$f":"VLOOKUP($D96,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,{"$f":"VLOOKUP($D97,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,{"$f":"VLOOKUP($D98,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,{"$f":"VLOOKUP($D99,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,{"$f":"VLOOKUP($D100,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,{"$f":"VLOOKUP($D101,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,{"$f":"VLOOKUP($D102,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,{"$f":"VLOOKUP($D103,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Units sold",null,null,null,null,null,null,2024,{"$f":"L105+1","v":2025},{"$f":"M105+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(L107:L172)","v":0},{"$f":"SUM(M107:M172)","v":0},{"$f":"SUM(N107:N172)","v":-115.69875000000002},{"$f":"SUM(O107:O172)","v":-124.94607048000003},{"$f":"SUM(P107:P172)","v":-70.338519458479993},{"$f":"SUM(Q107:Q172)","v":-65.58851979513183},{"$f":"SUM(R107:R172)","v":-61.060844452599859},{"$f":"SUM(S107:S172)","v":-56.846902309496258},{"$f":"SUM(T107:T172)","v":-52.924656363085163},{"$f":"SUM(U107:U172)","v":-49.273853493088176},{"$f":"SUM(V107:V172)","v":-45.875650591066226},{"$f":"SUM(W107:W172)","v":-42.712516634817838},{"$f":"SUM(X107:X172)","v":-39.768141042807301},{"$f":"SUM(Y107:Y172)","v":-37.027348450574479},{"$f":"SUM(Z107:Z172)","v":-34.476019456488551},{"$f":"SUM(AA107:AA172)","v":-32.101016917477153}]
[null,null,null,117,{"$f":"VLOOKUP($D107,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},null,null,null,null,null,null,null,{"$f":"M524","v":0},-6.0939600000000009,-6.35274304,-4.0071847977599999,-3.7171230072614403,-3.4437580400484631,-3.1905074694613362,-2.9558806701135847,-2.7385080962153241,-2.5371208888308185,-2.3505434997390466,-2.1776868293854137,-2.0175418695315273,-1.8691738134181297,-1.731716599060884]
[null,null,null,24,{"$f":"VLOOKUP($D108,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,null,null,null,null,null,null,{"$f":"M525","v":0},-0.88746000000000014,-0.95294671999999991,-0.53626276144000007,-0.50174090497088009,-0.46871649946619781,-0.43786732894863684,-0.40904853223904064,-0.38212648139784111,-0.35697633966855546,-0.33348148659314536,-0.31153297723773532,-0.29102903701821931,-0.27187458977454532,-0.25398081690539343]
[null,null,null,48,{"$f":"VLOOKUP($D109,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},null,null,null,null,null,null,null,{"$f":"M526","v":0},-1.8012000000000001,-1.8641887999999995,-1.1999371872,-1.1129923114367999,-1.0311407525544192,-0.9553116778303592,-0.88505899123107601,-0.81997261852296743,-0.75967263401522855,-0.70380705140030364,-0.65204976909943524,-0.60409866672507095,-0.55967384152751209,-0.51851597453155451]
[null,null,null,27,{"$f":"VLOOKUP($D110,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,null,null,null,null,null,null,{"$f":"M527","v":0},-2.3346200000000001,-2.5222238400000001,-1.3894572436800001,-1.3001194877433602,-1.2145458553539188,-1.1346089809448487,-1.0599332437855213,-0.99017238552923337,-0.92500292713056798,-0.86412267975216916,-0.80724934350036792,-0.75411919840903741,-0.70448588157796355,-0.65811924479541639]
[null,null,null,43,{"$f":"VLOOKUP($D111,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},null,null,null,null,null,null,null,{"$f":"M528","v":0},-4.2328200000000002,-4.3808436799999999,-2.8198523899200003,-2.6155319318764803,-2.4231807685028848,-2.2449824429013439,-2.0798886293930283,-1.9269356535289734,-1.7852306899357875,-1.6539465707907135,-1.5323169573836732,-1.4196318668039165,-1.3152335275896538,-1.2185125401491528]
[null,null,null,86,{"$f":"VLOOKUP($D112,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},null,null,null,null,null,null,null,{"$f":"M529","v":0},-1.6210800000000001,-1.6777699200000002,-1.0799434684800002,-1.0016930802931203,-0.92802667729897748,-0.85978051004732348,-0.79655309210796843,-0.73797535667067082,-0.68370537061370606,-0.6334263462602735,-0.58684479218949182,-0.54368880005256393,-0.50370645737476116,-0.46666437707839903]
[null,null,null,29,{"$f":"VLOOKUP($D113,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},null,null,null,null,null,null,null,{"$f":"M530","v":0},-2.5401400000000005,-2.6087764800000004,-1.6998155649600002,-1.58955001056192,-1.4849282335962279,-1.3871957957332306,-1.2958957352199074,-1.2106047046482493,-1.1309272120320171,-1.056493795211322,-0.98695930864949766,-0.92200132300356286,-0.86131863002896558,-0.80462984588592301]
[null,null,null,54,{"$f":"VLOOKUP($D114,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},null,null,null,null,null,null,null,{"$f":"M531","v":0},-2.1304400000000001,-2.1880060800000001,-1.4256517641600002,-1.3331709766003199,-1.2454236797903846,-1.163454538356903,-1.0868802940554061,-1.0153458813178864,-0.94851959718814316,-0.88609157017723794,-0.82777232338344975,-0.77329143219653673,-0.72239627034687448,-0.67485083848496785]
[null,null,null,39,{"$f":"VLOOKUP($D115,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},null,null,null,null,null,null,null,{"$f":"M532","v":0},-3.5914800000000002,-3.7300313600000004,-2.3457438467200009,-2.193842529117441,-2.0494465545847635,-1.9145596276323993,-1.7885504439247493,-1.6708347153782364,-1.5608665976381226,-1.4581361718181021,-1.3621670799936529,-1.2725143163445933,-1.1887621636763481,-1.1105222657516993]
[null,null,null,124,{"$f":"VLOOKUP($D116,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,null,null,null,null,null,null,{"$f":"M533","v":0},-1.54298,-1.6261793600000001,-0.97492484272000002,-0.91194735930944004,-0.85192378555554693,-0.79585334075076097,-0.74347323810224264,-0.6945405987264216,-0.64882852341875352,-0.60612504664768008,-0.56623215366341206,-0.52896486230946127,-0.49415036526589129,-0.46162722874692208]
[null,null,null,77,{"$f":"VLOOKUP($D117,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},null,null,null,null,null,null,null,{"$f":"M534","v":0},-1.6210800000000001,-1.6777699200000002,-1.0799434684800002,-1.0016930802931203,-0.92802667729897748,-0.85978051004732348,-0.79655309210796843,-0.73797535667067082,-0.68370537061370606,-0.6334263462602735,-0.58684479218949182,-0.54368880005256393,-0.50370645737476116,-0.46666437707839903]
[null,null,null,129,{"$f":"VLOOKUP($D118,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},null,null,null,null,null,null,null,{"$f":"M535","v":0},-2.7918599999999998,-2.8894926400000003,-1.8599026401600001,-1.7251380827270399,-1.5982681664593497,-1.480733100637057,-1.3718414364081681,-1.2709575587105997,-1.1774925827236049,-1.090900929670471,-1.010677142104125,-0.93635293342385995,-0.86749445436764416,-0.80369976052390946]
[null,null,null,89,{"$f":"VLOOKUP($D119,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},null,null,null,null,null,null,null,{"$f":"M536","v":0},-1.8912599999999999,-1.9573982400000003,-1.25993404656,-1.1686419270086403,-1.0826977901821404,-1.0030772617218773,-0.92931194079263002,-0.86097124944911596,-0.79765626571599046,-0.73899740397031899,-0.68465225755440717,-0.63430360006132436,-0.58765753360388784,-0.54444177325813214]
[null,null,null,70,{"$f":"VLOOKUP($D120,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},null,null,null,null,null,null,null,{"$f":"M537","v":0},-1.8026800000000001,-1.8513897600000004,-1.2063207235200002,-1.1280677494310403,-1.0538200367457102,-0.98446153245584134,-0.91966794112380534,-0.85913882265359653,-0.80259350531304452,-0.74976979014997092,-0.70042273517061138,-0.65432351955091572,-0.61125838260120158,-0.57102763256420364]
[null,null,null,59,{"$f":"VLOOKUP($D121,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},null,null,null,null,null,null,null,{"$f":"M538","v":0},-1.6388000000000003,-1.6830816,-1.0966552031999999,-1.0255161358464002,-0.95801821522337272,-0.89496502950531009,-0.83606176465800486,-0.78103529332145127,-0.72963045937549476,-0.68160890013633701,-0.63674794106419208,-0.59483956322810505,-0.55568943872836496,-0.51911602960382142]
[null,null,null,130,{"$f":"VLOOKUP($D122,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,null,null,null,null,null,null,{"$f":"M539","v":0},-2.63462,-2.9133438400000005,-1.4749930836800003,-1.3806367754233602,-1.2897624605852789,-1.2048751122873433,-1.1255747200713981,-1.051493584335609,-0.98228819302973336,-0.9176376428157561,-0.85724215101806545,-0.80082166554018108,-0.74811456627152562,-0.69887645196276393]
[null,null,null,127,{"$f":"VLOOKUP($D123,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,null,null,null,null,null,null,{"$f":"M540","v":0},-2.3207399999999998,-2.54947568,-1.3225596433600002,-1.23782651799872,-1.1563523364472612,-1.0802455436655649,-1.0091478054626588,-0.94272945560027588,-0.8806825141426009,-0.82271927127032862,-0.76857095315279711,-0.71798647565179829,-0.67073128005190785,-0.62658624541870778]
[null,null,null,71,{"$f":"VLOOKUP($D124,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},null,null,null,null,null,null,null,{"$f":"M541","v":0},-3.4486200000000009,-3.3462718400000004,-2.5791425396800007,-2.4105872415353606,-2.2519287598919031,-2.1037152021919856,-1.9652565031131102,-1.8359106399138903,-1.7150778396660966,-1.6021978042742262,-1.4967471123764977,-1.3982367922556154,-1.3062100544914816,-1.2202401738422621]
[null,null,null,74,{"$f":"VLOOKUP($D125,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,null,null,null,null,null,null,{"$f":"M542","v":0},-0.16388000000000003,-0.16830816000000004,-0.10966552032000002,-0.10255161358464,-9.5801821522337294E-2,-8.9496502950531007E-2,-8.3606176465800472E-2,-7.8103529332145122E-2,-7.2963045937549487E-2,-6.8160890013633707E-2,-6.3674794106419214E-2,-5.9483956322810519E-2,-5.55689438728365E-2,-5.1911602960382143E-2]
[null,null,null,98,{"$f":"VLOOKUP($D126,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},null,null,null,null,null,null,null,{"$f":"M543","v":0},-1.6210800000000001,-1.6777699200000002,-1.0799434684800002,-1.0016930802931203,-0.92802667729897748,-0.85978051004732348,-0.79655309210796843,-0.73797535667067082,-0.68370537061370606,-0.6334263462602735,-0.58684479218949182,-0.54368880005256393,-0.50370645737476116,-0.46666437707839903]
[null,null,null,114,{"$f":"VLOOKUP($D127,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,null,null,null,null,null,null,{"$f":"M544","v":0},-3.5776000000000003,-3.7572831999999998,-2.2788462463999997,-2.1315495593727998,-1.9912530356781053,-1.8601961903531146,-1.7377650056018858,-1.6233917854492781,-1.5165461846501551,-1.4167327633362607,-1.3234886896460816,-1.2363815935873541,-1.1550075621502918,-1.0789892663749903]
[null,null,null,118,{"$f":"VLOOKUP($D128,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},null,null,null,null,null,null,null,{"$f":"M545","v":0},-2.1313200000000001,-2.2515276800000006,-1.3673229859200005,-1.2685399221004801,-1.1752483844287414,-1.0888217782345462,-1.008750889405218,-0.93456833546479645,-0.86584109399731579,-0.80216798665837941,-0.74317733736665648,-0.68852480273637173,-0.63789136205760333,-0.59098145509146449]
[null,null,null,115,{"$f":"VLOOKUP($D129,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},null,null,null,null,null,null,null,{"$f":"M546","v":0},-1.7749200000000003,-1.9058934399999998,-1.0725255228800001,-1.0034818099417602,-0.93743299893239562,-0.87573465789727367,-0.81809706447808128,-0.76425296279568222,-0.71395267933711093,-0.66696297318629072,-0.62306595447547064,-0.58205807403643861,-0.54374917954909063,-0.50796163381078685]
[null,null,null,112,{"$f":"VLOOKUP($D130,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},null,null,null,null,null,null,null,{"$f":"M547","v":0},-5.6802800000000007,-5.9997929599999997,-3.5707028099200002,-3.34013459648384,-3.1202896776551761,-2.9149238541514504,-2.723074423011568,-2.5438518069092506,-2.3764249558623649,-2.2200175165498193,-2.0739042323343901,-1.9374075802694137,-1.8098946294450557,-1.6907741061065413]
[null,null,null,133,{"$f":"VLOOKUP($D131,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},null,null,null,null,null,null,null,{"$f":"M548","v":0},-2.5491000000000001,-2.5734712000000002,-1.7675853224000002,-1.6526394017248003,-1.5438657964652098,-1.4422543066850944,-1.3473305000552969,-1.2586542248371744,-1.1758142917683594,-1.0984265745467787,-1.0261322286328054,-0.9585960272978501,-0.89550480718800718,-0.83656601619491022]
[null,null,null,105,{"$f":"VLOOKUP($D132,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,null,null,null,null,null,null,{"$f":"M549","v":0},-3.7485000000000008,-3.6372520000000002,-2.803415804000001,-2.6202035234080001,-2.4477486520564162,-2.2866469589043321,-2.1361483729490325,-1.9955550433846629,-1.8642150431153219,-1.7415193524719847,-1.6268990351918449,-1.5198226002778421,-1.4197935374907404,-1.326348015045937]
[null,null,null,104,{"$f":"VLOOKUP($D133,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},null,null,null,null,null,null,null,{"$f":"M550","v":0},-2.3359999999999999,-2.7565840000000001,-1.1664096960000003,-1.0840475706240003,-1.0043193693634562,-0.93046272575285627,-0.86203740675778784,-0.79864401885891245,-0.73991251871304298,-0.68550007565385007,-0.63508907044682317,-0.58838524126535541,-0.54511596600980716,-0.50502867094314685]
[null,null,null,106,{"$f":"VLOOKUP($D134,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},null,null,null,null,null,null,null,{"$f":"M551","v":0},-4.7380000000000004,-5.0570560000000002,-2.905441712,-2.7181880698240004,-2.5392783821684475,-2.3721525558434347,-2.2160263099457045,-2.0701757120833171,-1.9339244573339407,-1.8066407526878832,-1.6877343873980681,-1.5766539961904831,-1.4728845025998221,-1.3759447305752628]
[null,null,null,136,{"$f":"VLOOKUP($D135,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},null,null,null,null,null,null,null,{"$f":"M552","v":0},-3.15402,-3.3637646399999994,-1.9377848452799999,-1.8128775556665599,-1.6935549629656053,-1.5820914956975036,-1.4779641261145233,-1.3806900321899584,-1.2898181568183151,-1.2049271298203372,-1.1256233140324634,-1.0515389800230894,-0.98233060094214564,-0.91767725959732693]
[null,null,null,142,{"$f":"VLOOKUP($D136,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},null,null,null,null,null,null,null,{"$f":"M553","v":0},-3.44868,-3.3963417599999999,-2.5097738275200001,-2.3460377444390401,-2.1916271164253263,-2.0473823895070598,-1.9126313063380875,-1.7867490375816915,-1.6691518708910662,-1.5592945117071404,-1.4566675547276726,-1.3607951218100736,-1.2712326553386328,-1.1875648568240984]
[null,null,null,140,{"$f":"VLOOKUP($D137,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},null,null,null,null,null,null,null,{"$f":"M554","v":0},-6.1442199999999998,-5.9626772800000003,-4.5491646283199998,-4.2170230207660806,-3.9069013665404273,-3.6195916751707018,-3.3534104429734408,-3.1068039183268485,-2.8783325963439874,-2.6666628319556298,-2.4705590550466661,-2.2888765581199784,-2.1205548143483663,-1.9646112870104042]
[null,null,null,134,{"$f":"VLOOKUP($D138,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,null,null,null,null,null,null,{"$f":"M555","v":0},-7.1659999999999995,-8.3317920000000001,-3.4460487840000007,-3.2287143223680008,-3.0161916879663373,-2.8176772304022566,-2.6322282097783543,-2.4589847530634472,-2.2971435354030803,-2.1459541038919201,-2.004715397639492,-1.8727724969719461,-1.7495135865890383,-1.6343671185948065]
[null,null,null,135,{"$f":"VLOOKUP($D139,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,null,null,null,null,null,null,{"$f":"M556","v":0},-5.0540000000000003,-5.8241680000000002,-2.5026347359999996,-2.3443368766720005,-2.190027343919744,-2.0458879317616119,-1.911235208183419,-1.7854448254077397,-1.6679334971047077,-1.5581563267454195,-1.4556042808608245,-1.3598018286688489,-1.2703047370523235,-1.1866980106632496]
[null,null,null,147,{"$f":"VLOOKUP($D140,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},null,null,null,null,null,null,null,{"$f":"M557","v":0},-3.0721099999999999,-2.9813386400000002,-2.2745823141599999,-2.1085115103830403,-1.9534506832702137,-1.8097958375853509,-1.6767052214867204,-1.5534019591634243,-1.4391662981719937,-1.3333314159778149,-1.235279527523333,-1.1444382790599892,-1.0602774071741832,-0.98230564350520211]
[null,null,null,151,{"$f":"VLOOKUP($D141,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},null,null,null,null,null,null,null,{"$f":"M558","v":0},-2.4,-3.2511999999999999,-0.75550080000000008,-0.70549547520000011,-0.65360036090880014,-0.60553526316318729,-0.56100479198565711,-0.5197490481947592,-0.48152721145768479,-0.44611617121678482,-0.41330922424643274,-0.3829148680740781,-0.35475568313173,-0.32866729711292741]
[null,null,null,146,{"$f":"VLOOKUP($D142,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},null,null,null,null,null,null,null,{"$f":"M559","v":0},-9.2999999999999989,-12.5984,-2.9275656000000003,-2.7337949664000001,-2.5327013985216,-2.3464491447573503,-2.1738935689444214,-2.0140275617546921,-1.8659179443985285,-1.7287001634650414,-1.6015732439549266,-1.4837951137870524,-1.3746782721354536,-1.2735857763125935]
[null,null,null,150,{"$f":"VLOOKUP($D143,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},null,null,null,null,null,null,null,{"$f":"M560","v":0},-1.9927200000000003,-1.9338412800000002,-1.4754047443200002,-1.3676831418700803,-1.2671031459050037,-1.1739216243796873,-1.0875925760994944,-1.0076120816195184,-0.93351327448994204,-0.86486362117479887,-0.8012623962313512,-0.74233834317404712,-0.68774750735622703,-0.6371712282195906]
[null,null,null,3,{"$f":"VLOOKUP($D144,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},null,null,null,null,null,null,null,{"$f":"M561","v":0},-0.72048000000000001,-0.74567551999999993,-0.47997487488000001,-0.44519692457471999,-0.41245630102176767,-0.38212467113214377,-0.35402359649243048,-0.32798904740918705,-0.30386905360609157,-0.28152282056012151,-0.26081990763977414,-0.24163946669002839,-0.22386953661100495,-0.20740638981262183]
[null,null,null,37,{"$f":"VLOOKUP($D145,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,{"$f":"M562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,{"$f":"VLOOKUP($D146,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,{"$f":"M563","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,{"$f":"VLOOKUP($D147,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,{"$f":"M564","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,36,{"$f":"VLOOKUP($D148,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,{"$f":"M565","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,{"$f":"VLOOKUP($D149,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,{"$f":"M566","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,95,{"$f":"VLOOKUP($D150,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,{"$f":"M567","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,128,{"$f":"VLOOKUP($D151,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,{"$f":"M568","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,137,{"$f":"VLOOKUP($D152,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,{"$f":"M569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,92,{"$f":"VLOOKUP($D153,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,{"$f":"M570","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,34,{"$f":"VLOOKUP($D154,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,{"$f":"M571","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,33,{"$f":"VLOOKUP($D155,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,{"$f":"M572","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,46,{"$f":"VLOOKUP($D156,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,{"$f":"M573","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,50,{"$f":"VLOOKUP($D157,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,{"$f":"M574","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,90,{"$f":"VLOOKUP($D158,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,{"$f":"M575","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,52,{"$f":"VLOOKUP($D159,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,{"$f":"M576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,88,{"$f":"VLOOKUP($D160,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,{"$f":"M577","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,91,{"$f":"VLOOKUP($D161,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,{"$f":"M578","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,108,{"$f":"VLOOKUP($D162,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,{"$f":"M579","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,145,{"$f":"VLOOKUP($D163,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,{"$f":"M580","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,144,{"$f":"VLOOKUP($D164,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,{"$f":"M581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,{"$f":"VLOOKUP($D165,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,{"$f":"M582","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,{"$f":"VLOOKUP($D166,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,{"$f":"M583","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,{"$f":"VLOOKUP($D167,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,{"$f":"M584","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,{"$f":"VLOOKUP($D168,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,{"$f":"M585","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,{"$f":"VLOOKUP($D169,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,{"$f":"M586","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,{"$f":"VLOOKUP($D170,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,{"$f":"M587","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,{"$f":"VLOOKUP($D171,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,{"$f":"M588","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,{"$f":"VLOOKUP($D172,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,{"$f":"M589","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"% unit sale",null,null,null,null,null,null,2024,{"$f":"L174+1","v":2025},{"$f":"M174+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,{"$f":"Y174+1","v":2038},2039]
[null,null,null,null,"Total",null,null,null,null,null,null,{"$f":"IFERROR(-L106/L37,\"\")","v":0},0,9.1533821202531659E-2,0.10880948747552091,6.8733242246814027E-2,6.8822007572142435E-2,6.8806522671537793E-2,6.8791326323623045E-2,6.8776158253679845E-2,6.8761019552895611E-2,6.8745910654500031E-2,6.8730831989606028E-2,6.8715783985519738E-2,6.8700767065702731E-2,6.8685781649731492E-2,6.8670828153257549E-2]
[null,null,null,117,{"$f":"VLOOKUP($D107,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},null,null,null,null,null,null,{"$f":"IFERROR(-L107/L38,0%)","v":0},0,9.0954626865671656E-2,0.10430399086855754,7.3454493514813229E-2,7.3539246605761346E-2,7.3539021494815782E-2,7.3539022092782902E-2,7.3539022091194492E-2,7.3539022091198725E-2,7.3539022091198725E-2,7.3539022091198697E-2,7.3539022091198711E-2,7.3539022091198711E-2,7.3539022091198711E-2,7.3539022091198725E-2]
[null,null,null,24,{"$f":"VLOOKUP($D108,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,null,null,null,null,null,{"$f":"IFERROR(-L108/L39,0%)","v":0},0,8.8746000000000019E-2,0.10457531270095934,6.572175144494459E-2,6.5816496313432296E-2,6.581627486254088E-2,6.5816275380199088E-2,6.5816275378989028E-2,6.5816275378991859E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991831E-2,6.5816275378991845E-2]
[null,null,null,48,{"$f":"VLOOKUP($D109,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},null,null,null,null,null,null,{"$f":"IFERROR(-L109/L40,0%)","v":0},0,9.0060000000000001E-2,0.10243470998087784,7.3459794818991481E-2,7.3539232526283541E-2,7.3539021532215421E-2,7.3539022092683565E-2,7.3539022091194783E-2,7.3539022091198739E-2,7.3539022091198711E-2,7.3539022091198711E-2,7.3539022091198711E-2,7.3539022091198725E-2,7.3539022091198697E-2,7.3539022091198725E-2]
[null,null,null,27,{"$f":"VLOOKUP($D110,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,null,null,null,null,null,{"$f":"IFERROR(-L110/L41,0%)","v":0},0,8.9793076923076934E-2,0.10657863258481377,6.5716642925272711E-2,6.5816508252499212E-2,6.5816274834632385E-2,6.5816275380264314E-2,6.5816275378988875E-2,6.5816275378991859E-2,6.5816275378991845E-2,6.5816275378991859E-2,6.5816275378991845E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991859E-2]
[null,null,null,43,{"$f":"VLOOKUP($D111,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},null,null,null,null,null,null,{"$f":"IFERROR(-L111/L42,0%)","v":0},0,9.0060000000000001E-2,0.10243470998087786,7.3459794818991481E-2,7.3539232526283554E-2,7.3539021532215421E-2,7.3539022092683551E-2,7.353902209119477E-2,7.3539022091198725E-2,7.3539022091198725E-2,7.3539022091198711E-2,7.3539022091198725E-2,7.3539022091198711E-2,7.3539022091198725E-2,7.3539022091198711E-2]
[null,null,null,86,{"$f":"VLOOKUP($D112,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},null,null,null,null,null,null,{"$f":"IFERROR(-L112/L43,0%)","v":0},0,9.0060000000000001E-2,0.10243470998087786,7.3459794818991481E-2,7.3539232526283554E-2,7.3539021532215421E-2,7.3539022092683551E-2,7.353902209119477E-2,7.3539022091198725E-2,7.3539022091198725E-2,7.3539022091198725E-2,7.3539022091198711E-2,7.3539022091198725E-2,7.3539022091198739E-2,7.3539022091198711E-2]
[null,null,null,29,{"$f":"VLOOKUP($D113,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},null,null,null,null,null,null,{"$f":"IFERROR(-L113/L44,0%)","v":0},0,8.1940000000000013E-2,9.166511992680218E-2,6.5754132264704404E-2,6.5816420633526426E-2,6.581627503944841E-2,6.5816275379785558E-2,6.581627537899E-2,6.5816275378991845E-2,6.5816275378991859E-2,6.5816275378991831E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991859E-2,6.5816275378991831E-2]
[null,null,null,54,{"$f":"VLOOKUP($D114,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},null,null,null,null,null,null,{"$f":"IFERROR(-L114/L45,0%)","v":0},0,8.1939999999999999E-2,9.166511992680218E-2,6.5754132264704404E-2,6.5816420633526426E-2,6.581627503944841E-2,6.5816275379785558E-2,6.581627537899E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991845E-2]
[null,null,null,39,{"$f":"VLOOKUP($D115,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},null,null,null,null,null,null,{"$f":"IFERROR(-L115/L46,0%)","v":0},0,8.3522790697674418E-2,9.4650379156588471E-2,6.5746726841173747E-2,6.5816437941820113E-2,6.5816274998988955E-2,6.5816275379880135E-2,6.5816275378989778E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991859E-2]
[null,null,null,124,{"$f":"VLOOKUP($D116,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,null,null,null,null,null,{"$f":"IFERROR(-L116/L47,0%)","v":0},0,8.5721111111111109E-2,9.8813719616309637E-2,6.5736317069616898E-2,6.5816462271549081E-2,6.5816274942116379E-2,6.5816275380013084E-2,6.5816275378989472E-2,6.5816275378991859E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991831E-2,6.5816275378991831E-2,6.5816275378991831E-2,6.5816275378991845E-2]
[null,null,null,77,{"$f":"VLOOKUP($D117,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},null,null,null,null,null,null,{"$f":"IFERROR(-L117/L48,0%)","v":0},0,9.0060000000000001E-2,0.10243470998087786,7.3459794818991481E-2,7.3539232526283554E-2,7.3539021532215421E-2,7.3539022092683551E-2,7.353902209119477E-2,7.3539022091198725E-2,7.3539022091198725E-2,7.3539022091198725E-2,7.3539022091198711E-2,7.3539022091198725E-2,7.3539022091198739E-2,7.3539022091198711E-2]
[null,null,null,129,{"$f":"VLOOKUP($D118,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},null,null,null,null,null,null,{"$f":"IFERROR(-L118/L49,0%)","v":0},0,9.0059999999999987E-2,0.10243470998087786,7.3459794818991467E-2,7.3539232526283541E-2,7.3539021532215407E-2,7.3539022092683551E-2,7.3539022091194783E-2,7.3539022091198725E-2,7.3539022091198725E-2,7.3539022091198725E-2,7.3539022091198711E-2,7.3539022091198711E-2,7.3539022091198725E-2,7.3539022091198711E-2]
[null,null,null,89,{"$f":"VLOOKUP($D119,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},null,null,null,null,null,null,{"$f":"IFERROR(-L119/L50,0%)","v":0},0,9.0060000000000001E-2,0.10243470998087786,7.3459794818991467E-2,7.3539232526283554E-2,7.3539021532215421E-2,7.3539022092683537E-2,7.353902209119477E-2,7.3539022091198725E-2,7.3539022091198725E-2,7.3539022091198711E-2,7.3539022091198711E-2,7.3539022091198697E-2,7.3539022091198711E-2,7.3539022091198711E-2]
[null,null,null,70,{"$f":"VLOOKUP($D120,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},null,null,null,null,null,null,{"$f":"IFERROR(-L120/L51,0%)","v":0},0,8.1939999999999999E-2,9.166511992680218E-2,6.5754132264704404E-2,6.5816420633526426E-2,6.581627503944841E-2,6.5816275379785572E-2,6.581627537899E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991873E-2,6.5816275378991859E-2]
[null,null,null,59,{"$f":"VLOOKUP($D121,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},null,null,null,null,null,null,{"$f":"IFERROR(-L121/L52,0%)","v":0},0,8.1940000000000013E-2,9.1665119926802166E-2,6.575413226470439E-2,6.5816420633526426E-2,6.5816275039448396E-2,6.5816275379785558E-2,6.581627537899E-2,6.5816275378991859E-2,6.5816275378991831E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991831E-2,6.5816275378991845E-2,6.5816275378991831E-2]
[null,null,null,130,{"$f":"VLOOKUP($D122,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,null,null,null,null,null,{"$f":"IFERROR(-L122/L53,0%)","v":0},0,9.4093571428571429E-2,0.11485512300623922,6.5695292541342501E-2,6.5816558148841117E-2,6.5816274717995893E-2,6.581627538053697E-2,6.5816275378988237E-2,6.5816275378991845E-2,6.5816275378991859E-2,6.5816275378991845E-2,6.5816275378991859E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991845E-2]
[null,null,null,127,{"$f":"VLOOKUP($D123,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,null,null,null,null,null,{"$f":"IFERROR(-L123/L54,0%)","v":0},0,9.2829599999999998E-2,0.11241441211044806,6.570163009873721E-2,6.5816543338060654E-2,6.5816274752617213E-2,6.5816275380456049E-2,6.5816275378988418E-2,6.5816275378991859E-2,6.5816275378991845E-2,6.5816275378991859E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991859E-2,6.5816275378991859E-2]
[null,null,null,71,{"$f":"VLOOKUP($D124,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},null,null,null,null,null,null,{"$f":"IFERROR(-L124/L55,0%)","v":0},0,7.4970000000000023E-2,7.8640735976130513E-2,6.57858799714124E-2,6.5816346428228298E-2,6.5816275212908906E-2,6.5816275379380076E-2,6.5816275378990943E-2,6.5816275378991845E-2,6.5816275378991859E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991859E-2,6.5816275378991859E-2]
[null,null,null,74,{"$f":"VLOOKUP($D125,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,null,null,null,null,null,{"$f":"IFERROR(-L125/L56,0%)","v":0},0,8.1940000000000013E-2,9.1665119926802194E-2,6.5754132264704404E-2,6.5816420633526426E-2,6.5816275039448424E-2,6.5816275379785558E-2,6.581627537899E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991845E-2]
[null,null,null,98,{"$f":"VLOOKUP($D126,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},null,null,null,null,null,null,{"$f":"IFERROR(-L126/L57,0%)","v":0},0,9.0060000000000001E-2,0.10243470998087786,7.3459794818991481E-2,7.3539232526283554E-2,7.3539021532215421E-2,7.3539022092683551E-2,7.353902209119477E-2,7.3539022091198725E-2,7.3539022091198725E-2,7.3539022091198725E-2,7.3539022091198711E-2,7.3539022091198725E-2,7.3539022091198739E-2,7.3539022091198711E-2]
[null,null,null,114,{"$f":"VLOOKUP($D127,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,null,null,null,null,null,{"$f":"IFERROR(-L127/L58,0%)","v":0},0,8.5180952380952385E-2,9.7788873157324901E-2,6.5738888449382069E-2,6.5816456261768033E-2,6.5816274956164697E-2,6.5816275379980235E-2,6.5816275378989528E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991831E-2,6.5816275378991845E-2]
[null,null,null,118,{"$f":"VLOOKUP($D128,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},null,null,null,null,null,null,{"$f":"IFERROR(-L128/L59,0%)","v":0},0,9.2666086956521745E-2,0.10789027767927825,7.344426056240165E-2,7.353927378250992E-2,7.3539021422625583E-2,7.3539022092974665E-2,7.3539022091193992E-2,7.3539022091198739E-2,7.3539022091198725E-2,7.3539022091198711E-2,7.3539022091198711E-2,7.3539022091198725E-2,7.3539022091198711E-2,7.3539022091198725E-2]
[null,null,null,115,{"$f":"VLOOKUP($D129,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},null,null,null,null,null,null,{"$f":"IFERROR(-L129/L60,0%)","v":0},0,8.8746000000000019E-2,0.10457531270095934,6.572175144494459E-2,6.5816496313432296E-2,6.581627486254088E-2,6.5816275380199088E-2,6.5816275378989028E-2,6.5816275378991859E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991831E-2,6.5816275378991845E-2]
[null,null,null,112,{"$f":"VLOOKUP($D130,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},null,null,null,null,null,null,{"$f":"IFERROR(-L130/L61,0%)","v":0},0,8.6064848484848494E-2,9.9466525375117784E-2,6.5734676103129025E-2,6.5816466106768209E-2,6.5816274933151273E-2,6.5816275380034039E-2,6.5816275378989417E-2,6.5816275378991859E-2,6.5816275378991845E-2,6.5816275378991859E-2,6.5816275378991831E-2,6.5816275378991845E-2,6.5816275378991859E-2,6.5816275378991845E-2]
[null,null,null,133,{"$f":"VLOOKUP($D131,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},null,null,null,null,null,null,{"$f":"IFERROR(-L131/L62,0%)","v":0},0,7.9659375000000004E-2,8.7381750642594971E-2,6.576467323392185E-2,6.5816395996219065E-2,6.5816275097039981E-2,6.5816275379650943E-2,6.5816275378990305E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991845E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991845E-2]
[null,null,null,105,{"$f":"VLOOKUP($D132,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,null,null,null,null,null,{"$f":"IFERROR(-L132/L63,0%)","v":0},0,7.4970000000000023E-2,7.8640735976130513E-2,6.57858799714124E-2,6.5816346428228284E-2,6.5816275212908906E-2,6.581627537938009E-2,6.5816275378990943E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991845E-2,6.5816275378991859E-2,6.5816275378991859E-2]
[null,null,null,104,{"$f":"VLOOKUP($D133,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},null,null,null,null,null,null,{"$f":"IFERROR(-L133/L64,0%)","v":0},0,0.11123809523809523,0.14769524217745392,7.3324900536957116E-2,7.3539590735392457E-2,7.3539020580696182E-2,7.3539022095211098E-2,7.3539022091188053E-2,7.3539022091198739E-2,7.3539022091198711E-2,7.3539022091198725E-2,7.3539022091198725E-2,7.3539022091198711E-2,7.3539022091198711E-2,7.3539022091198711E-2]
[null,null,null,106,{"$f":"VLOOKUP($D134,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},null,null,null,null,null,null,{"$f":"IFERROR(-L134/L65,0%)","v":0},0,8.7740740740740744E-2,0.10265632739231051,6.5726623519758332E-2,6.5816484926836477E-2,6.5816274889157894E-2,6.5816275380136874E-2,6.5816275378989167E-2,6.5816275378991845E-2,6.5816275378991831E-2,6.5816275378991859E-2,6.5816275378991845E-2,6.5816275378991859E-2,6.5816275378991845E-2,6.5816275378991845E-2]
[null,null,null,136,{"$f":"VLOOKUP($D135,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},null,null,null,null,null,null,{"$f":"IFERROR(-L135/L66,0%)","v":0},0,8.7611666666666671E-2,0.10241023833053542,6.5727246803477662E-2,6.5816483470142587E-2,6.5816274892563045E-2,6.5816275380128908E-2,6.5816275378989195E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991859E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991845E-2]
[null,null,null,142,{"$f":"VLOOKUP($D136,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},null,null,null,null,null,null,{"$f":"IFERROR(-L136/L67,0%)","v":0},0,7.6637333333333335E-2,8.173848051036646E-2,6.5778410663300119E-2,6.5816363887021279E-2,6.5816275172097663E-2,6.5816275379475486E-2,6.5816275378990721E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991859E-2]
[null,null,null,140,{"$f":"VLOOKUP($D137,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},null,null,null,null,null,null,{"$f":"IFERROR(-L137/L68,0%)","v":0},0,8.3029999999999993E-2,8.7872798455783732E-2,7.3500348639816915E-2,7.3539124816018292E-2,7.3539021818328568E-2,7.3539022091923548E-2,7.3539022091196796E-2,7.3539022091198725E-2,7.3539022091198711E-2,7.3539022091198725E-2,7.3539022091198711E-2,7.3539022091198725E-2,7.3539022091198711E-2,7.3539022091198725E-2]
[null,null,null,134,{"$f":"VLOOKUP($D138,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,null,null,null,null,null,{"$f":"IFERROR(-L138/L69,0%)","v":0},0,0.10538235294117647,0.13695946345793469,6.5636263983411908E-2,6.58166960880813E-2,6.5816274395552321E-2,6.5816275381290729E-2,6.5816275378986475E-2,6.5816275378991873E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991859E-2]
[null,null,null,135,{"$f":"VLOOKUP($D139,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,null,null,null,null,null,{"$f":"IFERROR(-L139/L70,0%)","v":0},0,0.10314285714285715,0.132530105129022,6.5648333374954279E-2,6.5816667885477603E-2,6.5816274461478072E-2,6.5816275381136588E-2,6.5816275378986835E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991859E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991859E-2,6.5816275378991845E-2]
[null,null,null,147,{"$f":"VLOOKUP($D140,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},null,null,null,null,null,null,{"$f":"IFERROR(-L140/L71,0%)","v":0},0,8.3029999999999993E-2,8.7872798455783732E-2,7.3500348639816915E-2,7.3539124816018292E-2,7.3539021818328568E-2,7.3539022091923548E-2,7.3539022091196796E-2,7.3539022091198725E-2,7.3539022091198711E-2,7.3539022091198725E-2,7.3539022091198711E-2,7.3539022091198725E-2,7.3539022091198711E-2,7.3539022091198725E-2]
[null,null,null,151,{"$f":"VLOOKUP($D141,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},null,null,null,null,null,null,{"$f":"IFERROR(-L141/L72,0%)","v":0},0,0.15,0.23905882352941177,7.3003710575139144E-2,7.3540443229374114E-2,7.35390183161935E-2,7.3539022101226342E-2,7.3539022091172079E-2,7.353902209119878E-2,7.3539022091198711E-2,7.3539022091198711E-2,7.3539022091198711E-2,7.3539022091198711E-2,7.3539022091198711E-2,7.3539022091198697E-2]
[null,null,null,146,{"$f":"VLOOKUP($D142,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},null,null,null,null,null,null,{"$f":"IFERROR(-L142/L73,0%)","v":0},0,0.15,0.23905882352941174,7.3003710575139144E-2,7.35404432293741E-2,7.3539018316193486E-2,7.3539022101226315E-2,7.3539022091172065E-2,7.353902209119878E-2,7.3539022091198697E-2,7.3539022091198711E-2,7.3539022091198697E-2,7.3539022091198697E-2,7.3539022091198697E-2,7.3539022091198697E-2]
[null,null,null,150,{"$f":"VLOOKUP($D143,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},null,null,null,null,null,null,{"$f":"IFERROR(-L143/L74,0%)","v":0},0,8.3030000000000007E-2,8.7872798455783732E-2,7.3500348639816915E-2,7.3539124816018278E-2,7.3539021818328568E-2,7.3539022091923548E-2,7.3539022091196796E-2,7.3539022091198711E-2,7.3539022091198725E-2,7.3539022091198711E-2,7.3539022091198711E-2,7.3539022091198711E-2,7.3539022091198725E-2,7.3539022091198711E-2]
[null,null,null,3,{"$f":"VLOOKUP($D144,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},null,null,null,null,null,null,{"$f":"IFERROR(-L144/L75,0%)","v":0},0,9.0060000000000001E-2,0.10243470998087785,7.3459794818991467E-2,7.3539232526283541E-2,7.3539021532215407E-2,7.3539022092683551E-2,7.353902209119477E-2,7.3539022091198725E-2,7.3539022091198725E-2,7.3539022091198711E-2,7.3539022091198711E-2,7.3539022091198711E-2,7.3539022091198725E-2,7.3539022091198725E-2]
[null,null,null,37,{"$f":"VLOOKUP($D145,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(-L145/L76,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,{"$f":"VLOOKUP($D146,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(-L146/L77,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,{"$f":"VLOOKUP($D147,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(-L147/L78,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,36,{"$f":"VLOOKUP($D148,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(-L148/L79,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,{"$f":"VLOOKUP($D149,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(-L149/L80,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,95,{"$f":"VLOOKUP($D150,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(-L150/L81,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,128,{"$f":"VLOOKUP($D151,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(-L151/L82,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,137,{"$f":"VLOOKUP($D152,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(-L152/L83,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,92,{"$f":"VLOOKUP($D153,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(-L153/L84,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,34,{"$f":"VLOOKUP($D154,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(-L154/L85,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,33,{"$f":"VLOOKUP($D155,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(-L155/L86,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,46,{"$f":"VLOOKUP($D156,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(-L156/L87,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,50,{"$f":"VLOOKUP($D157,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(-L157/L88,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,90,{"$f":"VLOOKUP($D158,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(-L158/L89,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,52,{"$f":"VLOOKUP($D159,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(-L159/L90,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,88,{"$f":"VLOOKUP($D160,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(-L160/L91,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,91,{"$f":"VLOOKUP($D161,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(-L161/L92,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,108,{"$f":"VLOOKUP($D162,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(-L162/L93,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,145,{"$f":"VLOOKUP($D163,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(-L163/L94,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,144,{"$f":"VLOOKUP($D164,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(-L164/L95,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,{"$f":"VLOOKUP($D165,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(-L165/L96,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,{"$f":"VLOOKUP($D166,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(-L166/L97,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,{"$f":"VLOOKUP($D167,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(-L167/L98,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,{"$f":"VLOOKUP($D168,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(-L168/L99,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,{"$f":"VLOOKUP($D169,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(-L169/L100,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,{"$f":"VLOOKUP($D170,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(-L170/L101,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,{"$f":"VLOOKUP($D171,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(-L171/L102,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,{"$f":"VLOOKUP($D172,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR(-L172/L103,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Number of units EoP",null,null,null,null,null,null,2024,{"$f":"L243+1","v":2025},{"$f":"M243+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,{"$f":"'Assumptions_Asset level'!$M$7","v":13},"Total",null,null,null,null,null,null,{"$f":"SUM(L245:L310)","v":1264},{"$f":"SUM(M245:M310)","v":1264},{"$f":"SUM(N245:N310)","v":1148.3012500000002},{"$f":"SUM(O245:O310)","v":1023.3551795199998},{"$f":"SUM(P245:P310)","v":953.01666006152004},{"$f":"SUM(Q245:Q310)","v":887.42814026638814},{"$f":"SUM(R245:R310)","v":826.36729581378847},{"$f":"SUM(S245:S310)","v":769.52039350429186},{"$f":"SUM(T245:T310)","v":716.595737141207},{"$f":"SUM(U245:U310)","v":667.32188364811861},{"$f":"SUM(V245:V310)","v":621.44623305705261},{"$f":"SUM(W245:W310)","v":578.73371642223447},{"$f":"SUM(X245:X310)","v":538.96557537942726},{"$f":"SUM(Y245:Y310)","v":501.93822692885271},{"$f":"SUM(Z245:Z310)","v":467.46220747236424},{"$f":"SUM(AA245:AA310)","v":435.36119055488717}]
[null,null,null,117,{"$f":"VLOOKUP($D245,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},null,{"$f":"Engine!F34","v":1},null,null,null,null,{"$f":"VLOOKUP($D245,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G245","v":67},{"$f":"M107+M38","v":67},60.906039999999997,54.553296959999997,50.54611216224,46.828989154978558,43.385231114930093,40.194723645468756,37.238842975355169,34.500334879139842,31.963213990309022,29.612670490569975,27.43498366118456,25.417441791653033,23.548267978234904,21.816551379174019]
[null,null,null,24,{"$f":"VLOOKUP($D246,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,{"$f":"Engine!F35","v":1},null,null,null,null,{"$f":"VLOOKUP($D246,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G246","v":10},{"$f":"M108+M39","v":10},9.1125399999999992,8.1595932799999993,7.6233305185599995,7.1215896135891192,6.6528731141229214,6.2150057851742844,5.8059572529352437,5.4238307715374026,5.0668544318688475,4.7333729452757023,4.4218399680379665,4.1308109310197469,3.8589363412452018,3.6049555243398084]
[null,null,null,48,{"$f":"VLOOKUP($D247,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},null,{"$f":"Engine!F36","v":1},null,null,null,null,{"$f":"VLOOKUP($D247,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G247","v":20},{"$f":"M109+M40","v":20},18.198799999999999,16.334611199999998,15.134674012799998,14.021681701363198,12.990540948808778,12.035229270978419,11.150170279747343,10.330197661224375,9.5705250272091469,8.866717975808843,8.2146682067094083,7.6105695399843372,7.0508956984568254,6.5323797239252706]
[null,null,null,27,{"$f":"VLOOKUP($D248,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,{"$f":"Engine!F37","v":1},null,null,null,null,{"$f":"VLOOKUP($D248,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G248","v":26},{"$f":"M110+M41","v":26},23.665379999999999,21.14315616,19.753698916320001,18.453579428576642,17.239033573222724,16.104424592277876,15.044491348492356,14.054318962963123,13.129316035832556,12.265193356080387,11.457944012580018,10.70382481417098,9.999338932593016,9.341219687797599]
[null,null,null,43,{"$f":"VLOOKUP($D249,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},null,{"$f":"Engine!F38","v":1},null,null,null,null,{"$f":"VLOOKUP($D249,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G249","v":47},{"$f":"M111+M42","v":47},42.767179999999996,38.386336319999998,35.566483930079997,32.950951998203514,30.52777122970063,28.282788786799287,26.202900157406258,24.275964503877283,22.490733813941496,20.836787243150784,19.30447028576711,17.884838418963191,16.569604891373537,15.351092351224384]
[null,null,null,86,{"$f":"VLOOKUP($D250,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},null,{"$f":"Engine!F39","v":1},null,null,null,null,{"$f":"VLOOKUP($D250,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G250","v":18},{"$f":"M112+M43","v":18},16.378920000000001,14.701150080000001,13.621206611520002,12.619513531226881,11.691486853927904,10.83170634388058,10.035153251772611,9.2971778951019406,8.613472524488234,7.9800461782279601,7.3932013860384682,6.8495125859859041,6.3458061286111427,5.8791417515327433]
[null,null,null,29,{"$f":"VLOOKUP($D251,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},null,{"$f":"Engine!F40","v":1},null,null,null,null,{"$f":"VLOOKUP($D251,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G251","v":31},{"$f":"M113+M44","v":31},28.459859999999999,25.85108352,24.151267955039998,22.56171794447808,21.076789710881851,19.68959391514862,18.393698179928712,17.183093475280462,16.052166263248445,14.995672468037123,14.008713159387625,13.086711836384062,12.225393206355097,11.420763360469174]
[null,null,null,54,{"$f":"VLOOKUP($D252,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},null,{"$f":"Engine!F41","v":1},null,null,null,null,{"$f":"VLOOKUP($D252,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G252","v":26},{"$f":"M114+M45","v":26},23.86956,21.681553919999999,20.255902155839998,18.922731179239676,17.677307499449292,16.51385296109239,15.426972667036983,14.411626785719097,13.463107188530953,12.577015618353716,11.749243294970267,10.97595186277373,10.253555592426856,9.5787047539418886]
[null,null,null,39,{"$f":"VLOOKUP($D253,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},null,{"$f":"Engine!F42","v":1},null,null,null,null,{"$f":"VLOOKUP($D253,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G253","v":43},{"$f":"M115+M46","v":43},39.408520000000003,35.678488640000005,33.332744793280007,31.138902264162567,29.089455709577805,27.174896081945406,25.386345638020657,23.715510922642419,22.154644325004298,20.696508153186198,19.334341073192544,18.06182675684795,16.873064593171602,15.762542327419903]
[null,null,null,124,{"$f":"VLOOKUP($D254,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,{"$f":"Engine!F43","v":1},null,null,null,null,{"$f":"VLOOKUP($D254,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G254","v":18},{"$f":"M116+M47","v":18},16.45702,14.83084064,13.85591579728,12.943968437970559,12.092044652415012,11.296191311664252,10.552718073562009,9.8581774748355873,9.2093489514168336,8.6032239047691537,8.0369917511057416,7.5080268887962802,7.0138765235303886,6.5522492947834667]
[null,null,null,77,{"$f":"VLOOKUP($D255,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},null,{"$f":"Engine!F44","v":1},null,null,null,null,{"$f":"VLOOKUP($D255,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G255","v":18},{"$f":"M117+M48","v":18},16.378920000000001,14.701150080000001,13.621206611520002,12.619513531226881,11.691486853927904,10.83170634388058,10.035153251772611,9.2971778951019406,8.613472524488234,7.9800461782279601,7.3932013860384682,6.8495125859859041,6.3458061286111427,5.8791417515327433]
[null,null,null,129,{"$f":"VLOOKUP($D256,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},null,{"$f":"Engine!F45","v":1},null,null,null,null,{"$f":"VLOOKUP($D256,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G256","v":31},{"$f":"M118+M49","v":31},28.20814,25.31864736,23.458744719839999,21.73360663711296,20.135338470653611,18.654605370016554,17.282763933608386,16.011806374897787,14.834313792174182,13.74341286250371,12.732735720399585,11.796382786975725,10.92888833260808,10.125188572084172]
[null,null,null,89,{"$f":"VLOOKUP($D257,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},null,{"$f":"Engine!F46","v":1},null,null,null,null,{"$f":"VLOOKUP($D257,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G257","v":21},{"$f":"M119+M50","v":21},19.108740000000001,17.151341760000001,15.891407713440001,14.722765786431362,13.640067996249222,12.636990734527345,11.707678793734715,10.846707544285598,10.049051278569607,9.3100538745992871,8.6254016170448793,7.991098016983555,7.4034404833796668,6.8589987101215346]
[null,null,null,70,{"$f":"VLOOKUP($D258,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},null,{"$f":"Engine!F47","v":1},null,null,null,null,{"$f":"VLOOKUP($D258,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G258","v":22},{"$f":"M120+M51","v":22},20.197320000000001,18.345930240000001,17.13960951648,16.011541767048961,14.95772173030325,13.973260197847409,13.053592256723604,12.194453434070008,11.391859928756963,10.642090138606992,9.9416674034363801,9.2873438838854643,8.6760855012842626,8.1050578687200598]
[null,null,null,59,{"$f":"VLOOKUP($D259,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},null,{"$f":"Engine!F48","v":1},null,null,null,null,{"$f":"VLOOKUP($D259,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G259","v":20},{"$f":"M121+M52","v":20},18.3612,16.678118399999999,15.5814631968,14.555947060953599,13.597928845730227,12.702963816224917,11.866902051566912,11.08586675824546,10.356236298869966,9.6746273987336284,9.0378794576694368,8.4430398944413323,7.8873504557129674,7.3682344261091464]
[null,null,null,130,{"$f":"VLOOKUP($D260,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,{"$f":"Engine!F49","v":1},null,null,null,null,{"$f":"VLOOKUP($D260,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G260","v":28},{"$f":"M122+M53","v":28},25.365380000000002,22.452036160000002,20.977043076320001,19.596406300896639,18.306643840311359,17.101768728024016,15.976194007952618,14.924700423617008,13.942412230587275,13.024774587771519,12.167532436753454,11.366710771213274,10.618596204941749,9.9197197529789847]
[null,null,null,127,{"$f":"VLOOKUP($D261,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,{"$f":"Engine!F50","v":1},null,null,null,null,{"$f":"VLOOKUP($D261,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G261","v":25},{"$f":"M123+M54","v":25},22.679259999999999,20.129784319999999,18.807224676639997,17.569398158641278,16.413045822194015,15.332800278528449,14.32365247306579,13.380923017465514,12.500240503322914,11.677521232052586,10.908950278899788,10.190963803247989,9.520232523196082,8.8936462777773748]
[null,null,null,71,{"$f":"VLOOKUP($D262,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},null,{"$f":"Engine!F51","v":1},null,null,null,null,{"$f":"VLOOKUP($D262,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G262","v":46},{"$f":"M124+M55","v":46},42.551380000000002,39.205108160000002,36.625965620320002,34.215378378784642,31.963449618892739,29.859734416700753,27.894477913587643,26.058567273673752,24.343489434007655,22.741291629733428,21.244544517356932,19.846307725101315,18.540097670609832,17.319857496767568]
[null,null,null,74,{"$f":"VLOOKUP($D263,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,{"$f":"Engine!F52","v":1},null,null,null,null,{"$f":"VLOOKUP($D263,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G263","v":2},{"$f":"M125+M56","v":2},1.83612,1.6678118399999999,1.5581463196799998,1.4555947060953598,1.3597928845730225,1.2702963816224915,1.186690205156691,1.108586675824546,1.0356236298869965,0.96746273987336284,0.90378794576694366,0.8443039894441331,0.78873504557129659,0.73682344261091448]
[null,null,null,98,{"$f":"VLOOKUP($D264,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},null,{"$f":"Engine!F53","v":1},null,null,null,null,{"$f":"VLOOKUP($D264,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G264","v":18},{"$f":"M126+M57","v":18},16.378920000000001,14.701150080000001,13.621206611520002,12.619513531226881,11.691486853927904,10.83170634388058,10.035153251772611,9.2971778951019406,8.613472524488234,7.9800461782279601,7.3932013860384682,6.8495125859859041,6.3458061286111427,5.8791417515327433]
[null,null,null,114,{"$f":"VLOOKUP($D265,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,{"$f":"Engine!F54","v":1},null,null,null,null,{"$f":"VLOOKUP($D265,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G265","v":42},{"$f":"M127+M58","v":42},38.422399999999996,34.665116799999993,32.386270553599992,30.254720994227192,28.263467958549086,26.403271768195971,24.665506762594084,23.042114977144806,21.525568792494649,20.10883602915839,18.78534733951231,17.548965745924956,16.393958183774664,15.314968917399675]
[null,null,null,118,{"$f":"VLOOKUP($D266,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},null,{"$f":"Engine!F55","v":1},null,null,null,null,{"$f":"VLOOKUP($D266,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G266","v":23},{"$f":"M128+M59","v":23},20.868680000000001,18.617152320000002,17.249829334080001,15.981289411979521,14.80604102755078,13.717219249316233,12.708468359911016,11.77390002444622,10.908058930448904,10.105890943790525,9.3627136064238687,8.6741888036874961,8.0362974416298929,7.4453159865384286]
[null,null,null,115,{"$f":"VLOOKUP($D267,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},null,{"$f":"Engine!F56","v":1},null,null,null,null,{"$f":"VLOOKUP($D267,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G267","v":20},{"$f":"M129+M60","v":20},18.225079999999998,16.319186559999999,15.246661037119999,14.243179227178238,13.305746228245843,12.430011570348569,11.611914505870487,10.847661543074805,10.133708863737695,9.4667458905514046,8.8436799360759331,8.2616218620394939,7.7178726824904036,7.2099110486796167]
[null,null,null,112,{"$f":"VLOOKUP($D268,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},null,{"$f":"Engine!F57","v":1},null,null,null,null,{"$f":"VLOOKUP($D268,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G268","v":66},{"$f":"M130+M61","v":66},60.319719999999997,54.319927039999996,50.749224230079996,47.409089633596153,44.288799955940974,41.37387610178952,38.650801678777952,36.1069498718687,33.730524916006338,31.510507399456518,29.436603167122129,27.499195586852714,25.68930095740766,23.998526851301119]
[null,null,null,133,{"$f":"VLOOKUP($D269,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},null,{"$f":"Engine!F58","v":1},null,null,null,null,{"$f":"VLOOKUP($D269,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G269","v":32},{"$f":"M131+M62","v":32},29.450900000000001,26.877428800000001,25.109843477600002,23.4572040758752,21.913338279409992,20.471083972724898,19.123753472669602,17.865099247832429,16.689284956064071,15.590858381517293,14.564726152884488,13.606130125586638,12.71062531839863,11.874059302203721]
[null,null,null,105,{"$f":"VLOOKUP($D270,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,{"$f":"Engine!F59","v":1},null,null,null,null,{"$f":"VLOOKUP($D270,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G270","v":50},{"$f":"M132+M63","v":50},46.2515,42.614248000000003,39.810832196,37.190628672591998,34.74288002053558,32.456233061631245,30.320084688682211,28.324529645297549,26.460314602182226,24.71879524971024,23.091896214518396,21.572073614240555,20.152280076749815,18.825932061703877]
[null,null,null,104,{"$f":"VLOOKUP($D271,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},null,{"$f":"Engine!F60","v":1},null,null,null,null,{"$f":"VLOOKUP($D271,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G271","v":21},{"$f":"M133+M64","v":21},18.664000000000001,15.907416000000001,14.741006304000001,13.656958733376001,12.652639364012545,11.72217663825969,10.860139231501902,10.06149521264299,9.3215826939299475,8.636082618276097,8.0009935478292746,7.4126083065639197,6.8674923405541124,6.3624636696109658]
[null,null,null,106,{"$f":"VLOOKUP($D272,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},null,{"$f":"Engine!F61","v":1},null,null,null,null,{"$f":"VLOOKUP($D272,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G272","v":54},{"$f":"M134+M65","v":54},49.262,44.204943999999998,41.299502287999999,38.581314218175997,36.04203583600755,33.669883280164115,31.453856970218411,29.383681258135095,27.449756800801154,25.643116048113271,23.955381660715204,22.378727664524721,20.905843161924899,19.529898431349636]
[null,null,null,136,{"$f":"VLOOKUP($D273,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},null,{"$f":"Engine!F62","v":1},null,null,null,null,{"$f":"VLOOKUP($D273,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G273","v":36},{"$f":"M135+M66","v":36},32.845979999999997,29.482215359999998,27.544430514719998,25.731552959053438,24.037997996087832,22.455906500390327,20.977942374275806,19.597252342085849,18.307434185267532,17.102507055447195,15.976883741414731,14.925344761391642,13.943014160449497,13.025336900852171]
[null,null,null,142,{"$f":"VLOOKUP($D274,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},null,{"$f":"Engine!F63","v":1},null,null,null,null,{"$f":"VLOOKUP($D274,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G274","v":45},{"$f":"M136+M67","v":45},41.551319999999997,38.154978239999998,35.645204412479998,33.299166668040961,31.107539551615634,29.060157162108574,27.147525855770485,25.360776818188793,23.691624947297726,22.132330435590585,20.675662880862912,19.314867759052838,18.043635103714205,16.856070246890106]
[null,null,null,140,{"$f":"VLOOKUP($D275,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},null,{"$f":"Engine!F64","v":1},null,null,null,null,{"$f":"VLOOKUP($D275,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G275","v":74},{"$f":"M137+M68","v":74},67.855779999999996,61.893102719999995,57.343938091679995,53.126915070913917,49.220013704373493,45.60042202920279,42.247011586229348,39.140207667902501,36.261875071558514,33.595212239602887,31.12465318455622,28.835776626436243,26.715221812087876,24.750610525077473]
[null,null,null,134,{"$f":"VLOOKUP($D276,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,{"$f":"Engine!F65","v":1},null,null,null,null,{"$f":"VLOOKUP($D276,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G276","v":68},{"$f":"M138+M69","v":68},60.834000000000003,52.502208000000003,49.056159216000005,45.827444893632006,42.811253205665665,39.993575975263411,37.361347765485057,34.90236301242161,32.60521947701853,30.459265373126609,28.454549975487119,26.581777478515171,24.832263891926132,23.197896773331326]
[null,null,null,135,{"$f":"VLOOKUP($D277,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,{"$f":"Engine!F66","v":1},null,null,null,null,{"$f":"VLOOKUP($D277,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G277","v":49},{"$f":"M139+M70","v":49},43.945999999999998,38.121831999999998,35.619197264,33.274860387327998,31.084833043408253,29.03894511164664,27.12770990346322,25.34226507805548,23.674331580950771,22.116175254205352,20.660570973344527,19.300769144675677,18.030464407623352,16.843766396960103]
[null,null,null,147,{"$f":"VLOOKUP($D278,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},null,{"$f":"Engine!F67","v":1},null,null,null,null,{"$f":"VLOOKUP($D278,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G278","v":37},{"$f":"M140+M71","v":37},33.927889999999998,30.946551359999997,28.671969045839997,26.563457535456958,24.610006852186746,22.800211014601395,21.123505793114674,19.570103833951251,18.130937535779257,16.797606119801443,15.56232659227811,14.417888313218121,13.357610906043938,12.375305262538737]
[null,null,null,151,{"$f":"VLOOKUP($D279,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},null,{"$f":"Engine!F68","v":1},null,null,null,null,{"$f":"VLOOKUP($D279,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G279","v":16},{"$f":"M141+M72","v":16},13.6,10.348800000000001,9.5932992000000006,8.8878037248000012,8.2342033638912007,7.6286681007280137,7.0676633087423566,6.5479142605475973,6.0663870490899123,5.6202708778731276,5.2069616536266947,4.8240467855526168,4.469291102420887,4.1406238053079596]
[null,null,null,146,{"$f":"VLOOKUP($D280,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},null,{"$f":"Engine!F69","v":1},null,null,null,null,{"$f":"VLOOKUP($D280,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G280","v":62},{"$f":"M142+M73","v":62},52.7,40.101600000000005,37.174034400000004,34.440239433600006,31.907538035078407,29.561088890321056,27.387195321376634,25.373167759621943,23.507249815223414,21.778549651758372,20.176976407803444,18.693181294016391,17.318503021880936,16.044917245568342]
[null,null,null,150,{"$f":"VLOOKUP($D281,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},null,{"$f":"Engine!F70","v":1},null,null,null,null,{"$f":"VLOOKUP($D281,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G281","v":24},{"$f":"M143+M74","v":24},22.007280000000002,20.073438720000002,18.598033975680003,17.230350833809922,15.963247687904918,14.78932606352523,13.701733487425736,12.694121405806218,11.760608131316276,10.895744510141478,10.094482113910127,9.3521437707360793,8.664396263379853,8.0272250351602619]
[null,null,null,3,{"$f":"VLOOKUP($D282,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},null,{"$f":"Engine!F71","v":1},null,null,null,null,{"$f":"VLOOKUP($D282,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G282","v":8},{"$f":"M144+M75","v":8},7.2795199999999998,6.53384448,6.0538696051200001,5.60867268054528,5.1962163795235128,4.814091708391369,4.4600681118989387,4.1320790644897514,3.8282100108836596,3.5466871903235382,3.285867282683764,3.0442278159937355,2.8203582793827304,2.6129518895701085]
[null,null,null,37,{"$f":"VLOOKUP($D283,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"Engine!F72","v":0},null,null,null,null,{"$f":"VLOOKUP($D283,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G283","v":0},{"$f":"M145+M76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,{"$f":"VLOOKUP($D284,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"Engine!F73","v":0},null,null,null,null,{"$f":"VLOOKUP($D284,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G284","v":0},{"$f":"M146+M77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,{"$f":"VLOOKUP($D285,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"Engine!F74","v":0},null,null,null,null,{"$f":"VLOOKUP($D285,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G285","v":0},{"$f":"M147+M78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,36,{"$f":"VLOOKUP($D286,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"Engine!F75","v":0},null,null,null,null,{"$f":"VLOOKUP($D286,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G286","v":0},{"$f":"M148+M79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,{"$f":"VLOOKUP($D287,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"Engine!F76","v":0},null,null,null,null,{"$f":"VLOOKUP($D287,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G287","v":0},{"$f":"M149+M80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,95,{"$f":"VLOOKUP($D288,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"Engine!F77","v":0},null,null,null,null,{"$f":"VLOOKUP($D288,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G288","v":0},{"$f":"M150+M81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,128,{"$f":"VLOOKUP($D289,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"Engine!F78","v":0},null,null,null,null,{"$f":"VLOOKUP($D289,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G289","v":0},{"$f":"M151+M82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,137,{"$f":"VLOOKUP($D290,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"Engine!F79","v":0},null,null,null,null,{"$f":"VLOOKUP($D290,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G290","v":0},{"$f":"M152+M83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,92,{"$f":"VLOOKUP($D291,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"Engine!F80","v":0},null,null,null,null,{"$f":"VLOOKUP($D291,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G291","v":0},{"$f":"M153+M84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,34,{"$f":"VLOOKUP($D292,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"Engine!F81","v":0},null,null,null,null,{"$f":"VLOOKUP($D292,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G292","v":0},{"$f":"M154+M85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,33,{"$f":"VLOOKUP($D293,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"Engine!F82","v":0},null,null,null,null,{"$f":"VLOOKUP($D293,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G293","v":0},{"$f":"M155+M86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,46,{"$f":"VLOOKUP($D294,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"Engine!F83","v":0},null,null,null,null,{"$f":"VLOOKUP($D294,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G294","v":0},{"$f":"M156+M87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,50,{"$f":"VLOOKUP($D295,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"Engine!F84","v":0},null,null,null,null,{"$f":"VLOOKUP($D295,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G295","v":0},{"$f":"M157+M88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,90,{"$f":"VLOOKUP($D296,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"Engine!F85","v":0},null,null,null,null,{"$f":"VLOOKUP($D296,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G296","v":0},{"$f":"M158+M89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,52,{"$f":"VLOOKUP($D297,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"Engine!F86","v":0},null,null,null,null,{"$f":"VLOOKUP($D297,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G297","v":0},{"$f":"M159+M90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,88,{"$f":"VLOOKUP($D298,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"Engine!F87","v":0},null,null,null,null,{"$f":"VLOOKUP($D298,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G298","v":0},{"$f":"M160+M91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,91,{"$f":"VLOOKUP($D299,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"Engine!F88","v":0},null,null,null,null,{"$f":"VLOOKUP($D299,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G299","v":0},{"$f":"M161+M92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,108,{"$f":"VLOOKUP($D300,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"Engine!F89","v":0},null,null,null,null,{"$f":"VLOOKUP($D300,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G300","v":0},{"$f":"M162+M93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,145,{"$f":"VLOOKUP($D301,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"Engine!F90","v":0},null,null,null,null,{"$f":"VLOOKUP($D301,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G301","v":0},{"$f":"M163+M94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,144,{"$f":"VLOOKUP($D302,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"Engine!F91","v":0},null,null,null,null,{"$f":"VLOOKUP($D302,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G302","v":0},{"$f":"M164+M95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,{"$f":"VLOOKUP($D303,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"Engine!F92","v":0},null,null,null,null,{"$f":"VLOOKUP($D303,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G303","v":0},{"$f":"M165+M96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,{"$f":"VLOOKUP($D304,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"Engine!F93","v":0},null,null,null,null,{"$f":"VLOOKUP($D304,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G304","v":0},{"$f":"M166+M97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,{"$f":"VLOOKUP($D305,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"Engine!F94","v":0},null,null,null,null,{"$f":"VLOOKUP($D305,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G305","v":0},{"$f":"M167+M98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,{"$f":"VLOOKUP($D306,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"Engine!F95","v":0},null,null,null,null,{"$f":"VLOOKUP($D306,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G306","v":0},{"$f":"M168+M99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,{"$f":"VLOOKUP($D307,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"Engine!F96","v":0},null,null,null,null,{"$f":"VLOOKUP($D307,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G307","v":0},{"$f":"M169+M100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,{"$f":"VLOOKUP($D308,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"Engine!F97","v":0},null,null,null,null,{"$f":"VLOOKUP($D308,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G308","v":0},{"$f":"M170+M101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,{"$f":"VLOOKUP($D309,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"Engine!F98","v":0},null,null,null,null,{"$f":"VLOOKUP($D309,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G309","v":0},{"$f":"M171+M102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,{"$f":"VLOOKUP($D310,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"Engine!F99","v":0},null,null,null,null,{"$f":"VLOOKUP($D310,'Assumptions_Asset level'!$A$15:$M$101,$D$244,0)*G310","v":0},{"$f":"M172+M103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Vacancy"]
[]
[null,null,null,null,"Number of vacant units BoP",null,null,null,null,null,null,2024,{"$f":"L315+1","v":2025},{"$f":"M315+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(L317:L382)","v":184},{"$f":"SUM(M317:M382)","v":184},{"$f":"SUM(N317:N382)","v":328.51499999999999},{"$f":"SUM(O317:O382)","v":84.857250000000022},{"$f":"SUM(P317:P382)","v":34.44903750000001},{"$f":"SUM(Q317:Q382)","v":30.700655385600012},{"$f":"SUM(R317:R382)","v":28.590499801845606},{"$f":"SUM(S317:S382)","v":26.622844207991658},{"$f":"SUM(T317:T382)","v":24.791018874413652},{"$f":"SUM(U317:U382)","v":23.085611805128771},{"$f":"SUM(V317:V382)","v":21.497872114236216},{"$f":"SUM(W317:W382)","v":20.019656509443557},{"$f":"SUM(X317:X382)","v":18.64338699171158},{"$f":"SUM(Y317:Y382)","v":17.362011492667051},{"$f":"SUM(Z317:Z382)","v":16.168967261382829},{"$f":"SUM(AA317:AA382)","v":15.058146807865594}]
[null,null,null,117,{"$f":"VLOOKUP($D317,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},null,null,null,null,null,null,{"$f":"L662","v":1},{"$f":"L662","v":1},13.540000000000001,4.0409999999999986,1.8271812000000001,1.6365989088000001,1.5163833648672003,1.404869674649357,1.3015569334479029,1.2058417093640628,1.1171652892606552,1.0350100463741954,0.95889641970927086,0.88838011471709943,0.82304950983553704,0.76252325374959118]
[null,null,null,24,{"$f":"VLOOKUP($D318,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,null,null,null,null,null,1,{"$f":"L663","v":1},2.5300000000000002,0.67950000000000021,0.27337620000000024,0.24478779840000026,0.22869991555680025,0.21364768840767384,0.19958619342368791,0.1864501735552288,0.17417871758805759,0.16271492314612235,0.1520056329560657,0.14200118835827133,0.13265519904113926,0.12392432793059269]
[null,null,null,48,{"$f":"VLOOKUP($D319,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},null,null,null,null,null,null,0,{"$f":"L664","v":0},3.8,1.17,0.545964,0.49003833600000002,0.45404022038400005,0.42065045104089605,0.38971622846426346,0.36105687812935267,0.33450510839242037,0.30990592983673132,0.2871157508162745,0.2660015392742654,0.24644004620128235,0.22831708619953023]
[null,null,null,27,{"$f":"VLOOKUP($D320,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,null,null,null,null,null,3,{"$f":"L665","v":3},6.91,1.8165000000000004,0.70996140000000008,0.63429468480000006,0.59261096748960007,0.55360738285729938,0.51717100719668185,0.48313273776833637,0.45133474045477079,0.4216295688888938,0.39387948107497678,0.36795580068241168,0.34373832037740065,0.32111474442512949]
[null,null,null,43,{"$f":"VLOOKUP($D321,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},null,null,null,null,null,null,0,{"$f":"L666","v":0},8.93,2.7495000000000012,1.2830154,1.1515900896000002,1.0669945179024001,0.98852855994610567,0.91583313689101908,0.84848366360397875,0.78608700472218795,0.72827893511631869,0.67472201441824509,0.62510361729452324,0.57913410857301306,0.53654515256889546]
[null,null,null,86,{"$f":"VLOOKUP($D322,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},null,null,null,null,null,null,0,{"$f":"L667","v":0},3.42,1.0529999999999999,0.49136759999999957,0.44103450239999958,0.40863619834559961,0.37858540593680595,0.35074460561783666,0.32495119031641695,0.30105459755317787,0.27891533685305753,0.25840417573464636,0.23940138534683814,0.22179604158115337,0.20548537757957644]
[null,null,null,29,{"$f":"VLOOKUP($D323,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},null,null,null,null,null,null,0,{"$f":"L668","v":0},5.2700000000000005,1.7205000000000004,0.85379580000000066,0.77553250560000064,0.72453803865120059,0.67685153833434297,0.63230369132645614,0.59068781745445931,0.55181094539786202,0.51549280425841448,0.481564987897454,0.44987017404111435,0.42026139478162938,0.3926013550915225]
[null,null,null,54,{"$f":"VLOOKUP($D324,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},null,null,null,null,null,null,0,{"$f":"L669","v":0},4.42,1.4430000000000005,0.71608680000000025,0.65044661759999978,0.60767706467519966,0.56768193537719003,0.5303192249834785,0.49541558883277143,0.46280918001110927,0.43234880357157268,0.40389321565592834,0.37731046855061123,0.35247729884910778,0.32927855588321164]
[null,null,null,39,{"$f":"VLOOKUP($D325,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},null,null,null,null,null,null,1,{"$f":"L670","v":1},8.14,2.5109999999999992,1.1822555999999991,1.0703546591999993,0.99998234379839923,0.93416706792487614,0.87268367128733326,0.8152468824583613,0.76159036914061884,0.71146532767927162,0.66463932975012807,0.62089524459558498,0.58003023219577543,0.54185480270543762]
[null,null,null,124,{"$f":"VLOOKUP($D326,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,null,null,null,null,null,{"$f":"L671","v":1},{"$f":"L671","v":1},3.89,1.1235000000000008,0.49371060000000089,0.44492521920000089,0.41567747391840087,0.38831905313911763,0.36276133957245127,0.33888573934992844,0.31658154220686091,0.29574532424506828,0.27628046854250565,0.25809671714307525,0.24110975253317291,0.22524080666388907]
[null,null,null,77,{"$f":"VLOOKUP($D327,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},null,null,null,null,null,null,{"$f":"L672","v":0},{"$f":"L672","v":0},3.42,1.0529999999999999,0.49136759999999957,0.44103450239999958,0.40863619834559961,0.37858540593680595,0.35074460561783666,0.32495119031641695,0.30105459755317787,0.27891533685305753,0.25840417573464636,0.23940138534683814,0.22179604158115337,0.20548537757957644]
[null,null,null,129,{"$f":"VLOOKUP($D328,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},null,null,null,null,null,null,0,{"$f":"L673","v":0},5.89,1.8134999999999994,0.84624419999999978,0.75955942079999972,0.70376234159519968,0.65200819911338859,0.60406015411960856,0.5596381611004968,0.51848291800825175,0.48035419124693385,0.44502941376522565,0.41230238587511153,0.38198207161198777,0.35389148360927197]
[null,null,null,89,{"$f":"VLOOKUP($D329,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},null,null,null,null,null,null,0,{"$f":"L674","v":0},3.99,1.2285000000000004,0.57326220000000039,0.51454025280000038,0.47674223140320038,0.44168297359294117,0.409202039887477,0.37910972203582066,0.35123036381204176,0.32540122632856827,0.30147153835708873,0.27930161623797917,0.25876204851134693,0.23973294050950719]
[null,null,null,70,{"$f":"VLOOKUP($D330,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},null,null,null,null,null,null,0,{"$f":"L675","v":0},3.74,1.2209999999999992,0.60591959999999889,0.55037790719999891,0.51418828549439888,0.48034625301146772,0.44873165190909636,0.41919780593542116,0.39160776770170702,0.36583360302209911,0.34175579786270777,0.31926270415820862,0.29825002210309026,0.27862031651656283]
[null,null,null,59,{"$f":"VLOOKUP($D331,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},null,null,null,null,null,null,0,{"$f":"L676","v":0},3.4000000000000004,1.1100000000000012,0.55083600000000099,0.50034355200000091,0.46744389590400098,0.43667841182860895,0.40793786537190779,0.38108891448674853,0.35600706154700834,0.33257600274736482,0.31068708896609998,0.29023882196200984,0.27113638373008409,0.25329119683324097]
[null,null,null,130,{"$f":"VLOOKUP($D332,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,null,null,null,null,null,5,{"$f":"L677","v":5},8.91,2.1765000000000008,0.76096140000000023,0.67356108480000021,0.62931129228960025,0.58789218902689933,0.54919931520934095,0.51305306184072064,0.47928582023857874,0.44774101270851047,0.41827236691761843,0.39074323763314578,0.36502597310260382,0.34100132313639842]
[null,null,null,127,{"$f":"VLOOKUP($D333,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,null,null,null,null,null,4,{"$f":"L678","v":4},7.57,1.8855000000000004,0.68037780000000003,0.60389352960000009,0.56421674029919999,0.52708194475923842,0.4923913746658205,0.45998400835585357,0.42970957419197381,0.40142769052396554,0.37500721509968749,0.35032563696157765,0.32726850836699373,0.3057289140974398]
[null,null,null,71,{"$f":"VLOOKUP($D334,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},null,null,null,null,null,null,0,{"$f":"L679","v":0},3.91,1.9664999999999999,1.2765413999999999,1.1761532448000001,1.0987789686096001,1.0264613513635392,0.95890348856678209,0.89579203250102257,0.83683433740762925,0.78175701821021248,0.73030468302022966,0.68223874889200287,0.63733633552070745,0.59538923175303904]
[null,null,null,74,{"$f":"VLOOKUP($D335,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,null,null,null,null,null,0,{"$f":"L680","v":0},0.34,0.11099999999999999,5.5083599999999941E-2,5.0034355199999943E-2,4.6744389590399935E-2,4.3667841182860739E-2,4.0793786537190617E-2,3.8108891448674687E-2,3.5600706154700672E-2,3.3257600274736322E-2,3.1068708896609839E-2,2.9023882196200827E-2,2.7113638373008252E-2,2.5329119683323936E-2]
[null,null,null,98,{"$f":"VLOOKUP($D336,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},null,null,null,null,null,null,0,{"$f":"L681","v":0},3.42,1.0529999999999999,0.49136759999999957,0.44103450239999958,0.40863619834559961,0.37858540593680595,0.35074460561783666,0.32495119031641695,0.30105459755317787,0.27891533685305753,0.25840417573464636,0.23940138534683814,0.22179604158115337,0.20548537757957644]
[null,null,null,114,{"$f":"VLOOKUP($D337,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,null,null,null,null,null,2,{"$f":"L682","v":2},8.8000000000000007,2.580000000000001,1.1526720000000015,1.0399535040000012,0.97158811660800126,0.90764162982681729,0.84790403875647413,0.7920981530458806,0.73996520287782408,0.69126344931434569,0.64576706377484105,0.60326508087475317,0.56356042018537078,0.52646897237775026]
[null,null,null,118,{"$f":"VLOOKUP($D338,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},null,null,null,null,null,null,1,{"$f":"L683","v":1},5.18,1.4669999999999992,0.62606039999999907,0.55851456959999912,0.51749488002239907,0.47943868235938475,0.4441812308265225,0.41151657747948611,0.3812540507973296,0.35321700073338569,0.32724176791346621,0.30317672831371484,0.28088140819271518,0.26022566411062398]
[null,null,null,115,{"$f":"VLOOKUP($D339,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},null,null,null,null,null,null,2,{"$f":"L684","v":2},5.0600000000000005,1.3590000000000004,0.54675240000000047,0.48957559680000051,0.4573998311136005,0.42729537681534768,0.39917238684737583,0.37290034711045761,0.34835743517611517,0.3254298462922447,0.3040112659121314,0.28400237671654266,0.26531039808227852,0.24784865586118537]
[null,null,null,112,{"$f":"VLOOKUP($D340,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},null,null,null,null,null,null,4,{"$f":"L685","v":4},14.540000000000001,4.1609999999999996,1.8095916000000001,1.6295978112,1.5224767269024,1.4222726890078847,1.3286639986782303,1.2412162830536875,1.1595240503633406,1.0832084961560628,1.0119157474801921,0.94531522198369755,0.88309809501366587,0.82497586760558339]
[null,null,null,133,{"$f":"VLOOKUP($D341,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},null,null,null,null,null,null,2,{"$f":"L686","v":2},4.5500000000000007,1.6425000000000001,0.88352699999999995,0.80632286399999997,0.75329530432800007,0.70371612227625602,0.65740014838229976,0.61413251918174649,0.57371260418008763,0.53595297743497239,0.50067854868192163,0.46772575144551831,0.43694178458653415,0.40818390376759867]
[null,null,null,105,{"$f":"VLOOKUP($D342,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,null,null,null,null,null,0,{"$f":"L687","v":0},4.25,2.1375000000000002,1.3875449999999991,1.2784274399999991,1.194324965879999,1.115718860177759,1.0422864006160664,0.97368699184893648,0.90960254066046542,0.84973588935892552,0.79380943806546589,0.74156385749130627,0.692756886435551,0.64716220842721617]
[null,null,null,104,{"$f":"VLOOKUP($D343,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},null,null,null,null,null,null,10,{"$f":"L688","v":10},10,2.13,0.55991999999999997,0.47722248,0.44223018912000001,0.40970876200128004,0.37957918092037635,0.35166529914779066,0.32580417694505681,0.30184485637928926,0.27964748081789798,0.25908247854828248,0.24002980643487778,0.22237824919691715]
[null,null,null,106,{"$f":"VLOOKUP($D344,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},null,null,null,null,null,null,13,{"$f":"L689","v":13},13,3.5700000000000003,1.4778600000000019,1.3261483200000019,1.2389850686400019,1.1574394265452819,1.0812610750802285,1.0100964984049254,0.94361570910655423,0.8815104377440548,0.82349270402403663,0.76929348144340004,0.71866144982145808,0.671361829935744]
[null,null,null,136,{"$f":"VLOOKUP($D345,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},null,null,null,null,null,null,3,{"$f":"L690","v":3},8.61,2.3715000000000019,0.98537940000000157,0.88446646080000157,0.82633291544160159,0.77194658877160482,0.72113993988263658,0.67367719501171142,0.62933827122827579,0.58791757026257707,0.5492230255580276,0.51307521166341752,0.47930651224244358,0.44776034284175092]
[null,null,null,142,{"$f":"VLOOKUP($D346,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},null,null,null,null,null,null,1,{"$f":"L691","v":1},4.74,2.0610000000000008,1.2465396000000006,1.1446493472000006,1.0693561323744005,0.99897500004122941,0.93322618654846967,0.87180471486325783,0.81442577567311525,0.76082330454566438,0.71074874841893287,0.66396991306771869,0.62026988642588843,0.57944603277158624]
[null,null,null,140,{"$f":"VLOOKUP($D347,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},null,null,null,null,null,null,0,{"$f":"L692","v":0},7.03,3.2744999999999997,2.035673399999999,1.8567930815999989,1.7203181427503988,1.5938074521274166,1.4766004111312039,1.3680126608760828,1.2674103475868794,1.1742062300370741,1.0878562521467545,1.0078563671880856,0.93373959553668562,0.86507329879308636]
[null,null,null,134,{"$f":"VLOOKUP($D348,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,null,null,null,null,null,31,{"$f":"L693","v":31},31,6.6899999999999977,1.8250199999999976,1.5750662399999975,1.4716847764799976,1.3748233468089577,1.2843375961699675,1.1998072792578998,1.1208404329645492,1.0470708903726458,0.97815658431055341,0.91377796119379584,0.85363649926461105,0.79745332435545269]
[null,null,null,135,{"$f":"VLOOKUP($D349,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,null,null,null,null,null,21,{"$f":"L694","v":21},21,4.620000000000001,1.3183800000000012,1.1436549600000012,1.0685759179200014,0.99824581161984127,0.93254499130224888,0.87116835334940046,0.8138312971038979,0.76026795234166566,0.71022994742852441,0.66348525762616184,0.61981712920033671,0.57902307434027112]
[null,null,null,147,{"$f":"VLOOKUP($D350,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},null,null,null,null,null,null,0,{"$f":"L695","v":0},{"$f":"M695","v":3.5150000000000001},1.6372499999999999,1.0178366999999995,0.92839654079999945,0.86015907137519942,0.7969037260637083,0.73830020556560194,0.68400633043804138,0.63370517379343971,0.58710311501853707,0.54392812607337726,0.50392818359404279,0.46686979776834281,0.43253664939654318]
[null,null,null,151,{"$f":"VLOOKUP($D351,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},null,null,null,null,null,null,16,{"$f":"L696","v":16},16,2.4000000000000004,0.40800000000000036,0.31046400000000041,0.28779897600000037,0.26663411174400042,0.24702610091673641,0.22886004302184079,0.21202989926227109,0.19643742781642831,0.18199161147269774,0.16860812633619421,0.1562088496088011,0.14472140356657878]
[null,null,null,146,{"$f":"VLOOKUP($D352,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},null,null,null,null,null,null,62,{"$f":"L697","v":62},62,9.3000000000000043,1.5810000000000048,1.203048000000005,1.1152210320000049,1.033207183008005,0.95722614105235704,0.88683266670963656,0.8216158596413039,0.76119503278866318,0.70521749445670723,0.65335648955275605,0.60530929223410823,0.56079543882049654]
[null,null,null,150,{"$f":"VLOOKUP($D353,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},null,null,null,null,null,null,0,{"$f":"L698","v":0},2.2800000000000002,1.0620000000000005,0.66021840000000043,0.60220316160000054,0.55794101927040007,0.51691052501429768,0.47889743063714751,0.44367978190575691,0.41105200462277208,0.38082364217418652,0.3528182439394883,0.32687233530424431,0.3028344634173038,0.28056431312208235]
[null,null,null,3,{"$f":"VLOOKUP($D354,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},null,null,null,null,null,null,0,{"$f":"L699","v":0},1.52,0.46799999999999997,0.21838559999999999,0.19601533439999999,0.1816160881536,0.1682601804163584,0.15588649138570537,0.14442275125174095,0.13380204335696805,0.12396237193469242,0.11484630032650968,0.10640061570970603,9.8576018480512811E-2,9.132683447981195E-2]
[null,null,null,37,{"$f":"VLOOKUP($D355,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L700","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,{"$f":"VLOOKUP($D356,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L701","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,{"$f":"VLOOKUP($D357,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L702","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,36,{"$f":"VLOOKUP($D358,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L703","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,{"$f":"VLOOKUP($D359,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L704","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,95,{"$f":"VLOOKUP($D360,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L705","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,128,{"$f":"VLOOKUP($D361,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L706","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,137,{"$f":"VLOOKUP($D362,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L707","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,92,{"$f":"VLOOKUP($D363,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L708","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,34,{"$f":"VLOOKUP($D364,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L709","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,33,{"$f":"VLOOKUP($D365,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,46,{"$f":"VLOOKUP($D366,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L711","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,50,{"$f":"VLOOKUP($D367,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L712","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,90,{"$f":"VLOOKUP($D368,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L713","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,52,{"$f":"VLOOKUP($D369,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L714","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,88,{"$f":"VLOOKUP($D370,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L715","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,91,{"$f":"VLOOKUP($D371,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L716","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,108,{"$f":"VLOOKUP($D372,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L717","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,145,{"$f":"VLOOKUP($D373,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L718","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,144,{"$f":"VLOOKUP($D374,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L719","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,{"$f":"VLOOKUP($D375,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L720","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,{"$f":"VLOOKUP($D376,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L721","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,{"$f":"VLOOKUP($D377,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L722","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,{"$f":"VLOOKUP($D378,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L723","v":0},{"$f":"M723","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,{"$f":"VLOOKUP($D379,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L724","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,{"$f":"VLOOKUP($D380,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L725","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,{"$f":"VLOOKUP($D381,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L726","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,{"$f":"VLOOKUP($D382,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,0,{"$f":"L727","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Structural vacancy adjustment",null,null,null,null,null,null,2024,{"$f":"L384+1","v":2025},{"$f":"M384+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,{"$f":"'Assumptions_Asset level'!$O$7","v":15},"Total",null,null,null,null,null,null,{"$f":"SUM(L386:L451)","v":0},{"$f":"SUM(M386:M451)","v":0},{"$f":"SUM(N386:N451)","v":35.580000000000005},{"$f":"SUM(O386:O451)","v":-1.130962500000001},{"$f":"SUM(P386:P451)","v":-3.7483821144},{"$f":"SUM(Q386:Q451)","v":-2.1101555837543993},{"$f":"SUM(R386:R451)","v":-1.9676555938539553},{"$f":"SUM(S386:S451)","v":-1.8318253335779959},{"$f":"SUM(T386:T451)","v":-1.7054070692848882},{"$f":"SUM(U386:U451)","v":-1.5877396908925547},{"$f":"SUM(V386:V451)","v":-1.4782156047926458},{"$f":"SUM(W386:W451)","v":-1.3762695177319868},{"$f":"SUM(X386:X451)","v":-1.2813754990445352},{"$f":"SUM(Y386:Y451)","v":-1.1930442312842189},{"$f":"SUM(Z386:Z451)","v":-1.1108204535172341},{"$f":"SUM(AA386:AA451)","v":-1.034280583694656}]
[null,null,null,117,{"$f":"VLOOKUP($D386,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},null,null,null,null,{"$f":"VLOOKUP($D386,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0.03},null,null,null,{"$f":"MIN(N38-N317,$J386*N38)","v":2.0099999999999998},{"$f":"MIN(O38-O317,$J386*O38-SUM($M386:N386))","v":-0.18281879999999995},{"$f":"MIN(P38-P317,$J386*P38-SUM($M386:O386))","v":-0.19058229119999992},{"$f":"MIN(Q38-Q317,$J386*Q38-SUM($M386:P386))","v":-0.12021554393279987},{"$f":"MIN(R38-R317,$J386*R38-SUM($M386:Q386))","v":-0.1115136902178433},{"$f":"MIN(S38-S317,$J386*S38-SUM($M386:R386))","v":-0.10331274120145406},{"$f":"MIN(T38-T317,$J386*T38-SUM($M386:S386))","v":-9.5715224083840145E-2},{"$f":"MIN(U38-U317,$J386*U38-SUM($M386:T386))","v":-8.8676420103407594E-2},{"$f":"MIN(V38-V317,$J386*V38-SUM($M386:U386))","v":-8.2155242886459812E-2},{"$f":"MIN(W38-W317,$J386*W38-SUM($M386:V386))","v":-7.6113626664924494E-2},{"$f":"MIN(X38-X317,$J386*X38-SUM($M386:W386))","v":-7.051630499217143E-2},{"$f":"MIN(Y38-Y317,$J386*Y38-SUM($M386:X386))","v":-6.5330604881562393E-2},{"$f":"MIN(Z38-Z317,$J386*Z38-SUM($M386:Y386))","v":-6.0526256085945862E-2},{"$f":"MIN(AA38-AA317,$J386*AA38-SUM($M386:Z386))","v":-5.6075214402543816E-2}]
[null,null,null,24,{"$f":"VLOOKUP($D387,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,null,null,null,{"$f":"VLOOKUP($D387,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0.03},null,null,null,{"$f":"MIN(N39-N318,$J387*N39)","v":0.3},{"$f":"MIN(O39-O318,$J387*O39-SUM($M387:N387))","v":-2.6623800000000031E-2},{"$f":"MIN(P39-P318,$J387*P39-SUM($M387:O387))","v":-2.858840159999998E-2},{"$f":"MIN(Q39-Q318,$J387*Q39-SUM($M387:P387))","v":-1.6087882843200008E-2},{"$f":"MIN(R39-R318,$J387*R39-SUM($M387:Q387))","v":-1.5052227149126407E-2},{"$f":"MIN(S39-S318,$J387*S39-SUM($M387:R387))","v":-1.4061494983985928E-2},{"$f":"MIN(T39-T318,$J387*T39-SUM($M387:S387))","v":-1.3136019868459109E-2},{"$f":"MIN(U39-U318,$J387*U39-SUM($M387:T387))","v":-1.2271455967171219E-2},{"$f":"MIN(V39-V318,$J387*V39-SUM($M387:U387))","v":-1.1463794441935238E-2},{"$f":"MIN(W39-W318,$J387*W39-SUM($M387:V387))","v":-1.0709290190056647E-2},{"$f":"MIN(X39-X318,$J387*X39-SUM($M387:W387))","v":-1.0004444597794371E-2},{"$f":"MIN(Y39-Y318,$J387*Y39-SUM($M387:X387))","v":-9.3459893171320696E-3},{"$f":"MIN(Z39-Z318,$J387*Z39-SUM($M387:Y387))","v":-8.7308711105465731E-3},{"$f":"MIN(AA39-AA318,$J387*AA39-SUM($M387:Z387))","v":-8.1562376932363539E-3}]
[null,null,null,48,{"$f":"VLOOKUP($D388,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},null,null,null,null,{"$f":"VLOOKUP($D388,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0.03},null,null,null,0.6,{"$f":"MIN(O40-O319,$J388*O40-SUM($M388:N388))","v":-5.4036000000000084E-2},{"$f":"MIN(P40-P319,$J388*P40-SUM($M388:O388))","v":-5.5925663999999986E-2},{"$f":"MIN(Q40-Q319,$J388*Q40-SUM($M388:P388))","v":-3.599811561599997E-2},{"$f":"MIN(R40-R319,$J388*R40-SUM($M388:Q388))","v":-3.3389769343104003E-2},{"$f":"MIN(S40-S319,$J388*S40-SUM($M388:R388))","v":-3.0934222576632586E-2},{"$f":"MIN(T40-T319,$J388*T40-SUM($M388:S388))","v":-2.8659350334910794E-2},{"$f":"MIN(U40-U319,$J388*U40-SUM($M388:T388))","v":-2.6551769736932296E-2},{"$f":"MIN(V40-V319,$J388*V40-SUM($M388:U388))","v":-2.459917855568905E-2},{"$f":"MIN(W40-W319,$J388*W40-SUM($M388:V388))","v":-2.2790179020456824E-2},{"$f":"MIN(X40-X319,$J388*X40-SUM($M388:W388))","v":-2.1114211542009098E-2},{"$f":"MIN(Y40-Y319,$J388*Y40-SUM($M388:X388))","v":-1.9561493072983049E-2},{"$f":"MIN(Z40-Z319,$J388*Z40-SUM($M388:Y388))","v":-1.812296000175212E-2},{"$f":"MIN(AA40-AA319,$J388*AA40-SUM($M388:Z388))","v":-1.6790215245825357E-2}]
[null,null,null,27,{"$f":"VLOOKUP($D389,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,null,null,null,{"$f":"VLOOKUP($D389,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0.03},null,null,null,0.78,{"$f":"MIN(O41-O320,$J389*O41-SUM($M389:N389))","v":-7.0038600000000062E-2},{"$f":"MIN(P41-P320,$J389*P41-SUM($M389:O389))","v":-7.5666715200000012E-2},{"$f":"MIN(Q41-Q320,$J389*Q41-SUM($M389:P389))","v":-4.1683717310399993E-2},{"$f":"MIN(R41-R320,$J389*R41-SUM($M389:Q389))","v":-3.9003584632300692E-2},{"$f":"MIN(S41-S320,$J389*S41-SUM($M389:R389))","v":-3.6436375660617526E-2},{"$f":"MIN(T41-T320,$J389*T41-SUM($M389:S389))","v":-3.403826942834548E-2},{"$f":"MIN(U41-U320,$J389*U41-SUM($M389:T389))","v":-3.1797997313565585E-2},{"$f":"MIN(V41-V320,$J389*V41-SUM($M389:U389))","v":-2.9705171565876987E-2},{"$f":"MIN(W41-W320,$J389*W41-SUM($M389:V389))","v":-2.7750087813917024E-2},{"$f":"MIN(X41-X320,$J389*X41-SUM($M389:W389))","v":-2.5923680392565096E-2},{"$f":"MIN(Y41-Y320,$J389*Y41-SUM($M389:X389))","v":-2.421748030501103E-2},{"$f":"MIN(Z41-Z320,$J389*Z41-SUM($M389:Y389))","v":-2.2623575952271158E-2},{"$f":"MIN(AA41-AA320,$J389*AA41-SUM($M389:Z389))","v":-2.1134576447338904E-2}]
[null,null,null,43,{"$f":"VLOOKUP($D390,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},null,null,null,null,{"$f":"VLOOKUP($D390,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0.03},null,null,null,1.41,{"$f":"MIN(O42-O321,$J390*O42-SUM($M390:N390))","v":-0.12698460000000011},{"$f":"MIN(P42-P321,$J390*P42-SUM($M390:O390))","v":-0.13142531039999983},{"$f":"MIN(Q42-Q321,$J390*Q42-SUM($M390:P390))","v":-8.4595571697600125E-2},{"$f":"MIN(R42-R321,$J390*R42-SUM($M390:Q390))","v":-7.8465957956294408E-2},{"$f":"MIN(S42-S321,$J390*S42-SUM($M390:R390))","v":-7.2695423055086583E-2},{"$f":"MIN(T42-T321,$J390*T42-SUM($M390:S390))","v":-6.7349473287040329E-2},{"$f":"MIN(U42-U321,$J390*U42-SUM($M390:T390))","v":-6.2396658881790801E-2},{"$f":"MIN(V42-V321,$J390*V42-SUM($M390:U390))","v":-5.7808069605869261E-2},{"$f":"MIN(W42-W321,$J390*W42-SUM($M390:V390))","v":-5.3556920698073607E-2},{"$f":"MIN(X42-X321,$J390*X42-SUM($M390:W390))","v":-4.9618397123721403E-2},{"$f":"MIN(Y42-Y321,$J390*Y42-SUM($M390:X390))","v":-4.5969508721510177E-2},{"$f":"MIN(Z42-Z321,$J390*Z42-SUM($M390:Y390))","v":-4.2588956004117606E-2},{"$f":"MIN(AA42-AA321,$J390*AA42-SUM($M390:Z390))","v":-3.9457005827689573E-2}]
[null,null,null,86,{"$f":"VLOOKUP($D391,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},null,null,null,null,{"$f":"VLOOKUP($D391,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0.03},null,null,null,0.54,{"$f":"MIN(O43-O322,$J391*O43-SUM($M391:N391))","v":-4.863240000000002E-2},{"$f":"MIN(P43-P322,$J391*P43-SUM($M391:O391))","v":-5.0333097599999987E-2},{"$f":"MIN(Q43-Q322,$J391*Q43-SUM($M391:P391))","v":-3.2398304054399973E-2},{"$f":"MIN(R43-R322,$J391*R43-SUM($M391:Q391))","v":-3.0050792408793658E-2},{"$f":"MIN(S43-S322,$J391*S43-SUM($M391:R391))","v":-2.7840800318969294E-2},{"$f":"MIN(T43-T322,$J391*T43-SUM($M391:S391))","v":-2.5793415301419709E-2},{"$f":"MIN(U43-U322,$J391*U43-SUM($M391:T391))","v":-2.3896592763239077E-2},{"$f":"MIN(V43-V322,$J391*V43-SUM($M391:U391))","v":-2.2139260700120122E-2},{"$f":"MIN(W43-W322,$J391*W43-SUM($M391:V391))","v":-2.051116111841117E-2},{"$f":"MIN(X43-X322,$J391*X43-SUM($M391:W391))","v":-1.9002790387808222E-2},{"$f":"MIN(Y43-Y322,$J391*Y43-SUM($M391:X391))","v":-1.7605343765684761E-2},{"$f":"MIN(Z43-Z322,$J391*Z43-SUM($M391:Y391))","v":-1.6310664001576936E-2},{"$f":"MIN(AA43-AA322,$J391*AA43-SUM($M391:Z391))","v":-1.5111193721242838E-2}]
[null,null,null,29,{"$f":"VLOOKUP($D392,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},null,null,null,null,{"$f":"VLOOKUP($D392,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0.03},null,null,null,0.92999999999999994,{"$f":"MIN(O44-O323,$J392*O44-SUM($M392:N392))","v":-7.6204199999999944E-2},{"$f":"MIN(P44-P323,$J392*P44-SUM($M392:O392))","v":-7.8263294400000016E-2},{"$f":"MIN(Q44-Q323,$J392*Q44-SUM($M392:P392))","v":-5.0994466948800055E-2},{"$f":"MIN(R44-R323,$J392*R44-SUM($M392:Q392))","v":-4.7686500316857616E-2},{"$f":"MIN(S44-S323,$J392*S44-SUM($M392:R392))","v":-4.4547847007886832E-2},{"$f":"MIN(T44-T323,$J392*T44-SUM($M392:S392))","v":-4.1615873871996834E-2},{"$f":"MIN(U44-U323,$J392*U44-SUM($M392:T392))","v":-3.8876872056597289E-2},{"$f":"MIN(V44-V323,$J392*V44-SUM($M392:U392))","v":-3.6318141139447535E-2},{"$f":"MIN(W44-W323,$J392*W44-SUM($M392:V392))","v":-3.3927816360960483E-2},{"$f":"MIN(X44-X323,$J392*X44-SUM($M392:W392))","v":-3.1694813856339654E-2},{"$f":"MIN(Y44-Y323,$J392*Y44-SUM($M392:X392))","v":-2.9608779259484963E-2},{"$f":"MIN(Z44-Z323,$J392*Z44-SUM($M392:Y392))","v":-2.7660039690106886E-2},{"$f":"MIN(AA44-AA323,$J392*AA44-SUM($M392:Z392))","v":-2.583955890086892E-2}]
[null,null,null,54,{"$f":"VLOOKUP($D393,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},null,null,null,null,{"$f":"VLOOKUP($D393,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0.03},null,null,null,0.78,{"$f":"MIN(O45-O324,$J393*O45-SUM($M393:N393))","v":-6.3913200000000003E-2},{"$f":"MIN(P45-P324,$J393*P45-SUM($M393:O393))","v":-6.5640182400000024E-2},{"$f":"MIN(Q45-Q324,$J393*Q45-SUM($M393:P393))","v":-4.2769552924800114E-2},{"$f":"MIN(R45-R324,$J393*R45-SUM($M393:Q393))","v":-3.9995129298009635E-2},{"$f":"MIN(S45-S324,$J393*S45-SUM($M393:R393))","v":-3.7362710393711529E-2},{"$f":"MIN(T45-T324,$J393*T45-SUM($M393:S393))","v":-3.4903636150707074E-2},{"$f":"MIN(U45-U324,$J393*U45-SUM($M393:T393))","v":-3.2606408821662158E-2},{"$f":"MIN(V45-V324,$J393*V45-SUM($M393:U393))","v":-3.0460376439536585E-2},{"$f":"MIN(W45-W324,$J393*W45-SUM($M393:V393))","v":-2.8455587915644343E-2},{"$f":"MIN(X45-X324,$J393*X45-SUM($M393:W393))","v":-2.6582747105317106E-2},{"$f":"MIN(Y45-Y324,$J393*Y45-SUM($M393:X393))","v":-2.4833169701503455E-2},{"$f":"MIN(Z45-Z324,$J393*Z45-SUM($M393:Y393))","v":-2.3198742965896135E-2},{"$f":"MIN(AA45-AA324,$J393*AA45-SUM($M393:Z393))","v":-2.1671888110406157E-2}]
[null,null,null,39,{"$f":"VLOOKUP($D394,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},null,null,null,null,{"$f":"VLOOKUP($D394,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0.03},null,null,null,1.29,{"$f":"MIN(O46-O325,$J394*O46-SUM($M394:N394))","v":-0.10774440000000007},{"$f":"MIN(P46-P325,$J394*P46-SUM($M394:O394))","v":-0.11190094079999979},{"$f":"MIN(Q46-Q325,$J394*Q46-SUM($M394:P394))","v":-7.037231540160005E-2},{"$f":"MIN(R46-R325,$J394*R46-SUM($M394:Q394))","v":-6.5815275873523094E-2},{"$f":"MIN(S46-S325,$J394*S46-SUM($M394:R394))","v":-6.1483396637542875E-2},{"$f":"MIN(T46-T325,$J394*T46-SUM($M394:S394))","v":-5.7436788828971963E-2},{"$f":"MIN(U46-U325,$J394*U46-SUM($M394:T394))","v":-5.365651331774246E-2},{"$f":"MIN(V46-V325,$J394*V46-SUM($M394:U394))","v":-5.0125041461347219E-2},{"$f":"MIN(W46-W325,$J394*W46-SUM($M394:V394))","v":-4.6825997929143548E-2},{"$f":"MIN(X46-X325,$J394*X46-SUM($M394:W394))","v":-4.3744085154543089E-2},{"$f":"MIN(Y46-Y325,$J394*Y46-SUM($M394:X394))","v":-4.0865012399809553E-2},{"$f":"MIN(Z46-Z325,$J394*Z46-SUM($M394:Y394))","v":-3.8175429490337809E-2},{"$f":"MIN(AA46-AA325,$J394*AA46-SUM($M394:Z394))","v":-3.566286491029047E-2}]
[null,null,null,124,{"$f":"VLOOKUP($D395,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,null,null,null,{"$f":"VLOOKUP($D395,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0.03},null,null,null,0.54,{"$f":"MIN(O47-O326,$J395*O47-SUM($M395:N395))","v":-4.6289400000000036E-2},{"$f":"MIN(P47-P326,$J395*P47-SUM($M395:O395))","v":-4.87853808E-2},{"$f":"MIN(Q47-Q326,$J395*Q47-SUM($M395:P395))","v":-2.9247745281600013E-2},{"$f":"MIN(R47-R326,$J395*R47-SUM($M395:Q395))","v":-2.7358420779283243E-2},{"$f":"MIN(S47-S326,$J395*S47-SUM($M395:R395))","v":-2.5557713566666362E-2},{"$f":"MIN(T47-T326,$J395*T47-SUM($M395:S395))","v":-2.387560022252283E-2},{"$f":"MIN(U47-U326,$J395*U47-SUM($M395:T395))","v":-2.2304197143067306E-2},{"$f":"MIN(V47-V326,$J395*V47-SUM($M395:U395))","v":-2.0836217961792636E-2},{"$f":"MIN(W47-W326,$J395*W47-SUM($M395:V395))","v":-1.9464855702562622E-2},{"$f":"MIN(X47-X326,$J395*X47-SUM($M395:W395))","v":-1.8183751399430403E-2},{"$f":"MIN(Y47-Y326,$J395*Y47-SUM($M395:X395))","v":-1.6986964609902344E-2},{"$f":"MIN(Z47-Z326,$J395*Z47-SUM($M395:Y395))","v":-1.5868945869283835E-2},{"$f":"MIN(AA47-AA326,$J395*AA47-SUM($M395:Z395))","v":-1.4824510957976766E-2}]
[null,null,null,77,{"$f":"VLOOKUP($D396,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},null,null,null,null,{"$f":"VLOOKUP($D396,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0.03},null,null,null,0.54,{"$f":"MIN(O48-O327,$J396*O48-SUM($M396:N396))","v":-4.863240000000002E-2},{"$f":"MIN(P48-P327,$J396*P48-SUM($M396:O396))","v":-5.0333097599999987E-2},{"$f":"MIN(Q48-Q327,$J396*Q48-SUM($M396:P396))","v":-3.2398304054399973E-2},{"$f":"MIN(R48-R327,$J396*R48-SUM($M396:Q396))","v":-3.0050792408793658E-2},{"$f":"MIN(S48-S327,$J396*S48-SUM($M396:R396))","v":-2.7840800318969294E-2},{"$f":"MIN(T48-T327,$J396*T48-SUM($M396:S396))","v":-2.5793415301419709E-2},{"$f":"MIN(U48-U327,$J396*U48-SUM($M396:T396))","v":-2.3896592763239077E-2},{"$f":"MIN(V48-V327,$J396*V48-SUM($M396:U396))","v":-2.2139260700120122E-2},{"$f":"MIN(W48-W327,$J396*W48-SUM($M396:V396))","v":-2.051116111841117E-2},{"$f":"MIN(X48-X327,$J396*X48-SUM($M396:W396))","v":-1.9002790387808222E-2},{"$f":"MIN(Y48-Y327,$J396*Y48-SUM($M396:X396))","v":-1.7605343765684761E-2},{"$f":"MIN(Z48-Z327,$J396*Z48-SUM($M396:Y396))","v":-1.6310664001576936E-2},{"$f":"MIN(AA48-AA327,$J396*AA48-SUM($M396:Z396))","v":-1.5111193721242838E-2}]
[null,null,null,129,{"$f":"VLOOKUP($D397,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},null,null,null,null,{"$f":"VLOOKUP($D397,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0.03},null,null,null,0.92999999999999994,{"$f":"MIN(O49-O328,$J397*O49-SUM($M397:N397))","v":-8.3755799999999936E-2},{"$f":"MIN(P49-P328,$J397*P49-SUM($M397:O397))","v":-8.6684779200000062E-2},{"$f":"MIN(Q49-Q328,$J397*Q49-SUM($M397:P397))","v":-5.5797079204800037E-2},{"$f":"MIN(R49-R328,$J397*R49-SUM($M397:Q397))","v":-5.1754142481811094E-2},{"$f":"MIN(S49-S328,$J397*S49-SUM($M397:R397))","v":-4.794804499378047E-2},{"$f":"MIN(T49-T328,$J397*T49-SUM($M397:S397))","v":-4.4421993019111761E-2},{"$f":"MIN(U49-U328,$J397*U49-SUM($M397:T397))","v":-4.1155243092245053E-2},{"$f":"MIN(V49-V328,$J397*V49-SUM($M397:U397))","v":-3.8128726761317899E-2},{"$f":"MIN(W49-W328,$J397*W49-SUM($M397:V397))","v":-3.5324777481708203E-2},{"$f":"MIN(X49-X328,$J397*X49-SUM($M397:W397))","v":-3.2727027890114113E-2},{"$f":"MIN(Y49-Y328,$J397*Y49-SUM($M397:X397))","v":-3.032031426312376E-2},{"$f":"MIN(Z49-Z328,$J397*Z49-SUM($M397:Y397))","v":-2.8090588002715799E-2},{"$f":"MIN(AA49-AA328,$J397*AA49-SUM($M397:Z397))","v":-2.6024833631029365E-2}]
[null,null,null,89,{"$f":"VLOOKUP($D398,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},null,null,null,null,{"$f":"VLOOKUP($D398,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0.03},null,null,null,0.63,{"$f":"MIN(O50-O329,$J398*O50-SUM($M398:N398))","v":-5.6737799999999949E-2},{"$f":"MIN(P50-P329,$J398*P50-SUM($M398:O398))","v":-5.8721947200000013E-2},{"$f":"MIN(Q50-Q329,$J398*Q50-SUM($M398:P398))","v":-3.7798021396799997E-2},{"$f":"MIN(R50-R329,$J398*R50-SUM($M398:Q398))","v":-3.5059257810259203E-2},{"$f":"MIN(S50-S329,$J398*S50-SUM($M398:R398))","v":-3.2480933705464177E-2},{"$f":"MIN(T50-T329,$J398*T50-SUM($M398:S398))","v":-3.0092317851656336E-2},{"$f":"MIN(U50-U329,$J398*U50-SUM($M398:T398))","v":-2.7879358223778905E-2},{"$f":"MIN(V50-V329,$J398*V50-SUM($M398:U398))","v":-2.5829137483473485E-2},{"$f":"MIN(W50-W329,$J398*W50-SUM($M398:V398))","v":-2.3929687971479763E-2},{"$f":"MIN(X50-X329,$J398*X50-SUM($M398:W398))","v":-2.2169922119109564E-2},{"$f":"MIN(Y50-Y329,$J398*Y50-SUM($M398:X398))","v":-2.0539567726632235E-2},{"$f":"MIN(Z50-Z329,$J398*Z50-SUM($M398:Y398))","v":-1.902910800183974E-2},{"$f":"MIN(AA50-AA329,$J398*AA50-SUM($M398:Z398))","v":-1.7629726008116631E-2}]
[null,null,null,70,{"$f":"VLOOKUP($D399,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},null,null,null,null,{"$f":"VLOOKUP($D399,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0.03},null,null,null,0.65999999999999992,{"$f":"MIN(O51-O330,$J399*O51-SUM($M399:N399))","v":-5.4080399999999917E-2},{"$f":"MIN(P51-P330,$J399*P51-SUM($M399:O399))","v":-5.5541692799999987E-2},{"$f":"MIN(Q51-Q330,$J399*Q51-SUM($M399:P399))","v":-3.6189621705600028E-2},{"$f":"MIN(R51-R330,$J399*R51-SUM($M399:Q399))","v":-3.3842032482931161E-2},{"$f":"MIN(S51-S330,$J399*S51-SUM($M399:R399))","v":-3.1614601102371354E-2},{"$f":"MIN(T51-T330,$J399*T51-SUM($M399:S399))","v":-2.9533845973675199E-2},{"$f":"MIN(U51-U330,$J399*U51-SUM($M399:T399))","v":-2.7590038233714143E-2},{"$f":"MIN(V51-V330,$J399*V51-SUM($M399:U399))","v":-2.5774164679607914E-2},{"$f":"MIN(W51-W330,$J399*W51-SUM($M399:V399))","v":-2.4077805159391341E-2},{"$f":"MIN(X51-X330,$J399*X51-SUM($M399:W399))","v":-2.2493093704499145E-2},{"$f":"MIN(Y51-Y330,$J399*Y51-SUM($M399:X399))","v":-2.1012682055118359E-2},{"$f":"MIN(Z51-Z330,$J399*Z51-SUM($M399:Y399))","v":-1.9629705586527435E-2},{"$f":"MIN(AA51-AA330,$J399*AA51-SUM($M399:Z399))","v":-1.8337751478036068E-2}]
[null,null,null,59,{"$f":"VLOOKUP($D400,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},null,null,null,null,{"$f":"VLOOKUP($D400,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0.03},null,null,null,0.6,{"$f":"MIN(O52-O331,$J400*O52-SUM($M400:N400))","v":-4.9163999999999985E-2},{"$f":"MIN(P52-P331,$J400*P52-SUM($M400:O400))","v":-5.0492448000000079E-2},{"$f":"MIN(Q52-Q331,$J400*Q52-SUM($M400:P400))","v":-3.289965609599993E-2},{"$f":"MIN(R52-R331,$J400*R52-SUM($M400:Q400))","v":-3.0765484075392036E-2},{"$f":"MIN(S52-S331,$J400*S52-SUM($M400:R400))","v":-2.8740546456701155E-2},{"$f":"MIN(T52-T331,$J400*T52-SUM($M400:S400))","v":-2.6848950885159262E-2},{"$f":"MIN(U52-U331,$J400*U52-SUM($M400:T400))","v":-2.508185293974019E-2},{"$f":"MIN(V52-V331,$J400*V52-SUM($M400:U400))","v":-2.3431058799643523E-2},{"$f":"MIN(W52-W331,$J400*W52-SUM($M400:V400))","v":-2.188891378126484E-2},{"$f":"MIN(X52-X331,$J400*X52-SUM($M400:W400))","v":-2.0448267004090137E-2},{"$f":"MIN(Y52-Y331,$J400*Y52-SUM($M400:X400))","v":-1.9102438231925756E-2},{"$f":"MIN(Z52-Z331,$J400*Z52-SUM($M400:Y400))","v":-1.7845186896843113E-2},{"$f":"MIN(AA52-AA331,$J400*AA52-SUM($M400:Z400))","v":-1.6670683161850969E-2}]
[null,null,null,130,{"$f":"VLOOKUP($D401,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,null,null,null,{"$f":"VLOOKUP($D401,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0.03},null,null,null,0.84,{"$f":"MIN(O53-O332,$J401*O53-SUM($M401:N401))","v":-7.9038599999999959E-2},{"$f":"MIN(P53-P332,$J401*P53-SUM($M401:O401))","v":-8.7400315200000023E-2},{"$f":"MIN(Q53-Q332,$J401*Q53-SUM($M401:P401))","v":-4.4249792510399955E-2},{"$f":"MIN(R53-R332,$J401*R53-SUM($M401:Q401))","v":-4.1419103262700929E-2},{"$f":"MIN(S53-S332,$J401*S53-SUM($M401:R401))","v":-3.8692873817558371E-2},{"$f":"MIN(T53-T332,$J401*T53-SUM($M401:S401))","v":-3.6146253368620318E-2},{"$f":"MIN(U53-U332,$J401*U53-SUM($M401:T401))","v":-3.3767241602141895E-2},{"$f":"MIN(V53-V332,$J401*V53-SUM($M401:U401))","v":-3.1544807530068275E-2},{"$f":"MIN(W53-W332,$J401*W53-SUM($M401:V401))","v":-2.9468645790892034E-2},{"$f":"MIN(X53-X332,$J401*X53-SUM($M401:W401))","v":-2.7529129284472653E-2},{"$f":"MIN(Y53-Y332,$J401*Y53-SUM($M401:X401))","v":-2.5717264530541961E-2},{"$f":"MIN(Z53-Z332,$J401*Z53-SUM($M401:Y401))","v":-2.4024649966205402E-2},{"$f":"MIN(AA53-AA332,$J401*AA53-SUM($M401:Z401))","v":-2.2443436988145715E-2}]
[null,null,null,127,{"$f":"VLOOKUP($D402,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,null,null,null,{"$f":"VLOOKUP($D402,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0.03},null,null,null,0.75,{"$f":"MIN(O54-O333,$J402*O54-SUM($M402:N402))","v":-6.9622200000000078E-2},{"$f":"MIN(P54-P333,$J402*P54-SUM($M402:O402))","v":-7.6484270399999943E-2},{"$f":"MIN(Q54-Q333,$J402*Q54-SUM($M402:P402))","v":-3.9676789300800097E-2},{"$f":"MIN(R54-R333,$J402*R54-SUM($M402:Q402))","v":-3.7134795539961574E-2},{"$f":"MIN(S54-S333,$J402*S54-SUM($M402:R402))","v":-3.4690570093417916E-2},{"$f":"MIN(T54-T333,$J402*T54-SUM($M402:S402))","v":-3.2407366309966934E-2},{"$f":"MIN(U54-U333,$J402*U54-SUM($M402:T402))","v":-3.027443416387976E-2},{"$f":"MIN(V54-V333,$J402*V54-SUM($M402:U402))","v":-2.8281883668008267E-2},{"$f":"MIN(W54-W333,$J402*W54-SUM($M402:V402))","v":-2.6420475424278056E-2},{"$f":"MIN(X54-X333,$J402*X54-SUM($M402:W402))","v":-2.4681578138109839E-2},{"$f":"MIN(Y54-Y333,$J402*Y54-SUM($M402:X402))","v":-2.305712859458392E-2},{"$f":"MIN(Z54-Z333,$J402*Z54-SUM($M402:Y402))","v":-2.153959426955393E-2},{"$f":"MIN(AA54-AA333,$J402*AA54-SUM($M402:Z402))","v":-2.0121938401557238E-2}]
[null,null,null,71,{"$f":"VLOOKUP($D403,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},null,null,null,null,{"$f":"VLOOKUP($D403,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0.03},null,null,null,1.38,{"$f":"MIN(O55-O334,$J403*O55-SUM($M403:N403))","v":-0.10345859999999996},{"$f":"MIN(P55-P334,$J403*P55-SUM($M403:O403))","v":-0.10038815519999988},{"$f":"MIN(Q55-Q334,$J403*Q55-SUM($M403:P403))","v":-7.7374276190399938E-2},{"$f":"MIN(R55-R334,$J403*R55-SUM($M403:Q403))","v":-7.2317617246060895E-2},{"$f":"MIN(S55-S334,$J403*S55-SUM($M403:R403))","v":-6.7557862796757129E-2},{"$f":"MIN(T55-T334,$J403*T55-SUM($M403:S403))","v":-6.3111456065759519E-2},{"$f":"MIN(U55-U334,$J403*U55-SUM($M403:T403))","v":-5.8957695093393325E-2},{"$f":"MIN(V55-V334,$J403*V55-SUM($M403:U403))","v":-5.5077319197416763E-2},{"$f":"MIN(W55-W334,$J403*W55-SUM($M403:V403))","v":-5.1452335189982823E-2},{"$f":"MIN(X55-X334,$J403*X55-SUM($M403:W403))","v":-4.8065934128226795E-2},{"$f":"MIN(Y55-Y334,$J403*Y55-SUM($M403:X403))","v":-4.4902413371294969E-2},{"$f":"MIN(Z55-Z334,$J403*Z55-SUM($M403:Y403))","v":-4.1947103767668414E-2},{"$f":"MIN(AA55-AA334,$J403*AA55-SUM($M403:Z403))","v":-3.9186301634744569E-2}]
[null,null,null,74,{"$f":"VLOOKUP($D404,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,null,null,null,{"$f":"VLOOKUP($D404,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0.03},null,null,null,0.06,{"$f":"MIN(O56-O335,$J404*O56-SUM($M404:N404))","v":-4.9164000000000013E-3},{"$f":"MIN(P56-P335,$J404*P56-SUM($M404:O404))","v":-5.0492447999999981E-3},{"$f":"MIN(Q56-Q335,$J404*Q56-SUM($M404:P404))","v":-3.2899656096000082E-3},{"$f":"MIN(R56-R335,$J404*R56-SUM($M404:Q404))","v":-3.0765484075391952E-3},{"$f":"MIN(S56-S335,$J404*S56-SUM($M404:R404))","v":-2.8740546456701224E-3},{"$f":"MIN(T56-T335,$J404*T56-SUM($M404:S404))","v":-2.6848950885159303E-3},{"$f":"MIN(U56-U335,$J404*U56-SUM($M404:T404))","v":-2.5081852939740149E-3},{"$f":"MIN(V56-V335,$J404*V56-SUM($M404:U404))","v":-2.3431058799643495E-3},{"$f":"MIN(W56-W335,$J404*W56-SUM($M404:V404))","v":-2.1888913781264834E-3},{"$f":"MIN(X56-X335,$J404*X56-SUM($M404:W404))","v":-2.0448267004090116E-3},{"$f":"MIN(Y56-Y335,$J404*Y56-SUM($M404:X404))","v":-1.9102438231925756E-3},{"$f":"MIN(Z56-Z335,$J404*Z56-SUM($M404:Y404))","v":-1.7845186896843154E-3},{"$f":"MIN(AA56-AA335,$J404*AA56-SUM($M404:Z404))","v":-1.6670683161850962E-3}]
[null,null,null,98,{"$f":"VLOOKUP($D405,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},null,null,null,null,{"$f":"VLOOKUP($D405,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0.03},null,null,null,0.54,{"$f":"MIN(O57-O336,$J405*O57-SUM($M405:N405))","v":-4.863240000000002E-2},{"$f":"MIN(P57-P336,$J405*P57-SUM($M405:O405))","v":-5.0333097599999987E-2},{"$f":"MIN(Q57-Q336,$J405*Q57-SUM($M405:P405))","v":-3.2398304054399973E-2},{"$f":"MIN(R57-R336,$J405*R57-SUM($M405:Q405))","v":-3.0050792408793658E-2},{"$f":"MIN(S57-S336,$J405*S57-SUM($M405:R405))","v":-2.7840800318969294E-2},{"$f":"MIN(T57-T336,$J405*T57-SUM($M405:S405))","v":-2.5793415301419709E-2},{"$f":"MIN(U57-U336,$J405*U57-SUM($M405:T405))","v":-2.3896592763239077E-2},{"$f":"MIN(V57-V336,$J405*V57-SUM($M405:U405))","v":-2.2139260700120122E-2},{"$f":"MIN(W57-W336,$J405*W57-SUM($M405:V405))","v":-2.051116111841117E-2},{"$f":"MIN(X57-X336,$J405*X57-SUM($M405:W405))","v":-1.9002790387808222E-2},{"$f":"MIN(Y57-Y336,$J405*Y57-SUM($M405:X405))","v":-1.7605343765684761E-2},{"$f":"MIN(Z57-Z336,$J405*Z57-SUM($M405:Y405))","v":-1.6310664001576936E-2},{"$f":"MIN(AA57-AA336,$J405*AA57-SUM($M405:Z405))","v":-1.5111193721242838E-2}]
[null,null,null,114,{"$f":"VLOOKUP($D406,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,null,null,null,{"$f":"VLOOKUP($D406,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0.03},null,null,null,1.26,{"$f":"MIN(O58-O337,$J406*O58-SUM($M406:N406))","v":-0.10732800000000009},{"$f":"MIN(P58-P337,$J406*P58-SUM($M406:O406))","v":-0.11271849600000028},{"$f":"MIN(Q58-Q337,$J406*Q58-SUM($M406:P406))","v":-6.8365387391999932E-2},{"$f":"MIN(R58-R337,$J406*R58-SUM($M406:Q406))","v":-6.3946486781183975E-2},{"$f":"MIN(S58-S337,$J406*S58-SUM($M406:R406))","v":-5.9737591070343155E-2},{"$f":"MIN(T58-T337,$J406*T58-SUM($M406:S406))","v":-5.5805885710593528E-2},{"$f":"MIN(U58-U337,$J406*U58-SUM($M406:T406))","v":-5.2132950168056524E-2},{"$f":"MIN(V58-V337,$J406*V58-SUM($M406:U406))","v":-4.8701753563478389E-2},{"$f":"MIN(W58-W337,$J406*W58-SUM($M406:V406))","v":-4.5496385539504636E-2},{"$f":"MIN(X58-X337,$J406*X58-SUM($M406:W406))","v":-4.2501982900087887E-2},{"$f":"MIN(Y58-Y337,$J406*Y58-SUM($M406:X406))","v":-3.9704660689382387E-2},{"$f":"MIN(Z58-Z337,$J406*Z58-SUM($M406:Y406))","v":-3.7091447807620526E-2},{"$f":"MIN(AA58-AA337,$J406*AA58-SUM($M406:Z406))","v":-3.4650226864508804E-2}]
[null,null,null,118,{"$f":"VLOOKUP($D407,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},null,null,null,null,{"$f":"VLOOKUP($D407,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0.03},null,null,null,0.69,{"$f":"MIN(O59-O338,$J407*O59-SUM($M407:N407))","v":-6.3939599999999985E-2},{"$f":"MIN(P59-P338,$J407*P59-SUM($M407:O407))","v":-6.7545830399999951E-2},{"$f":"MIN(Q59-Q338,$J407*Q59-SUM($M407:P407))","v":-4.1019689577600049E-2},{"$f":"MIN(R59-R338,$J407*R59-SUM($M407:Q407))","v":-3.8056197663014324E-2},{"$f":"MIN(S59-S338,$J407*S59-SUM($M407:R407))","v":-3.525745153286225E-2},{"$f":"MIN(T59-T338,$J407*T59-SUM($M407:S407))","v":-3.2664653347036388E-2},{"$f":"MIN(U59-U338,$J407*U59-SUM($M407:T407))","v":-3.026252668215651E-2},{"$f":"MIN(V59-V338,$J407*V59-SUM($M407:U407))","v":-2.8037050063943914E-2},{"$f":"MIN(W59-W338,$J407*W59-SUM($M407:V407))","v":-2.597523281991948E-2},{"$f":"MIN(X59-X338,$J407*X59-SUM($M407:W407))","v":-2.406503959975137E-2},{"$f":"MIN(Y59-Y338,$J407*Y59-SUM($M407:X407))","v":-2.2295320120999662E-2},{"$f":"MIN(Z59-Z338,$J407*Z59-SUM($M407:Y407))","v":-2.0655744082091199E-2},{"$f":"MIN(AA59-AA338,$J407*AA59-SUM($M407:Z407))","v":-1.9136740861728091E-2}]
[null,null,null,115,{"$f":"VLOOKUP($D408,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},null,null,null,null,{"$f":"VLOOKUP($D408,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0.03},null,null,null,0.6,{"$f":"MIN(O60-O339,$J408*O60-SUM($M408:N408))","v":-5.3247600000000062E-2},{"$f":"MIN(P60-P339,$J408*P60-SUM($M408:O408))","v":-5.7176803199999959E-2},{"$f":"MIN(Q60-Q339,$J408*Q60-SUM($M408:P408))","v":-3.2175765686400015E-2},{"$f":"MIN(R60-R339,$J408*R60-SUM($M408:Q408))","v":-3.0104454298252814E-2},{"$f":"MIN(S60-S339,$J408*S60-SUM($M408:R408))","v":-2.8122989967971856E-2},{"$f":"MIN(T60-T339,$J408*T60-SUM($M408:S408))","v":-2.6272039736918218E-2},{"$f":"MIN(U60-U339,$J408*U60-SUM($M408:T408))","v":-2.4542911934342437E-2},{"$f":"MIN(V60-V339,$J408*V60-SUM($M408:U408))","v":-2.2927588883870476E-2},{"$f":"MIN(W60-W339,$J408*W60-SUM($M408:V408))","v":-2.1418580380113295E-2},{"$f":"MIN(X60-X339,$J408*X60-SUM($M408:W408))","v":-2.0008889195588742E-2},{"$f":"MIN(Y60-Y339,$J408*Y60-SUM($M408:X408))","v":-1.8691978634264139E-2},{"$f":"MIN(Z60-Z339,$J408*Z60-SUM($M408:Y408))","v":-1.7461742221093146E-2},{"$f":"MIN(AA60-AA339,$J408*AA60-SUM($M408:Z408))","v":-1.6312475386472708E-2}]
[null,null,null,112,{"$f":"VLOOKUP($D409,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},null,null,null,null,{"$f":"VLOOKUP($D409,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0.03},null,null,null,1.98,{"$f":"MIN(O61-O340,$J409*O61-SUM($M409:N409))","v":-0.17040840000000013},{"$f":"MIN(P61-P340,$J409*P61-SUM($M409:O409))","v":-0.17999378880000005},{"$f":"MIN(Q61-Q340,$J409*Q61-SUM($M409:P409))","v":-0.10712108429760003},{"$f":"MIN(R61-R340,$J409*R61-SUM($M409:Q409))","v":-0.10020403789451526},{"$f":"MIN(S61-S340,$J409*S61-SUM($M409:R409))","v":-9.3608690329655353E-2},{"$f":"MIN(T61-T340,$J409*T61-SUM($M409:S409))","v":-8.7447715624543676E-2},{"$f":"MIN(U61-U340,$J409*U61-SUM($M409:T409))","v":-8.1692232690346867E-2},{"$f":"MIN(V61-V340,$J409*V61-SUM($M409:U409))","v":-7.6315554207277758E-2},{"$f":"MIN(W61-W340,$J409*W61-SUM($M409:V409))","v":-7.1292748675870765E-2},{"$f":"MIN(X61-X340,$J409*X61-SUM($M409:W409))","v":-6.6600525496494534E-2},{"$f":"MIN(Y61-Y340,$J409*Y61-SUM($M409:X409))","v":-6.2217126970031678E-2},{"$f":"MIN(Z61-Z340,$J409*Z61-SUM($M409:Y409))","v":-5.8122227408082483E-2},{"$f":"MIN(AA61-AA340,$J409*AA61-SUM($M409:Z409))","v":-5.4296838883351572E-2}]
[null,null,null,133,{"$f":"VLOOKUP($D410,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},null,null,null,null,{"$f":"VLOOKUP($D410,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0.03},null,null,null,0.96,{"$f":"MIN(O62-O341,$J410*O62-SUM($M410:N410))","v":-7.6473000000000013E-2},{"$f":"MIN(P62-P341,$J410*P62-SUM($M410:O410))","v":-7.7204135999999979E-2},{"$f":"MIN(Q62-Q341,$J410*Q62-SUM($M410:P410))","v":-5.3027559671999902E-2},{"$f":"MIN(R62-R341,$J410*R62-SUM($M410:Q410))","v":-4.9579182051744053E-2},{"$f":"MIN(S62-S341,$J410*S62-SUM($M410:R410))","v":-4.6315973893956253E-2},{"$f":"MIN(T62-T341,$J410*T62-SUM($M410:S410))","v":-4.3267629200552826E-2},{"$f":"MIN(U62-U341,$J410*U62-SUM($M410:T410))","v":-4.0419915001658868E-2},{"$f":"MIN(V62-V341,$J410*V62-SUM($M410:U410))","v":-3.7759626745115238E-2},{"$f":"MIN(W62-W341,$J410*W62-SUM($M410:V410))","v":-3.5274428753050757E-2},{"$f":"MIN(X62-X341,$J410*X62-SUM($M410:W410))","v":-3.2952797236403319E-2},{"$f":"MIN(Y62-Y341,$J410*Y62-SUM($M410:X410))","v":-3.0783966858984158E-2},{"$f":"MIN(Z62-Z341,$J410*Z62-SUM($M410:Y410))","v":-2.8757880818935488E-2},{"$f":"MIN(AA62-AA341,$J410*AA62-SUM($M410:Z410))","v":-2.6865144215640235E-2}]
[null,null,null,105,{"$f":"VLOOKUP($D411,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,null,null,null,{"$f":"VLOOKUP($D411,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0.03},null,null,null,1.5,{"$f":"MIN(O63-O342,$J411*O63-SUM($M411:N411))","v":-0.11245499999999997},{"$f":"MIN(P63-P342,$J411*P63-SUM($M411:O411))","v":-0.10911756000000006},{"$f":"MIN(Q63-Q342,$J411*Q63-SUM($M411:P411))","v":-8.4102474120000048E-2},{"$f":"MIN(R63-R342,$J411*R63-SUM($M411:Q411))","v":-7.8606105702240026E-2},{"$f":"MIN(S63-S342,$J411*S63-SUM($M411:R411))","v":-7.3432459561692642E-2},{"$f":"MIN(T63-T342,$J411*T63-SUM($M411:S411))","v":-6.8599408767129888E-2},{"$f":"MIN(U63-U342,$J411*U63-SUM($M411:T411))","v":-6.4084451188471059E-2},{"$f":"MIN(V63-V342,$J411*V63-SUM($M411:U411))","v":-5.9866651301539897E-2},{"$f":"MIN(W63-W342,$J411*W63-SUM($M411:V411))","v":-5.5926451293459634E-2},{"$f":"MIN(X63-X342,$J411*X63-SUM($M411:W411))","v":-5.2245580574159622E-2},{"$f":"MIN(Y63-Y342,$J411*Y63-SUM($M411:X411))","v":-4.8806971055755266E-2},{"$f":"MIN(Z63-Z342,$J411*Z63-SUM($M411:Y411))","v":-4.5594678008335277E-2},{"$f":"MIN(AA63-AA342,$J411*AA63-SUM($M411:Z411))","v":-4.2593806124722189E-2}]
[null,null,null,104,{"$f":"VLOOKUP($D412,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},null,null,null,null,{"$f":"VLOOKUP($D412,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0.03},null,null,null,0.63,{"$f":"MIN(O64-O343,$J412*O64-SUM($M412:N412))","v":-7.0080000000000031E-2},{"$f":"MIN(P64-P343,$J412*P64-SUM($M412:O412))","v":-8.2697519999999969E-2},{"$f":"MIN(Q64-Q343,$J412*Q64-SUM($M412:P412))","v":-3.4992290879999999E-2},{"$f":"MIN(R64-R343,$J412*R64-SUM($M412:Q412))","v":-3.252142711871997E-2},{"$f":"MIN(S64-S343,$J412*S64-SUM($M412:R412))","v":-3.0129581080903689E-2},{"$f":"MIN(T64-T343,$J412*T64-SUM($M412:S412))","v":-2.7913881772585691E-2},{"$f":"MIN(U64-U343,$J412*U64-SUM($M412:T412))","v":-2.5861122202733622E-2},{"$f":"MIN(V64-V343,$J412*V64-SUM($M412:U412))","v":-2.3959320565767328E-2},{"$f":"MIN(W64-W343,$J412*W64-SUM($M412:V412))","v":-2.2197375561391286E-2},{"$f":"MIN(X64-X343,$J412*X64-SUM($M412:W412))","v":-2.0565002269615495E-2},{"$f":"MIN(Y64-Y343,$J412*Y64-SUM($M412:X412))","v":-1.9052672113404695E-2},{"$f":"MIN(Z64-Z343,$J412*Z64-SUM($M412:Y412))","v":-1.7651557237960636E-2},{"$f":"MIN(AA64-AA343,$J412*AA64-SUM($M412:Z412))","v":-1.6353478980294239E-2}]
[null,null,null,106,{"$f":"VLOOKUP($D413,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},null,null,null,null,{"$f":"VLOOKUP($D413,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0.03},null,null,null,1.6199999999999999,{"$f":"MIN(O65-O344,$J413*O65-SUM($M413:N413))","v":-0.14213999999999993},{"$f":"MIN(P65-P344,$J413*P65-SUM($M413:O413))","v":-0.15171168000000002},{"$f":"MIN(Q65-Q344,$J413*Q65-SUM($M413:P413))","v":-8.7163251360000027E-2},{"$f":"MIN(R65-R344,$J413*R65-SUM($M413:Q413))","v":-8.1545642094720039E-2},{"$f":"MIN(S65-S344,$J413*S65-SUM($M413:R413))","v":-7.6178351465053362E-2},{"$f":"MIN(T65-T344,$J413*T65-SUM($M413:S413))","v":-7.1164576675303071E-2},{"$f":"MIN(U65-U344,$J413*U65-SUM($M413:T413))","v":-6.6480789298371201E-2},{"$f":"MIN(V65-V344,$J413*V65-SUM($M413:U413))","v":-6.2105271362499437E-2},{"$f":"MIN(W65-W344,$J413*W65-SUM($M413:V413))","v":-5.8017733720018172E-2},{"$f":"MIN(X65-X344,$J413*X65-SUM($M413:W413))","v":-5.4199222580636586E-2},{"$f":"MIN(Y65-Y344,$J413*Y65-SUM($M413:X413))","v":-5.0632031621941964E-2},{"$f":"MIN(Z65-Z344,$J413*Z65-SUM($M413:Y413))","v":-4.7299619885714517E-2},{"$f":"MIN(AA65-AA344,$J413*AA65-SUM($M413:Z413))","v":-4.4186535077994638E-2}]
[null,null,null,136,{"$f":"VLOOKUP($D414,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},null,null,null,null,{"$f":"VLOOKUP($D414,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0.03},null,null,null,1.08,{"$f":"MIN(O66-O345,$J414*O66-SUM($M414:N414))","v":-9.4620600000000166E-2},{"$f":"MIN(P66-P345,$J414*P66-SUM($M414:O414))","v":-0.1009129392},{"$f":"MIN(Q66-Q345,$J414*Q66-SUM($M414:P414))","v":-5.8133545358399985E-2},{"$f":"MIN(R66-R345,$J414*R66-SUM($M414:Q414))","v":-5.4386326669996765E-2},{"$f":"MIN(S66-S345,$J414*S66-SUM($M414:R414))","v":-5.0806648888968242E-2},{"$f":"MIN(T66-T345,$J414*T66-SUM($M414:S414))","v":-4.7462744870925166E-2},{"$f":"MIN(U66-U345,$J414*U66-SUM($M414:T414))","v":-4.4338923783435624E-2},{"$f":"MIN(V66-V345,$J414*V66-SUM($M414:U414))","v":-4.142070096569872E-2},{"$f":"MIN(W66-W345,$J414*W66-SUM($M414:V414))","v":-3.8694544704549472E-2},{"$f":"MIN(X66-X345,$J414*X66-SUM($M414:W414))","v":-3.6147813894610081E-2},{"$f":"MIN(Y66-Y345,$J414*Y66-SUM($M414:X414))","v":-3.3768699420973936E-2},{"$f":"MIN(Z66-Z345,$J414*Z66-SUM($M414:Y414))","v":-3.1546169400692659E-2},{"$f":"MIN(AA66-AA345,$J414*AA66-SUM($M414:Z414))","v":-2.9469918028264375E-2}]
[null,null,null,142,{"$f":"VLOOKUP($D415,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},null,null,null,null,{"$f":"VLOOKUP($D415,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0.03},null,null,null,1.3499999999999999,{"$f":"MIN(O67-O346,$J415*O67-SUM($M415:N415))","v":-0.1034603999999999},{"$f":"MIN(P67-P346,$J415*P67-SUM($M415:O415))","v":-0.10189025280000008},{"$f":"MIN(Q67-Q346,$J415*Q67-SUM($M415:P415))","v":-7.529321482560003E-2},{"$f":"MIN(R67-R346,$J415*R67-SUM($M415:Q415))","v":-7.0381132333171115E-2},{"$f":"MIN(S67-S346,$J415*S67-SUM($M415:R415))","v":-6.5748813492759739E-2},{"$f":"MIN(T67-T346,$J415*T67-SUM($M415:S415))","v":-6.1421471685211837E-2},{"$f":"MIN(U67-U346,$J415*U67-SUM($M415:T415))","v":-5.7378939190142586E-2},{"$f":"MIN(V67-V346,$J415*V67-SUM($M415:U415))","v":-5.3602471127450868E-2},{"$f":"MIN(W67-W346,$J415*W67-SUM($M415:V415))","v":-5.0074556126731951E-2},{"$f":"MIN(X67-X346,$J415*X67-SUM($M415:W415))","v":-4.6778835351214187E-2},{"$f":"MIN(Y67-Y346,$J415*Y67-SUM($M415:X415))","v":-4.3700026641830259E-2},{"$f":"MIN(Z67-Z346,$J415*Z67-SUM($M415:Y415))","v":-4.0823853654302189E-2},{"$f":"MIN(AA67-AA346,$J415*AA67-SUM($M415:Z415))","v":-3.8136979660158943E-2}]
[null,null,null,140,{"$f":"VLOOKUP($D416,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},null,null,null,null,{"$f":"VLOOKUP($D416,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0.03},null,null,null,2.2199999999999998,{"$f":"MIN(O68-O347,$J416*O68-SUM($M416:N416))","v":-0.1843265999999999},{"$f":"MIN(P68-P347,$J416*P68-SUM($M416:O416))","v":-0.17888031840000007},{"$f":"MIN(Q68-Q347,$J416*Q68-SUM($M416:P416))","v":-0.13647493884960005},{"$f":"MIN(R68-R347,$J416*R68-SUM($M416:Q416))","v":-0.12651069062298226},{"$f":"MIN(S68-S347,$J416*S68-SUM($M416:R416))","v":-0.11720704099621271},{"$f":"MIN(T68-T347,$J416*T68-SUM($M416:S416))","v":-0.10858775025512113},{"$f":"MIN(U68-U347,$J416*U68-SUM($M416:T416))","v":-0.10060231328920333},{"$f":"MIN(V68-V347,$J416*V68-SUM($M416:U416))","v":-9.3204117549805288E-2},{"$f":"MIN(W68-W347,$J416*W68-SUM($M416:V416))","v":-8.6349977890319618E-2},{"$f":"MIN(X68-X347,$J416*X68-SUM($M416:W416))","v":-7.9999884958668943E-2},{"$f":"MIN(Y68-Y347,$J416*Y68-SUM($M416:X416))","v":-7.411677165139996E-2},{"$f":"MIN(Z68-Z347,$J416*Z68-SUM($M416:Y416))","v":-6.8666296743599253E-2},{"$f":"MIN(AA68-AA347,$J416*AA68-SUM($M416:Z416))","v":-6.3616644430451008E-2}]
[null,null,null,134,{"$f":"VLOOKUP($D417,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,null,null,null,{"$f":"VLOOKUP($D417,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0.03},null,null,null,2.04,{"$f":"MIN(O69-O348,$J417*O69-SUM($M417:N417))","v":-0.21497999999999995},{"$f":"MIN(P69-P348,$J417*P69-SUM($M417:O417))","v":-0.24995376000000014},{"$f":"MIN(Q69-Q348,$J417*Q69-SUM($M417:P417))","v":-0.10338146351999988},{"$f":"MIN(R69-R348,$J417*R69-SUM($M417:Q417))","v":-9.6861429671039945E-2},{"$f":"MIN(S69-S348,$J417*S69-SUM($M417:R417))","v":-9.0485750638990226E-2},{"$f":"MIN(T69-T348,$J417*T69-SUM($M417:S417))","v":-8.4530316912067693E-2},{"$f":"MIN(U69-U348,$J417*U69-SUM($M417:T417))","v":-7.8966846293350601E-2},{"$f":"MIN(V69-V348,$J417*V69-SUM($M417:U417))","v":-7.3769542591903381E-2},{"$f":"MIN(W69-W348,$J417*W69-SUM($M417:V417))","v":-6.8914306062092368E-2},{"$f":"MIN(X69-X348,$J417*X69-SUM($M417:W417))","v":-6.4378623116757572E-2},{"$f":"MIN(Y69-Y348,$J417*Y69-SUM($M417:X417))","v":-6.0141461929184792E-2},{"$f":"MIN(Z69-Z348,$J417*Z69-SUM($M417:Y417))","v":-5.6183174909158362E-2},{"$f":"MIN(AA69-AA348,$J417*AA69-SUM($M417:Z417))","v":-5.2485407597671174E-2}]
[null,null,null,135,{"$f":"VLOOKUP($D418,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,null,null,null,{"$f":"VLOOKUP($D418,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0.03},null,null,null,{"$f":"MIN(N70-N349,$J418*N70)","v":1.47},{"$f":"MIN(O70-O349,$J418*O70-SUM($M418:N418))","v":-0.15162000000000009},{"$f":"MIN(P70-P349,$J418*P70-SUM($M418:O418))","v":-0.17472504},{"$f":"MIN(Q70-Q349,$J418*Q70-SUM($M418:P418))","v":-7.5079042079999825E-2},{"$f":"MIN(R70-R349,$J418*R70-SUM($M418:Q418))","v":-7.0330106300160122E-2},{"$f":"MIN(S70-S349,$J418*S70-SUM($M418:R418))","v":-6.570082031759239E-2},{"$f":"MIN(T70-T349,$J418*T70-SUM($M418:S418))","v":-6.1376637952848423E-2},{"$f":"MIN(U70-U349,$J418*U70-SUM($M418:T418))","v":-5.733705624550256E-2},{"$f":"MIN(V70-V349,$J418*V70-SUM($M418:U418))","v":-5.3563344762232235E-2},{"$f":"MIN(W70-W349,$J418*W70-SUM($M418:V418))","v":-5.0038004913141254E-2},{"$f":"MIN(X70-X349,$J418*X70-SUM($M418:W418))","v":-4.6744689802362571E-2},{"$f":"MIN(Y70-Y349,$J418*Y70-SUM($M418:X418))","v":-4.3668128425824682E-2},{"$f":"MIN(Z70-Z349,$J418*Z70-SUM($M418:Y418))","v":-4.0794054860065598E-2},{"$f":"MIN(AA70-AA349,$J418*AA70-SUM($M418:Z418))","v":-3.8109142111569683E-2}]
[null,null,null,147,{"$f":"VLOOKUP($D419,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},null,null,null,null,{"$f":"VLOOKUP($D419,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0.03},null,null,null,1.1099999999999999,{"$f":"MIN(O71-O350,$J419*O71-SUM($M419:N419))","v":-9.2163299999999948E-2},{"$f":"MIN(P71-P350,$J419*P71-SUM($M419:O419))","v":-8.9440159200000036E-2},{"$f":"MIN(Q71-Q350,$J419*Q71-SUM($M419:P419))","v":-6.8237469424800024E-2},{"$f":"MIN(R71-R350,$J419*R71-SUM($M419:Q419))","v":-6.3255345311491129E-2},{"$f":"MIN(S71-S350,$J419*S71-SUM($M419:R419))","v":-5.8603520498106354E-2},{"$f":"MIN(T71-T350,$J419*T71-SUM($M419:S419))","v":-5.4293875127560565E-2},{"$f":"MIN(U71-U350,$J419*U71-SUM($M419:T419))","v":-5.0301156644601663E-2},{"$f":"MIN(V71-V350,$J419*V71-SUM($M419:U419))","v":-4.6602058774902644E-2},{"$f":"MIN(W71-W350,$J419*W71-SUM($M419:V419))","v":-4.3174988945159809E-2},{"$f":"MIN(X71-X350,$J419*X71-SUM($M419:W419))","v":-3.9999942479334472E-2},{"$f":"MIN(Y71-Y350,$J419*Y71-SUM($M419:X419))","v":-3.705838582569998E-2},{"$f":"MIN(Z71-Z350,$J419*Z71-SUM($M419:Y419))","v":-3.4333148371799627E-2},{"$f":"MIN(AA71-AA350,$J419*AA71-SUM($M419:Z419))","v":-3.1808322215225504E-2}]
[null,null,null,151,{"$f":"VLOOKUP($D420,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},null,null,null,null,{"$f":"VLOOKUP($D420,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0.03},null,null,null,0,{"$f":"MIN(O72-O351,$J420*O72-SUM($M420:N420))","v":0.40799999999999997},{"$f":"MIN(P72-P351,$J420*P72-SUM($M420:O420))","v":-9.7535999999999956E-2},{"$f":"MIN(Q72-Q351,$J420*Q72-SUM($M420:P420))","v":-2.2665024000000034E-2},{"$f":"MIN(R72-R351,$J420*R72-SUM($M420:Q420))","v":-2.1164864255999949E-2},{"$f":"MIN(S72-S351,$J420*S72-SUM($M420:R420))","v":-1.9608010827264016E-2},{"$f":"MIN(T72-T351,$J420*T72-SUM($M420:S420))","v":-1.8166057894895615E-2},{"$f":"MIN(U72-U351,$J420*U72-SUM($M420:T420))","v":-1.6830143759569705E-2},{"$f":"MIN(V72-V351,$J420*V72-SUM($M420:U420))","v":-1.5592471445842776E-2},{"$f":"MIN(W72-W351,$J420*W72-SUM($M420:V420))","v":-1.4445816343730572E-2},{"$f":"MIN(X72-X351,$J420*X72-SUM($M420:W420))","v":-1.3383485136503531E-2},{"$f":"MIN(Y72-Y351,$J420*Y72-SUM($M420:X420))","v":-1.2399276727392994E-2},{"$f":"MIN(Z72-Z351,$J420*Z72-SUM($M420:Y420))","v":-1.1487446042222321E-2},{"$f":"MIN(AA72-AA351,$J420*AA72-SUM($M420:Z420))","v":-1.06426704939519E-2}]
[null,null,null,146,{"$f":"VLOOKUP($D421,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},null,null,null,null,{"$f":"VLOOKUP($D421,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0.03},null,null,null,0,{"$f":"MIN(O73-O352,$J421*O73-SUM($M421:N421))","v":1.581},{"$f":"MIN(P73-P352,$J421*P73-SUM($M421:O421))","v":-0.37795199999999984},{"$f":"MIN(Q73-Q352,$J421*Q73-SUM($M421:P421))","v":-8.7826968000000116E-2},{"$f":"MIN(R73-R352,$J421*R73-SUM($M421:Q421))","v":-8.2013848991999927E-2},{"$f":"MIN(S73-S352,$J421*S73-SUM($M421:R421))","v":-7.5981041955647921E-2},{"$f":"MIN(T73-T352,$J421*T73-SUM($M421:S421))","v":-7.0393474342720475E-2},{"$f":"MIN(U73-U352,$J421*U73-SUM($M421:T421))","v":-6.5216807068332661E-2},{"$f":"MIN(V73-V352,$J421*V73-SUM($M421:U421))","v":-6.0420826852640719E-2},{"$f":"MIN(W73-W352,$J421*W73-SUM($M421:V421))","v":-5.5977538331955956E-2},{"$f":"MIN(X73-X352,$J421*X73-SUM($M421:W421))","v":-5.186100490395118E-2},{"$f":"MIN(Y73-Y352,$J421*Y73-SUM($M421:X421))","v":-4.8047197318647816E-2},{"$f":"MIN(Z73-Z352,$J421*Z73-SUM($M421:Y421))","v":-4.4513853413611693E-2},{"$f":"MIN(AA73-AA352,$J421*AA73-SUM($M421:Z421))","v":-4.1240348164063634E-2}]
[null,null,null,150,{"$f":"VLOOKUP($D422,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},null,null,null,null,{"$f":"VLOOKUP($D422,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0.03},null,null,null,0.72,{"$f":"MIN(O74-O353,$J422*O74-SUM($M422:N422))","v":-5.978159999999999E-2},{"$f":"MIN(P74-P353,$J422*P74-SUM($M422:O422))","v":-5.8015238399999891E-2},{"$f":"MIN(Q74-Q353,$J422*Q74-SUM($M422:P422))","v":-4.4262142329600018E-2},{"$f":"MIN(R74-R353,$J422*R74-SUM($M422:Q422))","v":-4.103049425610239E-2},{"$f":"MIN(S74-S353,$J422*S74-SUM($M422:R422))","v":-3.8013094377150169E-2},{"$f":"MIN(T74-T353,$J422*T74-SUM($M422:S422))","v":-3.5217648731390605E-2},{"$f":"MIN(U74-U353,$J422*U74-SUM($M422:T422))","v":-3.2627777282984827E-2},{"$f":"MIN(V74-V353,$J422*V74-SUM($M422:U422))","v":-3.0228362448585566E-2},{"$f":"MIN(W74-W353,$J422*W74-SUM($M422:V422))","v":-2.800539823469822E-2},{"$f":"MIN(X74-X353,$J422*X74-SUM($M422:W422))","v":-2.5945908635243986E-2},{"$f":"MIN(Y74-Y353,$J422*Y74-SUM($M422:X422))","v":-2.4037871886940509E-2},{"$f":"MIN(Z74-Z353,$J422*Z74-SUM($M422:Y422))","v":-2.2270150295221447E-2},{"$f":"MIN(AA74-AA353,$J422*AA74-SUM($M422:Z422))","v":-2.0632425220686756E-2}]
[null,null,null,3,{"$f":"VLOOKUP($D423,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},null,null,null,null,{"$f":"VLOOKUP($D423,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0.03},null,null,null,0.24,{"$f":"MIN(O75-O354,$J423*O75-SUM($M423:N423))","v":-2.1614400000000006E-2},{"$f":"MIN(P75-P354,$J423*P75-SUM($M423:O423))","v":-2.2370265599999994E-2},{"$f":"MIN(Q75-Q354,$J423*Q75-SUM($M423:P423))","v":-1.4399246246399988E-2},{"$f":"MIN(R75-R354,$J423*R75-SUM($M423:Q423))","v":-1.3355907737241601E-2},{"$f":"MIN(S75-S354,$J423*S75-SUM($M423:R423))","v":-1.2373689030653029E-2},{"$f":"MIN(T75-T354,$J423*T75-SUM($M423:S423))","v":-1.1463740133964312E-2},{"$f":"MIN(U75-U354,$J423*U75-SUM($M423:T423))","v":-1.0620707894772902E-2},{"$f":"MIN(V75-V354,$J423*V75-SUM($M423:U423))","v":-9.8396714222756254E-3},{"$f":"MIN(W75-W354,$J423*W75-SUM($M423:V423))","v":-9.1160716081827436E-3},{"$f":"MIN(X75-X354,$J423*X75-SUM($M423:W423))","v":-8.4456846168036448E-3},{"$f":"MIN(Y75-Y354,$J423*Y75-SUM($M423:X423))","v":-7.8245972291932225E-3},{"$f":"MIN(Z75-Z354,$J423*Z75-SUM($M423:Y423))","v":-7.2491840007008618E-3},{"$f":"MIN(AA75-AA354,$J423*AA75-SUM($M423:Z423))","v":-6.7160860983301457E-3}]
[null,null,null,37,{"$f":"VLOOKUP($D424,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"VLOOKUP($D424,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0},null,null,null,0,{"$f":"MIN(O76-O355,$J424*O76-SUM($M424:N424))","v":0},{"$f":"MIN(P76-P355,$J424*P76-SUM($M424:O424))","v":0},{"$f":"MIN(Q76-Q355,$J424*Q76-SUM($M424:P424))","v":0},{"$f":"MIN(R76-R355,$J424*R76-SUM($M424:Q424))","v":0},{"$f":"MIN(S76-S355,$J424*S76-SUM($M424:R424))","v":0},{"$f":"MIN(T76-T355,$J424*T76-SUM($M424:S424))","v":0},{"$f":"MIN(U76-U355,$J424*U76-SUM($M424:T424))","v":0},{"$f":"MIN(V76-V355,$J424*V76-SUM($M424:U424))","v":0},{"$f":"MIN(W76-W355,$J424*W76-SUM($M424:V424))","v":0},{"$f":"MIN(X76-X355,$J424*X76-SUM($M424:W424))","v":0},{"$f":"MIN(Y76-Y355,$J424*Y76-SUM($M424:X424))","v":0},{"$f":"MIN(Z76-Z355,$J424*Z76-SUM($M424:Y424))","v":0},{"$f":"MIN(AA76-AA355,$J424*AA76-SUM($M424:Z424))","v":0}]
[null,null,null,23,{"$f":"VLOOKUP($D425,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"VLOOKUP($D425,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0},null,null,null,0,{"$f":"MIN(O77-O356,$J425*O77-SUM($M425:N425))","v":0},{"$f":"MIN(P77-P356,$J425*P77-SUM($M425:O425))","v":0},{"$f":"MIN(Q77-Q356,$J425*Q77-SUM($M425:P425))","v":0},{"$f":"MIN(R77-R356,$J425*R77-SUM($M425:Q425))","v":0},{"$f":"MIN(S77-S356,$J425*S77-SUM($M425:R425))","v":0},{"$f":"MIN(T77-T356,$J425*T77-SUM($M425:S425))","v":0},{"$f":"MIN(U77-U356,$J425*U77-SUM($M425:T425))","v":0},{"$f":"MIN(V77-V356,$J425*V77-SUM($M425:U425))","v":0},{"$f":"MIN(W77-W356,$J425*W77-SUM($M425:V425))","v":0},{"$f":"MIN(X77-X356,$J425*X77-SUM($M425:W425))","v":0},{"$f":"MIN(Y77-Y356,$J425*Y77-SUM($M425:X425))","v":0},{"$f":"MIN(Z77-Z356,$J425*Z77-SUM($M425:Y425))","v":0},{"$f":"MIN(AA77-AA356,$J425*AA77-SUM($M425:Z425))","v":0}]
[null,null,null,19,{"$f":"VLOOKUP($D426,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"VLOOKUP($D426,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0},null,null,null,0,{"$f":"MIN(O78-O357,$J426*O78-SUM($M426:N426))","v":0},{"$f":"MIN(P78-P357,$J426*P78-SUM($M426:O426))","v":0},{"$f":"MIN(Q78-Q357,$J426*Q78-SUM($M426:P426))","v":0},{"$f":"MIN(R78-R357,$J426*R78-SUM($M426:Q426))","v":0},{"$f":"MIN(S78-S357,$J426*S78-SUM($M426:R426))","v":0},{"$f":"MIN(T78-T357,$J426*T78-SUM($M426:S426))","v":0},{"$f":"MIN(U78-U357,$J426*U78-SUM($M426:T426))","v":0},{"$f":"MIN(V78-V357,$J426*V78-SUM($M426:U426))","v":0},{"$f":"MIN(W78-W357,$J426*W78-SUM($M426:V426))","v":0},{"$f":"MIN(X78-X357,$J426*X78-SUM($M426:W426))","v":0},{"$f":"MIN(Y78-Y357,$J426*Y78-SUM($M426:X426))","v":0},{"$f":"MIN(Z78-Z357,$J426*Z78-SUM($M426:Y426))","v":0},{"$f":"MIN(AA78-AA357,$J426*AA78-SUM($M426:Z426))","v":0}]
[null,null,null,36,{"$f":"VLOOKUP($D427,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"VLOOKUP($D427,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0},null,null,null,0,{"$f":"MIN(O79-O358,$J427*O79-SUM($M427:N427))","v":0},{"$f":"MIN(P79-P358,$J427*P79-SUM($M427:O427))","v":0},{"$f":"MIN(Q79-Q358,$J427*Q79-SUM($M427:P427))","v":0},{"$f":"MIN(R79-R358,$J427*R79-SUM($M427:Q427))","v":0},{"$f":"MIN(S79-S358,$J427*S79-SUM($M427:R427))","v":0},{"$f":"MIN(T79-T358,$J427*T79-SUM($M427:S427))","v":0},{"$f":"MIN(U79-U358,$J427*U79-SUM($M427:T427))","v":0},{"$f":"MIN(V79-V358,$J427*V79-SUM($M427:U427))","v":0},{"$f":"MIN(W79-W358,$J427*W79-SUM($M427:V427))","v":0},{"$f":"MIN(X79-X358,$J427*X79-SUM($M427:W427))","v":0},{"$f":"MIN(Y79-Y358,$J427*Y79-SUM($M427:X427))","v":0},{"$f":"MIN(Z79-Z358,$J427*Z79-SUM($M427:Y427))","v":0},{"$f":"MIN(AA79-AA358,$J427*AA79-SUM($M427:Z427))","v":0}]
[null,null,null,17,{"$f":"VLOOKUP($D428,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"VLOOKUP($D428,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0},null,null,null,0,{"$f":"MIN(O80-O359,$J428*O80-SUM($M428:N428))","v":0},{"$f":"MIN(P80-P359,$J428*P80-SUM($M428:O428))","v":0},{"$f":"MIN(Q80-Q359,$J428*Q80-SUM($M428:P428))","v":0},{"$f":"MIN(R80-R359,$J428*R80-SUM($M428:Q428))","v":0},{"$f":"MIN(S80-S359,$J428*S80-SUM($M428:R428))","v":0},{"$f":"MIN(T80-T359,$J428*T80-SUM($M428:S428))","v":0},{"$f":"MIN(U80-U359,$J428*U80-SUM($M428:T428))","v":0},{"$f":"MIN(V80-V359,$J428*V80-SUM($M428:U428))","v":0},{"$f":"MIN(W80-W359,$J428*W80-SUM($M428:V428))","v":0},{"$f":"MIN(X80-X359,$J428*X80-SUM($M428:W428))","v":0},{"$f":"MIN(Y80-Y359,$J428*Y80-SUM($M428:X428))","v":0},{"$f":"MIN(Z80-Z359,$J428*Z80-SUM($M428:Y428))","v":0},{"$f":"MIN(AA80-AA359,$J428*AA80-SUM($M428:Z428))","v":0}]
[null,null,null,95,{"$f":"VLOOKUP($D429,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"VLOOKUP($D429,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0},null,null,null,0,{"$f":"MIN(O81-O360,$J429*O81-SUM($M429:N429))","v":0},{"$f":"MIN(P81-P360,$J429*P81-SUM($M429:O429))","v":0},{"$f":"MIN(Q81-Q360,$J429*Q81-SUM($M429:P429))","v":0},{"$f":"MIN(R81-R360,$J429*R81-SUM($M429:Q429))","v":0},{"$f":"MIN(S81-S360,$J429*S81-SUM($M429:R429))","v":0},{"$f":"MIN(T81-T360,$J429*T81-SUM($M429:S429))","v":0},{"$f":"MIN(U81-U360,$J429*U81-SUM($M429:T429))","v":0},{"$f":"MIN(V81-V360,$J429*V81-SUM($M429:U429))","v":0},{"$f":"MIN(W81-W360,$J429*W81-SUM($M429:V429))","v":0},{"$f":"MIN(X81-X360,$J429*X81-SUM($M429:W429))","v":0},{"$f":"MIN(Y81-Y360,$J429*Y81-SUM($M429:X429))","v":0},{"$f":"MIN(Z81-Z360,$J429*Z81-SUM($M429:Y429))","v":0},{"$f":"MIN(AA81-AA360,$J429*AA81-SUM($M429:Z429))","v":0}]
[null,null,null,128,{"$f":"VLOOKUP($D430,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"VLOOKUP($D430,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0},null,null,null,0,{"$f":"MIN(O82-O361,$J430*O82-SUM($M430:N430))","v":0},{"$f":"MIN(P82-P361,$J430*P82-SUM($M430:O430))","v":0},{"$f":"MIN(Q82-Q361,$J430*Q82-SUM($M430:P430))","v":0},{"$f":"MIN(R82-R361,$J430*R82-SUM($M430:Q430))","v":0},{"$f":"MIN(S82-S361,$J430*S82-SUM($M430:R430))","v":0},{"$f":"MIN(T82-T361,$J430*T82-SUM($M430:S430))","v":0},{"$f":"MIN(U82-U361,$J430*U82-SUM($M430:T430))","v":0},{"$f":"MIN(V82-V361,$J430*V82-SUM($M430:U430))","v":0},{"$f":"MIN(W82-W361,$J430*W82-SUM($M430:V430))","v":0},{"$f":"MIN(X82-X361,$J430*X82-SUM($M430:W430))","v":0},{"$f":"MIN(Y82-Y361,$J430*Y82-SUM($M430:X430))","v":0},{"$f":"MIN(Z82-Z361,$J430*Z82-SUM($M430:Y430))","v":0},{"$f":"MIN(AA82-AA361,$J430*AA82-SUM($M430:Z430))","v":0}]
[null,null,null,137,{"$f":"VLOOKUP($D431,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"VLOOKUP($D431,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0},null,null,null,0,{"$f":"MIN(O83-O362,$J431*O83-SUM($M431:N431))","v":0},{"$f":"MIN(P83-P362,$J431*P83-SUM($M431:O431))","v":0},{"$f":"MIN(Q83-Q362,$J431*Q83-SUM($M431:P431))","v":0},{"$f":"MIN(R83-R362,$J431*R83-SUM($M431:Q431))","v":0},{"$f":"MIN(S83-S362,$J431*S83-SUM($M431:R431))","v":0},{"$f":"MIN(T83-T362,$J431*T83-SUM($M431:S431))","v":0},{"$f":"MIN(U83-U362,$J431*U83-SUM($M431:T431))","v":0},{"$f":"MIN(V83-V362,$J431*V83-SUM($M431:U431))","v":0},{"$f":"MIN(W83-W362,$J431*W83-SUM($M431:V431))","v":0},{"$f":"MIN(X83-X362,$J431*X83-SUM($M431:W431))","v":0},{"$f":"MIN(Y83-Y362,$J431*Y83-SUM($M431:X431))","v":0},{"$f":"MIN(Z83-Z362,$J431*Z83-SUM($M431:Y431))","v":0},{"$f":"MIN(AA83-AA362,$J431*AA83-SUM($M431:Z431))","v":0}]
[null,null,null,92,{"$f":"VLOOKUP($D432,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"VLOOKUP($D432,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0},null,null,null,0,{"$f":"MIN(O84-O363,$J432*O84-SUM($M432:N432))","v":0},{"$f":"MIN(P84-P363,$J432*P84-SUM($M432:O432))","v":0},{"$f":"MIN(Q84-Q363,$J432*Q84-SUM($M432:P432))","v":0},{"$f":"MIN(R84-R363,$J432*R84-SUM($M432:Q432))","v":0},{"$f":"MIN(S84-S363,$J432*S84-SUM($M432:R432))","v":0},{"$f":"MIN(T84-T363,$J432*T84-SUM($M432:S432))","v":0},{"$f":"MIN(U84-U363,$J432*U84-SUM($M432:T432))","v":0},{"$f":"MIN(V84-V363,$J432*V84-SUM($M432:U432))","v":0},{"$f":"MIN(W84-W363,$J432*W84-SUM($M432:V432))","v":0},{"$f":"MIN(X84-X363,$J432*X84-SUM($M432:W432))","v":0},{"$f":"MIN(Y84-Y363,$J432*Y84-SUM($M432:X432))","v":0},{"$f":"MIN(Z84-Z363,$J432*Z84-SUM($M432:Y432))","v":0},{"$f":"MIN(AA84-AA363,$J432*AA84-SUM($M432:Z432))","v":0}]
[null,null,null,34,{"$f":"VLOOKUP($D433,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"VLOOKUP($D433,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0},null,null,null,0,{"$f":"MIN(O85-O364,$J433*O85-SUM($M433:N433))","v":0},{"$f":"MIN(P85-P364,$J433*P85-SUM($M433:O433))","v":0},{"$f":"MIN(Q85-Q364,$J433*Q85-SUM($M433:P433))","v":0},{"$f":"MIN(R85-R364,$J433*R85-SUM($M433:Q433))","v":0},{"$f":"MIN(S85-S364,$J433*S85-SUM($M433:R433))","v":0},{"$f":"MIN(T85-T364,$J433*T85-SUM($M433:S433))","v":0},{"$f":"MIN(U85-U364,$J433*U85-SUM($M433:T433))","v":0},{"$f":"MIN(V85-V364,$J433*V85-SUM($M433:U433))","v":0},{"$f":"MIN(W85-W364,$J433*W85-SUM($M433:V433))","v":0},{"$f":"MIN(X85-X364,$J433*X85-SUM($M433:W433))","v":0},{"$f":"MIN(Y85-Y364,$J433*Y85-SUM($M433:X433))","v":0},{"$f":"MIN(Z85-Z364,$J433*Z85-SUM($M433:Y433))","v":0},{"$f":"MIN(AA85-AA364,$J433*AA85-SUM($M433:Z433))","v":0}]
[null,null,null,33,{"$f":"VLOOKUP($D434,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"VLOOKUP($D434,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0},null,null,null,0,{"$f":"MIN(O86-O365,$J434*O86-SUM($M434:N434))","v":0},{"$f":"MIN(P86-P365,$J434*P86-SUM($M434:O434))","v":0},{"$f":"MIN(Q86-Q365,$J434*Q86-SUM($M434:P434))","v":0},{"$f":"MIN(R86-R365,$J434*R86-SUM($M434:Q434))","v":0},{"$f":"MIN(S86-S365,$J434*S86-SUM($M434:R434))","v":0},{"$f":"MIN(T86-T365,$J434*T86-SUM($M434:S434))","v":0},{"$f":"MIN(U86-U365,$J434*U86-SUM($M434:T434))","v":0},{"$f":"MIN(V86-V365,$J434*V86-SUM($M434:U434))","v":0},{"$f":"MIN(W86-W365,$J434*W86-SUM($M434:V434))","v":0},{"$f":"MIN(X86-X365,$J434*X86-SUM($M434:W434))","v":0},{"$f":"MIN(Y86-Y365,$J434*Y86-SUM($M434:X434))","v":0},{"$f":"MIN(Z86-Z365,$J434*Z86-SUM($M434:Y434))","v":0},{"$f":"MIN(AA86-AA365,$J434*AA86-SUM($M434:Z434))","v":0}]
[null,null,null,46,{"$f":"VLOOKUP($D435,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"VLOOKUP($D435,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0},null,null,null,0,{"$f":"MIN(O87-O366,$J435*O87-SUM($M435:N435))","v":0},{"$f":"MIN(P87-P366,$J435*P87-SUM($M435:O435))","v":0},{"$f":"MIN(Q87-Q366,$J435*Q87-SUM($M435:P435))","v":0},{"$f":"MIN(R87-R366,$J435*R87-SUM($M435:Q435))","v":0},{"$f":"MIN(S87-S366,$J435*S87-SUM($M435:R435))","v":0},{"$f":"MIN(T87-T366,$J435*T87-SUM($M435:S435))","v":0},{"$f":"MIN(U87-U366,$J435*U87-SUM($M435:T435))","v":0},{"$f":"MIN(V87-V366,$J435*V87-SUM($M435:U435))","v":0},{"$f":"MIN(W87-W366,$J435*W87-SUM($M435:V435))","v":0},{"$f":"MIN(X87-X366,$J435*X87-SUM($M435:W435))","v":0},{"$f":"MIN(Y87-Y366,$J435*Y87-SUM($M435:X435))","v":0},{"$f":"MIN(Z87-Z366,$J435*Z87-SUM($M435:Y435))","v":0},{"$f":"MIN(AA87-AA366,$J435*AA87-SUM($M435:Z435))","v":0}]
[null,null,null,50,{"$f":"VLOOKUP($D436,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"VLOOKUP($D436,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0},null,null,null,0,{"$f":"MIN(O88-O367,$J436*O88-SUM($M436:N436))","v":0},{"$f":"MIN(P88-P367,$J436*P88-SUM($M436:O436))","v":0},{"$f":"MIN(Q88-Q367,$J436*Q88-SUM($M436:P436))","v":0},{"$f":"MIN(R88-R367,$J436*R88-SUM($M436:Q436))","v":0},{"$f":"MIN(S88-S367,$J436*S88-SUM($M436:R436))","v":0},{"$f":"MIN(T88-T367,$J436*T88-SUM($M436:S436))","v":0},{"$f":"MIN(U88-U367,$J436*U88-SUM($M436:T436))","v":0},{"$f":"MIN(V88-V367,$J436*V88-SUM($M436:U436))","v":0},{"$f":"MIN(W88-W367,$J436*W88-SUM($M436:V436))","v":0},{"$f":"MIN(X88-X367,$J436*X88-SUM($M436:W436))","v":0},{"$f":"MIN(Y88-Y367,$J436*Y88-SUM($M436:X436))","v":0},{"$f":"MIN(Z88-Z367,$J436*Z88-SUM($M436:Y436))","v":0},{"$f":"MIN(AA88-AA367,$J436*AA88-SUM($M436:Z436))","v":0}]
[null,null,null,90,{"$f":"VLOOKUP($D437,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"VLOOKUP($D437,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0},null,null,null,0,{"$f":"MIN(O89-O368,$J437*O89-SUM($M437:N437))","v":0},{"$f":"MIN(P89-P368,$J437*P89-SUM($M437:O437))","v":0},{"$f":"MIN(Q89-Q368,$J437*Q89-SUM($M437:P437))","v":0},{"$f":"MIN(R89-R368,$J437*R89-SUM($M437:Q437))","v":0},{"$f":"MIN(S89-S368,$J437*S89-SUM($M437:R437))","v":0},{"$f":"MIN(T89-T368,$J437*T89-SUM($M437:S437))","v":0},{"$f":"MIN(U89-U368,$J437*U89-SUM($M437:T437))","v":0},{"$f":"MIN(V89-V368,$J437*V89-SUM($M437:U437))","v":0},{"$f":"MIN(W89-W368,$J437*W89-SUM($M437:V437))","v":0},{"$f":"MIN(X89-X368,$J437*X89-SUM($M437:W437))","v":0},{"$f":"MIN(Y89-Y368,$J437*Y89-SUM($M437:X437))","v":0},{"$f":"MIN(Z89-Z368,$J437*Z89-SUM($M437:Y437))","v":0},{"$f":"MIN(AA89-AA368,$J437*AA89-SUM($M437:Z437))","v":0}]
[null,null,null,52,{"$f":"VLOOKUP($D438,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"VLOOKUP($D438,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0},null,null,null,0,{"$f":"MIN(O90-O369,$J438*O90-SUM($M438:N438))","v":0},{"$f":"MIN(P90-P369,$J438*P90-SUM($M438:O438))","v":0},{"$f":"MIN(Q90-Q369,$J438*Q90-SUM($M438:P438))","v":0},{"$f":"MIN(R90-R369,$J438*R90-SUM($M438:Q438))","v":0},{"$f":"MIN(S90-S369,$J438*S90-SUM($M438:R438))","v":0},{"$f":"MIN(T90-T369,$J438*T90-SUM($M438:S438))","v":0},{"$f":"MIN(U90-U369,$J438*U90-SUM($M438:T438))","v":0},{"$f":"MIN(V90-V369,$J438*V90-SUM($M438:U438))","v":0},{"$f":"MIN(W90-W369,$J438*W90-SUM($M438:V438))","v":0},{"$f":"MIN(X90-X369,$J438*X90-SUM($M438:W438))","v":0},{"$f":"MIN(Y90-Y369,$J438*Y90-SUM($M438:X438))","v":0},{"$f":"MIN(Z90-Z369,$J438*Z90-SUM($M438:Y438))","v":0},{"$f":"MIN(AA90-AA369,$J438*AA90-SUM($M438:Z438))","v":0}]
[null,null,null,88,{"$f":"VLOOKUP($D439,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"VLOOKUP($D439,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0},null,null,null,0,{"$f":"MIN(O91-O370,$J439*O91-SUM($M439:N439))","v":0},{"$f":"MIN(P91-P370,$J439*P91-SUM($M439:O439))","v":0},{"$f":"MIN(Q91-Q370,$J439*Q91-SUM($M439:P439))","v":0},{"$f":"MIN(R91-R370,$J439*R91-SUM($M439:Q439))","v":0},{"$f":"MIN(S91-S370,$J439*S91-SUM($M439:R439))","v":0},{"$f":"MIN(T91-T370,$J439*T91-SUM($M439:S439))","v":0},{"$f":"MIN(U91-U370,$J439*U91-SUM($M439:T439))","v":0},{"$f":"MIN(V91-V370,$J439*V91-SUM($M439:U439))","v":0},{"$f":"MIN(W91-W370,$J439*W91-SUM($M439:V439))","v":0},{"$f":"MIN(X91-X370,$J439*X91-SUM($M439:W439))","v":0},{"$f":"MIN(Y91-Y370,$J439*Y91-SUM($M439:X439))","v":0},{"$f":"MIN(Z91-Z370,$J439*Z91-SUM($M439:Y439))","v":0},{"$f":"MIN(AA91-AA370,$J439*AA91-SUM($M439:Z439))","v":0}]
[null,null,null,91,{"$f":"VLOOKUP($D440,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"VLOOKUP($D440,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0},null,null,null,0,{"$f":"MIN(O92-O371,$J440*O92-SUM($M440:N440))","v":0},{"$f":"MIN(P92-P371,$J440*P92-SUM($M440:O440))","v":0},{"$f":"MIN(Q92-Q371,$J440*Q92-SUM($M440:P440))","v":0},{"$f":"MIN(R92-R371,$J440*R92-SUM($M440:Q440))","v":0},{"$f":"MIN(S92-S371,$J440*S92-SUM($M440:R440))","v":0},{"$f":"MIN(T92-T371,$J440*T92-SUM($M440:S440))","v":0},{"$f":"MIN(U92-U371,$J440*U92-SUM($M440:T440))","v":0},{"$f":"MIN(V92-V371,$J440*V92-SUM($M440:U440))","v":0},{"$f":"MIN(W92-W371,$J440*W92-SUM($M440:V440))","v":0},{"$f":"MIN(X92-X371,$J440*X92-SUM($M440:W440))","v":0},{"$f":"MIN(Y92-Y371,$J440*Y92-SUM($M440:X440))","v":0},{"$f":"MIN(Z92-Z371,$J440*Z92-SUM($M440:Y440))","v":0},{"$f":"MIN(AA92-AA371,$J440*AA92-SUM($M440:Z440))","v":0}]
[null,null,null,108,{"$f":"VLOOKUP($D441,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"VLOOKUP($D441,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0},null,null,null,0,{"$f":"MIN(O93-O372,$J441*O93-SUM($M441:N441))","v":0},{"$f":"MIN(P93-P372,$J441*P93-SUM($M441:O441))","v":0},{"$f":"MIN(Q93-Q372,$J441*Q93-SUM($M441:P441))","v":0},{"$f":"MIN(R93-R372,$J441*R93-SUM($M441:Q441))","v":0},{"$f":"MIN(S93-S372,$J441*S93-SUM($M441:R441))","v":0},{"$f":"MIN(T93-T372,$J441*T93-SUM($M441:S441))","v":0},{"$f":"MIN(U93-U372,$J441*U93-SUM($M441:T441))","v":0},{"$f":"MIN(V93-V372,$J441*V93-SUM($M441:U441))","v":0},{"$f":"MIN(W93-W372,$J441*W93-SUM($M441:V441))","v":0},{"$f":"MIN(X93-X372,$J441*X93-SUM($M441:W441))","v":0},{"$f":"MIN(Y93-Y372,$J441*Y93-SUM($M441:X441))","v":0},{"$f":"MIN(Z93-Z372,$J441*Z93-SUM($M441:Y441))","v":0},{"$f":"MIN(AA93-AA372,$J441*AA93-SUM($M441:Z441))","v":0}]
[null,null,null,145,{"$f":"VLOOKUP($D442,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"VLOOKUP($D442,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0},null,null,null,0,{"$f":"MIN(O94-O373,$J442*O94-SUM($M442:N442))","v":0},{"$f":"MIN(P94-P373,$J442*P94-SUM($M442:O442))","v":0},{"$f":"MIN(Q94-Q373,$J442*Q94-SUM($M442:P442))","v":0},{"$f":"MIN(R94-R373,$J442*R94-SUM($M442:Q442))","v":0},{"$f":"MIN(S94-S373,$J442*S94-SUM($M442:R442))","v":0},{"$f":"MIN(T94-T373,$J442*T94-SUM($M442:S442))","v":0},{"$f":"MIN(U94-U373,$J442*U94-SUM($M442:T442))","v":0},{"$f":"MIN(V94-V373,$J442*V94-SUM($M442:U442))","v":0},{"$f":"MIN(W94-W373,$J442*W94-SUM($M442:V442))","v":0},{"$f":"MIN(X94-X373,$J442*X94-SUM($M442:W442))","v":0},{"$f":"MIN(Y94-Y373,$J442*Y94-SUM($M442:X442))","v":0},{"$f":"MIN(Z94-Z373,$J442*Z94-SUM($M442:Y442))","v":0},{"$f":"MIN(AA94-AA373,$J442*AA94-SUM($M442:Z442))","v":0}]
[null,null,null,144,{"$f":"VLOOKUP($D443,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"VLOOKUP($D443,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0},null,null,null,0,{"$f":"MIN(O95-O374,$J443*O95-SUM($M443:N443))","v":0},{"$f":"MIN(P95-P374,$J443*P95-SUM($M443:O443))","v":0},{"$f":"MIN(Q95-Q374,$J443*Q95-SUM($M443:P443))","v":0},{"$f":"MIN(R95-R374,$J443*R95-SUM($M443:Q443))","v":0},{"$f":"MIN(S95-S374,$J443*S95-SUM($M443:R443))","v":0},{"$f":"MIN(T95-T374,$J443*T95-SUM($M443:S443))","v":0},{"$f":"MIN(U95-U374,$J443*U95-SUM($M443:T443))","v":0},{"$f":"MIN(V95-V374,$J443*V95-SUM($M443:U443))","v":0},{"$f":"MIN(W95-W374,$J443*W95-SUM($M443:V443))","v":0},{"$f":"MIN(X95-X374,$J443*X95-SUM($M443:W443))","v":0},{"$f":"MIN(Y95-Y374,$J443*Y95-SUM($M443:X443))","v":0},{"$f":"MIN(Z95-Z374,$J443*Z95-SUM($M443:Y443))","v":0},{"$f":"MIN(AA95-AA374,$J443*AA95-SUM($M443:Z443))","v":0}]
[null,null,null,15,{"$f":"VLOOKUP($D444,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"VLOOKUP($D444,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0},null,null,null,0,{"$f":"MIN(O96-O375,$J444*O96-SUM($M444:N444))","v":0},{"$f":"MIN(P96-P375,$J444*P96-SUM($M444:O444))","v":0},{"$f":"MIN(Q96-Q375,$J444*Q96-SUM($M444:P444))","v":0},{"$f":"MIN(R96-R375,$J444*R96-SUM($M444:Q444))","v":0},{"$f":"MIN(S96-S375,$J444*S96-SUM($M444:R444))","v":0},{"$f":"MIN(T96-T375,$J444*T96-SUM($M444:S444))","v":0},{"$f":"MIN(U96-U375,$J444*U96-SUM($M444:T444))","v":0},{"$f":"MIN(V96-V375,$J444*V96-SUM($M444:U444))","v":0},{"$f":"MIN(W96-W375,$J444*W96-SUM($M444:V444))","v":0},{"$f":"MIN(X96-X375,$J444*X96-SUM($M444:W444))","v":0},{"$f":"MIN(Y96-Y375,$J444*Y96-SUM($M444:X444))","v":0},{"$f":"MIN(Z96-Z375,$J444*Z96-SUM($M444:Y444))","v":0},{"$f":"MIN(AA96-AA375,$J444*AA96-SUM($M444:Z444))","v":0}]
[null,null,null,6,{"$f":"VLOOKUP($D445,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"VLOOKUP($D445,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0},null,null,null,0,{"$f":"MIN(O97-O376,$J445*O97-SUM($M445:N445))","v":0},{"$f":"MIN(P97-P376,$J445*P97-SUM($M445:O445))","v":0},{"$f":"MIN(Q97-Q376,$J445*Q97-SUM($M445:P445))","v":0},{"$f":"MIN(R97-R376,$J445*R97-SUM($M445:Q445))","v":0},{"$f":"MIN(S97-S376,$J445*S97-SUM($M445:R445))","v":0},{"$f":"MIN(T97-T376,$J445*T97-SUM($M445:S445))","v":0},{"$f":"MIN(U97-U376,$J445*U97-SUM($M445:T445))","v":0},{"$f":"MIN(V97-V376,$J445*V97-SUM($M445:U445))","v":0},{"$f":"MIN(W97-W376,$J445*W97-SUM($M445:V445))","v":0},{"$f":"MIN(X97-X376,$J445*X97-SUM($M445:W445))","v":0},{"$f":"MIN(Y97-Y376,$J445*Y97-SUM($M445:X445))","v":0},{"$f":"MIN(Z97-Z376,$J445*Z97-SUM($M445:Y445))","v":0},{"$f":"MIN(AA97-AA376,$J445*AA97-SUM($M445:Z445))","v":0}]
[null,null,null,11,{"$f":"VLOOKUP($D446,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"VLOOKUP($D446,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0},null,null,null,0,{"$f":"MIN(O98-O377,$J446*O98-SUM($M446:N446))","v":0},{"$f":"MIN(P98-P377,$J446*P98-SUM($M446:O446))","v":0},{"$f":"MIN(Q98-Q377,$J446*Q98-SUM($M446:P446))","v":0},{"$f":"MIN(R98-R377,$J446*R98-SUM($M446:Q446))","v":0},{"$f":"MIN(S98-S377,$J446*S98-SUM($M446:R446))","v":0},{"$f":"MIN(T98-T377,$J446*T98-SUM($M446:S446))","v":0},{"$f":"MIN(U98-U377,$J446*U98-SUM($M446:T446))","v":0},{"$f":"MIN(V98-V377,$J446*V98-SUM($M446:U446))","v":0},{"$f":"MIN(W98-W377,$J446*W98-SUM($M446:V446))","v":0},{"$f":"MIN(X98-X377,$J446*X98-SUM($M446:W446))","v":0},{"$f":"MIN(Y98-Y377,$J446*Y98-SUM($M446:X446))","v":0},{"$f":"MIN(Z98-Z377,$J446*Z98-SUM($M446:Y446))","v":0},{"$f":"MIN(AA98-AA377,$J446*AA98-SUM($M446:Z446))","v":0}]
[null,null,null,4,{"$f":"VLOOKUP($D447,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"VLOOKUP($D447,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0},null,null,null,0,{"$f":"MIN(O99-O378,$J447*O99-SUM($M447:N447))","v":0},{"$f":"MIN(P99-P378,$J447*P99-SUM($M447:O447))","v":0},{"$f":"MIN(Q99-Q378,$J447*Q99-SUM($M447:P447))","v":0},{"$f":"MIN(R99-R378,$J447*R99-SUM($M447:Q447))","v":0},{"$f":"MIN(S99-S378,$J447*S99-SUM($M447:R447))","v":0},{"$f":"MIN(T99-T378,$J447*T99-SUM($M447:S447))","v":0},{"$f":"MIN(U99-U378,$J447*U99-SUM($M447:T447))","v":0},{"$f":"MIN(V99-V378,$J447*V99-SUM($M447:U447))","v":0},{"$f":"MIN(W99-W378,$J447*W99-SUM($M447:V447))","v":0},{"$f":"MIN(X99-X378,$J447*X99-SUM($M447:W447))","v":0},{"$f":"MIN(Y99-Y378,$J447*Y99-SUM($M447:X447))","v":0},{"$f":"MIN(Z99-Z378,$J447*Z99-SUM($M447:Y447))","v":0},{"$f":"MIN(AA99-AA378,$J447*AA99-SUM($M447:Z447))","v":0}]
[null,null,null,12,{"$f":"VLOOKUP($D448,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"VLOOKUP($D448,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0},null,null,null,0,{"$f":"MIN(O100-O379,$J448*O100-SUM($M448:N448))","v":0},{"$f":"MIN(P100-P379,$J448*P100-SUM($M448:O448))","v":0},{"$f":"MIN(Q100-Q379,$J448*Q100-SUM($M448:P448))","v":0},{"$f":"MIN(R100-R379,$J448*R100-SUM($M448:Q448))","v":0},{"$f":"MIN(S100-S379,$J448*S100-SUM($M448:R448))","v":0},{"$f":"MIN(T100-T379,$J448*T100-SUM($M448:S448))","v":0},{"$f":"MIN(U100-U379,$J448*U100-SUM($M448:T448))","v":0},{"$f":"MIN(V100-V379,$J448*V100-SUM($M448:U448))","v":0},{"$f":"MIN(W100-W379,$J448*W100-SUM($M448:V448))","v":0},{"$f":"MIN(X100-X379,$J448*X100-SUM($M448:W448))","v":0},{"$f":"MIN(Y100-Y379,$J448*Y100-SUM($M448:X448))","v":0},{"$f":"MIN(Z100-Z379,$J448*Z100-SUM($M448:Y448))","v":0},{"$f":"MIN(AA100-AA379,$J448*AA100-SUM($M448:Z448))","v":0}]
[null,null,null,9,{"$f":"VLOOKUP($D449,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"VLOOKUP($D449,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0},null,null,null,0,{"$f":"MIN(O101-O380,$J449*O101-SUM($M449:N449))","v":0},{"$f":"MIN(P101-P380,$J449*P101-SUM($M449:O449))","v":0},{"$f":"MIN(Q101-Q380,$J449*Q101-SUM($M449:P449))","v":0},{"$f":"MIN(R101-R380,$J449*R101-SUM($M449:Q449))","v":0},{"$f":"MIN(S101-S380,$J449*S101-SUM($M449:R449))","v":0},{"$f":"MIN(T101-T380,$J449*T101-SUM($M449:S449))","v":0},{"$f":"MIN(U101-U380,$J449*U101-SUM($M449:T449))","v":0},{"$f":"MIN(V101-V380,$J449*V101-SUM($M449:U449))","v":0},{"$f":"MIN(W101-W380,$J449*W101-SUM($M449:V449))","v":0},{"$f":"MIN(X101-X380,$J449*X101-SUM($M449:W449))","v":0},{"$f":"MIN(Y101-Y380,$J449*Y101-SUM($M449:X449))","v":0},{"$f":"MIN(Z101-Z380,$J449*Z101-SUM($M449:Y449))","v":0},{"$f":"MIN(AA101-AA380,$J449*AA101-SUM($M449:Z449))","v":0}]
[null,null,null,7,{"$f":"VLOOKUP($D450,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"VLOOKUP($D450,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0},null,null,null,{"$f":"MIN(N102-N381,$J450*N102)","v":0},{"$f":"MIN(O102-O381,$J450*O102-SUM($M450:N450))","v":0},{"$f":"MIN(P102-P381,$J450*P102-SUM($M450:O450))","v":0},{"$f":"MIN(Q102-Q381,$J450*Q102-SUM($M450:P450))","v":0},{"$f":"MIN(R102-R381,$J450*R102-SUM($M450:Q450))","v":0},{"$f":"MIN(S102-S381,$J450*S102-SUM($M450:R450))","v":0},{"$f":"MIN(T102-T381,$J450*T102-SUM($M450:S450))","v":0},{"$f":"MIN(U102-U381,$J450*U102-SUM($M450:T450))","v":0},{"$f":"MIN(V102-V381,$J450*V102-SUM($M450:U450))","v":0},{"$f":"MIN(W102-W381,$J450*W102-SUM($M450:V450))","v":0},{"$f":"MIN(X102-X381,$J450*X102-SUM($M450:W450))","v":0},{"$f":"MIN(Y102-Y381,$J450*Y102-SUM($M450:X450))","v":0},{"$f":"MIN(Z102-Z381,$J450*Z102-SUM($M450:Y450))","v":0},{"$f":"MIN(AA102-AA381,$J450*AA102-SUM($M450:Z450))","v":0}]
[null,null,null,10,{"$f":"VLOOKUP($D451,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,{"$f":"VLOOKUP($D451,'Assumptions_Asset level'!$A$15:$O$80,$D$385,0)","v":0},null,null,null,0,{"$f":"MIN(O103-O382,$J451*O103-SUM($M451:N451))","v":0},{"$f":"MIN(P103-P382,$J451*P103-SUM($M451:O451))","v":0},{"$f":"MIN(Q103-Q382,$J451*Q103-SUM($M451:P451))","v":0},{"$f":"MIN(R103-R382,$J451*R103-SUM($M451:Q451))","v":0},{"$f":"MIN(S103-S382,$J451*S103-SUM($M451:R451))","v":0},{"$f":"MIN(T103-T382,$J451*T103-SUM($M451:S451))","v":0},{"$f":"MIN(U103-U382,$J451*U103-SUM($M451:T451))","v":0},{"$f":"MIN(V103-V382,$J451*V103-SUM($M451:U451))","v":0},{"$f":"MIN(W103-W382,$J451*W103-SUM($M451:V451))","v":0},{"$f":"MIN(X103-X382,$J451*X103-SUM($M451:W451))","v":0},{"$f":"MIN(Y103-Y382,$J451*Y103-SUM($M451:X451))","v":0},{"$f":"MIN(Z103-Z382,$J451*Z103-SUM($M451:Y451))","v":0},{"$f":"MIN(AA103-AA382,$J451*AA103-SUM($M451:Z451))","v":0}]
[]
[null,null,null,null,"New vacant due to churn",null,null,null,null,null,null,2024,{"$f":"L453+1","v":2025},{"$f":"M453+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,{"$f":"'Assumptions_Asset level'!$P$7","v":16},"Total",null,null,null,null,null,null,{"$f":"SUM(L455:L520)","v":0},{"$f":"SUM(M455:M520)","v":144.51500000000001},{"$f":"SUM(N455:N520)","v":166.05374999999998},{"$f":"SUM(O455:O520)","v":189.17205119999997},{"$f":"SUM(P455:P520)","v":175.84629864620001},{"$f":"SUM(Q455:Q520)","v":163.97129948782958},{"$f":"SUM(R455:R520)","v":152.65211113149971},{"$f":"SUM(S455:S520)","v":142.11725577374065},{"$f":"SUM(T455:T520)","v":132.31164090771287},{"$f":"SUM(U455:U520)","v":123.18463373272043},{"$f":"SUM(V455:V520)","v":114.68912647766558},{"$f":"SUM(W455:W520)","v":106.78129158704461},{"$f":"SUM(X455:X520)","v":99.420352607018231},{"$f":"SUM(Y455:Y520)","v":92.568371126436176},{"$f":"SUM(Z455:Z520)","v":86.190048641221352},{"$f":"SUM(AA455:AA520)","v":80.252542293692869}]
[null,null,null,117,{"$f":"VLOOKUP($D455,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},{"$f":"VLOOKUP($D455,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0.19},{"$f":"VLOOKUP($D455,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0.19},null,null,null,null,null,{"$f":"(+M38-M317)*$F455","v":12.540000000000001},{"$f":"(+N38-N317)*$G455","v":10.157400000000001},{"$f":"(+O38-O317)*$G455","v":10.804357599999999},10.0179619944,9.2928075181535998,8.6093951001211568,7.9762686736533404,7.3897016752839617,6.8462702405383098,6.3428022220770455,5.8763587493476166,5.444217073463534,5.0438546738288181,4.6729345335453241,4.3292914976522097]
[null,null,null,24,{"$f":"VLOOKUP($D456,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},{"$f":"VLOOKUP($D456,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0.17},{"$f":"VLOOKUP($D456,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0.17},null,null,null,null,null,{"$f":"(+M39-M318)*$F456","v":1.53},{"$f":"(+N39-N318)*$G456","v":1.2699},1.4336167999999998,1.3406569036,1.2543522624272001,1.1717912486654944,1.0946683223715921,1.0226213305976015,0.95531620349460267,0.89244084917138866,0.83370371648286334,0.7788324430943383,0.72757259254554818,0.67968647443636332,0.63495204226348356]
[null,null,null,48,{"$f":"VLOOKUP($D457,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},{"$f":"VLOOKUP($D457,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0.19},{"$f":"VLOOKUP($D457,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0.19},null,null,null,null,null,3.8,{"$f":"(+N40-N319)*$G457","v":3.0779999999999998},3.2354719999999992,2.9998429679999998,2.7824807785919998,2.5778518813860476,2.3882791945758979,2.2126474780776899,2.0499315463074184,1.8991815850380713,1.759517628500759,1.630124422748588,1.5102466668126773,1.3991846038187803,1.2962899363288862]
[null,null,null,27,{"$f":"VLOOKUP($D458,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},{"$f":"VLOOKUP($D458,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0.17},{"$f":"VLOOKUP($D458,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0.17},null,null,null,null,null,3.91,{"$f":"(+N41-N320)*$G458","v":3.2453000000000003},3.7143096,3.4736431092000002,3.2502987193584003,3.0363646383847969,2.836522452362122,2.6498331094638035,2.4754309638230834,2.3125073178264199,2.1603066993804227,2.0181233587509197,1.8852979960225933,1.7612147039449086,1.6452981119885408]
[null,null,null,43,{"$f":"VLOOKUP($D459,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},{"$f":"VLOOKUP($D459,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0.19},{"$f":"VLOOKUP($D459,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0.19},null,null,null,null,null,8.93,{"$f":"(+N42-N321)*$G459","v":7.2332999999999998},7.6033591999999999,7.0496309748000003,6.5388298296912,6.0579519212572119,5.6124561072533599,5.199721573482571,4.8173391338224336,4.4630767248394685,4.1348664269767834,3.8307923934591828,3.5490796670097913,3.2880838189741342,3.0462813503728818]
[null,null,null,86,{"$f":"VLOOKUP($D460,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},{"$f":"VLOOKUP($D460,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0.19},{"$f":"VLOOKUP($D460,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0.19},null,null,null,null,null,3.42,{"$f":"(+N43-N322)*$G460","v":2.7702},2.9119248,2.6998586712000003,2.5042327007328007,2.3200666932474436,2.1494512751183086,1.991382730269921,1.8449383916766768,1.709263426534265,1.5835658656506837,1.4671119804737296,1.3592220001314097,1.2592661434369028,1.1666609426959975]
[null,null,null,29,{"$f":"VLOOKUP($D461,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},{"$f":"VLOOKUP($D461,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0.17},{"$f":"VLOOKUP($D461,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0.17},null,null,null,null,null,5.2700000000000005,{"$f":"(+N44-N323)*$G461","v":4.3741000000000003},4.5456912000000003,4.2495389124000003,3.9738750264047997,3.7123205839905697,3.4679894893330765,3.2397393380497683,3.0265117616206232,2.8273180300800425,2.6412344880283052,2.4673982716237441,2.3050033075089069,2.1532965750724138,2.0115746147148075]
[null,null,null,54,{"$f":"VLOOKUP($D462,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},{"$f":"VLOOKUP($D462,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0.17},{"$f":"VLOOKUP($D462,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0.17},null,null,null,null,null,4.42,{"$f":"(+N45-N324)*$G462","v":3.6686000000000001},3.8125152,3.5641294104000001,3.3329274415007997,3.113559199475961,2.9086363458922575,2.717200735138515,2.5383647032947159,2.3712989929703578,2.2152289254430948,2.0694308084586241,1.9332285804913416,1.805990675867186,1.6871270962124196]
[null,null,null,39,{"$f":"VLOOKUP($D463,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},{"$f":"VLOOKUP($D463,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0.17},{"$f":"VLOOKUP($D463,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0.17},null,null,null,null,null,7.1400000000000006,{"$f":"(+N46-N325)*$G463","v":5.9262000000000006},6.2725784000000004,5.8643596168000016,5.4846063227936019,5.1236163864619089,4.7863990690809981,4.4713761098118727,4.1770867884455907,3.9021664940953062,3.6453404295452549,3.4054176999841324,3.1812857908614833,2.9719054091908701,2.7763056643792483]
[null,null,null,124,{"$f":"VLOOKUP($D464,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},{"$f":"VLOOKUP($D464,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0.17},{"$f":"VLOOKUP($D464,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0.17},null,null,null,null,null,2.89,{"$f":"(+N47-N326)*$G464","v":2.3987000000000003},2.6066984000000004,2.4373121067999999,2.2798683982735999,2.1298094638888672,1.9896333518769023,1.8586830952556064,1.7363514968160538,1.6220713085468836,1.5153126166192001,1.4155803841585302,1.3224121557736532,1.2353759131647282,1.1540680718673051]
[null,null,null,77,{"$f":"VLOOKUP($D465,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},{"$f":"VLOOKUP($D465,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0.19},{"$f":"VLOOKUP($D465,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0.19},null,null,null,null,null,3.42,{"$f":"(+N48-N327)*$G465","v":2.7702},2.9119248,2.6998586712000003,2.5042327007328007,2.3200666932474436,2.1494512751183086,1.991382730269921,1.8449383916766768,1.709263426534265,1.5835658656506837,1.4671119804737296,1.3592220001314097,1.2592661434369028,1.1666609426959975]
[null,null,null,129,{"$f":"VLOOKUP($D466,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},{"$f":"VLOOKUP($D466,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0.19},{"$f":"VLOOKUP($D466,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0.19},null,null,null,null,null,5.89,{"$f":"(+N49-N328)*$G466","v":4.7709000000000001},5.0149816000000005,4.6497566003999999,4.3128452068175998,3.995670416148374,3.7018327515926424,3.4296035910204199,3.1773938967764987,2.943731456809012,2.7272523241761775,2.5266928552603121,2.3408823335596498,2.1687361359191102,2.0092494013097735]
[null,null,null,89,{"$f":"VLOOKUP($D467,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},{"$f":"VLOOKUP($D467,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0.19},{"$f":"VLOOKUP($D467,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0.19},null,null,null,null,null,3.99,{"$f":"(+N50-N329)*$G467","v":3.2318999999999996},3.3972456000000002,3.1498351163999998,2.9216048175216005,2.7067444754553507,2.5076931543046932,2.3232798519815749,2.1524281236227898,1.9941406642899759,1.8474935099257974,1.7116306438860178,1.5857590001533108,1.4691438340097196,1.3611044331453304]
[null,null,null,70,{"$f":"VLOOKUP($D468,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},{"$f":"VLOOKUP($D468,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0.17},{"$f":"VLOOKUP($D468,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0.17},null,null,null,null,null,3.74,{"$f":"(+N51-N330)*$G468","v":3.1042000000000001},3.2259744000000006,3.0158018088000005,2.8201693735776008,2.6345500918642757,2.4611538311396033,2.2991698528095132,2.1478470566339913,2.0064837632826111,1.8744244753749271,1.7510568379265283,1.6358087988772891,1.5281459565030038,1.4275690814105091]
[null,null,null,59,{"$f":"VLOOKUP($D469,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},{"$f":"VLOOKUP($D469,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0.17},{"$f":"VLOOKUP($D469,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0.17},null,null,null,null,null,3.4000000000000004,{"$f":"(+N52-N331)*$G469","v":2.8220000000000005},2.9327039999999998,2.7416380079999998,2.5637903396160002,2.3950455380584317,2.2374125737632751,2.0901544116450119,1.9525882333036282,1.8240761484387369,1.7040222503408424,1.59186985266048,1.4870989080702626,1.3892235968209123,1.2977900740095536]
[null,null,null,130,{"$f":"VLOOKUP($D470,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},{"$f":"VLOOKUP($D470,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0.17},{"$f":"VLOOKUP($D470,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0.17},null,null,null,null,null,3.91,{"$f":"(+N53-N332)*$G470","v":3.2453000000000003},3.9421096000000007,3.6874827092000007,3.4515919385584004,3.2244061514631968,3.0121877807183584,2.8139368001784955,2.6287339608390226,2.4557204825743333,2.2940941070393901,2.1431053775451634,2.0020541638504525,1.8702864156788139,1.7471911299069098]
[null,null,null,127,{"$f":"VLOOKUP($D471,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},{"$f":"VLOOKUP($D471,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0.17},{"$f":"VLOOKUP($D471,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0.17},null,null,null,null,null,3.5700000000000003,{"$f":"(+N54-N333)*$G471","v":2.9631000000000003},3.5349392000000002,3.3063991084000004,3.0945662949967998,2.890880841118153,2.7006138591639122,2.522869513656647,2.3568236390006896,2.2017062853565021,2.0567981781758213,1.9214273828819928,1.7949661891294957,1.6768282001297694,1.5664656135467694]
[null,null,null,71,{"$f":"VLOOKUP($D472,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},{"$f":"VLOOKUP($D472,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":8.5000000000000006E-2},{"$f":"VLOOKUP($D472,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0.17},null,null,null,null,null,3.91,{"$f":"(+N55-N334)*$G472","v":7.1553000000000013},6.8994296000000004,6.4478563492000012,6.0264681038384014,5.6298218997297571,5.2592880054799638,4.9131412577827751,4.5897765997847255,4.2876945991652411,4.0054945106855655,3.7418677809412442,3.4955919806390381,3.2655251362287037,3.0506004346056552]
[null,null,null,74,{"$f":"VLOOKUP($D473,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},{"$f":"VLOOKUP($D473,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0.17},{"$f":"VLOOKUP($D473,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0.17},null,null,null,null,null,0.34,{"$f":"(+N56-N335)*$G473","v":0.28220000000000001},0.29327040000000004,0.27416380080000002,0.2563790339616,0.23950455380584321,0.2237412573763275,0.20901544116450116,0.19525882333036279,0.18240761484387372,0.17040222503408425,0.15918698526604802,0.14870989080702629,0.13892235968209124,0.12977900740095535]
[null,null,null,98,{"$f":"VLOOKUP($D474,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},{"$f":"VLOOKUP($D474,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0.19},{"$f":"VLOOKUP($D474,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0.19},null,null,null,null,null,3.42,{"$f":"(+N57-N336)*$G474","v":2.7702},2.9119248,2.6998586712000003,2.5042327007328007,2.3200666932474436,2.1494512751183086,1.991382730269921,1.8449383916766768,1.709263426534265,1.5835658656506837,1.4671119804737296,1.3592220001314097,1.2592661434369028,1.1666609426959975]
[null,null,null,114,{"$f":"VLOOKUP($D475,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},{"$f":"VLOOKUP($D475,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0.17},{"$f":"VLOOKUP($D475,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0.17},null,null,null,null,null,6.8000000000000007,{"$f":"(+N58-N337)*$G475","v":5.644000000000001},6.0932079999999997,5.6971156159999987,5.3288738984319988,4.9781325891952628,4.6504904758827861,4.3444125140047145,4.0584794636231951,3.7913654616253876,3.5418319083406518,3.3087217241152036,3.0909539839683848,2.8875189053757295,2.6974731659374758]
[null,null,null,118,{"$f":"VLOOKUP($D476,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},{"$f":"VLOOKUP($D476,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0.19},{"$f":"VLOOKUP($D476,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0.19},null,null,null,null,null,4.18,{"$f":"(+N59-N338)*$G476","v":3.3858000000000001},3.6863192000000007,3.4183074648000007,3.1713498052512001,2.9381209610718533,2.7220544455863651,2.5218772235130449,2.3364208386619909,2.1646027349932893,2.0054199666459485,1.857943343416641,1.7213120068409291,1.5947284051440083,1.4774536377286611]
[null,null,null,115,{"$f":"VLOOKUP($D477,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},{"$f":"VLOOKUP($D477,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0.17},{"$f":"VLOOKUP($D477,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0.17},null,null,null,null,null,3.06,{"$f":"(+N60-N339)*$G477","v":2.5398000000000001},2.8672335999999996,2.6813138072,2.5087045248544002,2.3435824973309889,2.1893366447431841,2.045242661195203,1.9106324069892053,1.7848816983427773,1.6674074329657267,1.5576648861886766,1.4551451850910964,1.3593729488727266,1.2699040845269671]
[null,null,null,112,{"$f":"VLOOKUP($D478,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},{"$f":"VLOOKUP($D478,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0.17},{"$f":"VLOOKUP($D478,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0.17},null,null,null,null,null,10.540000000000001,{"$f":"(+N61-N340)*$G478","v":8.7482000000000006},9.5469823999999992,8.9267570248000006,8.3503364912095996,7.8007241941379393,7.2873096353786257,6.8076860575289198,6.3596295172731256,5.9410623896559116,5.5500437913745477,5.1847605808359756,4.8435189506735341,4.524736573612639,4.226935265266353]
[null,null,null,133,{"$f":"VLOOKUP($D479,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},{"$f":"VLOOKUP($D479,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":8.5000000000000006E-2},{"$f":"VLOOKUP($D479,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0.17},null,null,null,null,null,2.5500000000000003,{"$f":"(+N62-N341)*$G479","v":4.6665000000000001},4.7274279999999997,4.4189633060000002,4.1315985043120005,3.8596644911630245,3.6056357667127354,3.3683262501382418,3.1466355620929356,2.9395357294208981,2.7460664363669469,2.5653305715820132,2.3964900682446251,2.2387620179700178,2.0914150404872753]
[null,null,null,105,{"$f":"VLOOKUP($D480,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},{"$f":"VLOOKUP($D480,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":8.5000000000000006E-2},{"$f":"VLOOKUP($D480,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0.17},null,null,null,null,null,4.25,{"$f":"(+N63-N342)*$G480","v":7.7775000000000007},7.4993800000000004,7.0085395100000021,6.5505088085200001,6.1193716301410399,5.7166173972608298,5.340370932372581,4.9888876084616571,4.6605376077883047,4.3537983811799617,4.0672475879796117,3.7995565006946053,3.549483843726851,3.3158700376148422]
[null,null,null,104,{"$f":"VLOOKUP($D481,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},{"$f":"VLOOKUP($D481,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0},{"$f":"VLOOKUP($D481,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0.19},null,null,null,null,null,0,{"$f":"(+N64-N343)*$G481","v":2.09},3.1414600000000004,2.9160242400000005,2.7101189265600003,2.5107984234086405,2.3261568143821405,2.1550935168944694,1.996610047147281,1.8497812967826073,1.713750189134625,1.5877226761170578,1.4709631031633885,1.362789915024518,1.262571677357867]
[null,null,null,106,{"$f":"VLOOKUP($D482,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},{"$f":"VLOOKUP($D482,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0},{"$f":"VLOOKUP($D482,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0.17},null,null,null,null,null,0,{"$f":"(+N65-N344)*$G482","v":6.9700000000000006},7.767640000000001,7.26360428,6.7954701745600001,6.3481959554211187,5.930381389608586,5.540065774864261,5.1754392802082929,4.8348111433348517,4.5166018817197076,4.2193359684951703,3.9416349904762074,3.6822112564995551,3.4398618264381566]
[null,null,null,136,{"$f":"VLOOKUP($D483,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},{"$f":"VLOOKUP($D483,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0.17},{"$f":"VLOOKUP($D483,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0.17},null,null,null,null,null,5.61,{"$f":"(+N66-N345)*$G483","v":4.6563000000000008},5.1806615999999996,4.8444621131999996,4.5321938891663995,4.2338874074140129,3.9552287392437586,3.6949103152863079,3.4517250804748958,3.2245453920457878,3.0123178245508426,2.8140582850811584,2.6288474500577235,2.455826502355364,2.2941931489933172]
[null,null,null,142,{"$f":"VLOOKUP($D484,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},{"$f":"VLOOKUP($D484,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":8.5000000000000006E-2},{"$f":"VLOOKUP($D484,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0.17},null,null,null,null,null,3.74,{"$f":"(+N67-N346)*$G484","v":6.8441999999999998},6.7133544000000001,6.2744345688000003,5.8650943610975999,5.479067791063315,5.1184559737676487,4.7815782658452184,4.4668725939542284,4.1728796772276651,3.8982362792678509,3.6416688868191813,3.4019878045251835,3.178081638346582,2.9689121420602458]
[null,null,null,140,{"$f":"VLOOKUP($D485,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},{"$f":"VLOOKUP($D485,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":9.5000000000000001E-2},{"$f":"VLOOKUP($D485,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0.19},null,null,null,null,null,7.03,{"$f":"(+N68-N347)*$G485","v":12.724299999999999},12.270443199999999,11.372911570799999,10.5425575519152,9.7672534163510676,9.0489791879267543,8.3835261074336014,7.7670097958171205,7.1958314908599679,6.6666570798890739,6.1763976376166649,5.7221913952999452,5.3013870358709161,4.9115282175260102]
[null,null,null,134,{"$f":"VLOOKUP($D486,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},{"$f":"VLOOKUP($D486,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0},{"$f":"VLOOKUP($D486,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0.17},null,null,null,null,null,0,{"$f":"(+N69-N348)*$G486","v":6.29},9.204480000000002,8.6151219600000015,8.0717858059200012,7.5404792199158424,7.0441930760056408,6.5805705244458856,6.147461882658618,5.7428588385077006,5.3648852597298005,5.0117884940987301,4.6819312424298651,4.3737839664725957,4.0859177964870161]
[null,null,null,135,{"$f":"VLOOKUP($D487,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},{"$f":"VLOOKUP($D487,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0},{"$f":"VLOOKUP($D487,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0.17},null,null,null,null,null,0,{"$f":"(+N70-N349)*$G487","v":4.7600000000000007},6.6854199999999997,6.2565868399999989,5.8608421916800006,5.4750683597993595,5.1147198294040299,4.7780880204585472,4.4636120635193492,4.1698337427617691,3.8953908168635483,3.6390107021520612,3.3995045716721219,3.1757618426308083,2.9667450266581241]
[null,null,null,147,{"$f":"VLOOKUP($D488,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},{"$f":"VLOOKUP($D488,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":9.5000000000000001E-2},{"$f":"VLOOKUP($D488,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0.19},null,null,null,null,null,{"$f":"(+M71-M350)*$F488","v":3.5150000000000001},{"$f":"(+N71-N350)*$G488","v":6.3621499999999997},6.1352215999999995,5.6864557853999997,5.2712787759576001,4.8836267081755338,4.5244895939633771,4.1917630537168007,3.8835048979085602,3.5979157454299839,3.3333285399445369,3.0881988188083325,2.8610956976499726,2.650693517935458,2.4557641087630051]
[null,null,null,151,{"$f":"VLOOKUP($D489,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},{"$f":"VLOOKUP($D489,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":9.5000000000000001E-2},{"$f":"VLOOKUP($D489,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0.19},null,null,null,null,null,0,{"$f":"(+N72-N351)*$G489","v":0},2.1279999999999997,1.888752,1.7637386880000001,1.6340009022720001,1.5138381579079681,1.4025119799641428,1.2993726204868981,1.2038180286442119,1.115290428041962,1.0332730606160818,0.95728717018519516,0.8868892078293249,0.82166824278231854]
[null,null,null,146,{"$f":"VLOOKUP($D490,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},{"$f":"VLOOKUP($D490,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":9.5000000000000001E-2},{"$f":"VLOOKUP($D490,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0.19},null,null,null,null,null,0,{"$f":"(+N73-N352)*$G490","v":0},8.2460000000000004,7.3189140000000004,6.834487416,6.3317534963039996,5.8661228618933761,5.4347339223610529,5.0350689043867298,4.664794860996321,4.3217504086626031,4.0039331098873161,3.7094877844676306,3.4366956803386337,3.1839644407814838]
[null,null,null,150,{"$f":"VLOOKUP($D491,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},{"$f":"VLOOKUP($D491,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":9.5000000000000001E-2},{"$f":"VLOOKUP($D491,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0.19},null,null,null,null,null,2.2800000000000002,{"$f":"(+N74-N353)*$G491","v":4.1268000000000002},3.9796032000000001,3.6885118608000003,3.4192078546752005,3.1677578647625091,2.9348040609492179,2.718981440248736,2.519030204048796,2.333783186224855,2.162159052936997,2.003155990578378,1.8558458579351176,1.7193687683905674,1.5929280705489763]
[null,null,null,3,{"$f":"VLOOKUP($D492,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},{"$f":"VLOOKUP($D492,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0.19},{"$f":"VLOOKUP($D492,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0.19},null,null,null,null,null,1.52,{"$f":"(+N75-N354)*$G492","v":1.2312000000000001},1.2941887999999999,1.1999371872,1.1129923114367999,1.0311407525544192,0.95531167783035931,0.88505899123107612,0.81997261852296754,0.75967263401522889,0.70380705140030375,0.65204976909943535,0.60409866672507095,0.55967384152751232,0.51851597453155451]
[null,null,null,37,{"$f":"VLOOKUP($D493,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"VLOOKUP($D493,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0},{"$f":"VLOOKUP($D493,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0},null,null,null,null,null,0,{"$f":"(+N76-N355)*$G493","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,{"$f":"VLOOKUP($D494,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"VLOOKUP($D494,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0},{"$f":"VLOOKUP($D494,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0},null,null,null,null,null,0,{"$f":"(+N77-N356)*$G494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,{"$f":"VLOOKUP($D495,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"VLOOKUP($D495,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0},{"$f":"VLOOKUP($D495,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0},null,null,null,null,null,0,{"$f":"(+N78-N357)*$G495","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,36,{"$f":"VLOOKUP($D496,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"VLOOKUP($D496,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0},{"$f":"VLOOKUP($D496,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0},null,null,null,null,null,0,{"$f":"(+N79-N358)*$G496","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,{"$f":"VLOOKUP($D497,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"VLOOKUP($D497,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0},{"$f":"VLOOKUP($D497,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0},null,null,null,null,null,0,{"$f":"(+N80-N359)*$G497","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,95,{"$f":"VLOOKUP($D498,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"VLOOKUP($D498,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0},{"$f":"VLOOKUP($D498,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0},null,null,null,null,null,0,{"$f":"(+N81-N360)*$G498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,128,{"$f":"VLOOKUP($D499,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"VLOOKUP($D499,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0},{"$f":"VLOOKUP($D499,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0},null,null,null,null,null,0,{"$f":"(+N82-N361)*$G499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,137,{"$f":"VLOOKUP($D500,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"VLOOKUP($D500,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0},{"$f":"VLOOKUP($D500,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0},null,null,null,null,null,0,{"$f":"(+N83-N362)*$G500","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,92,{"$f":"VLOOKUP($D501,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"VLOOKUP($D501,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0},{"$f":"VLOOKUP($D501,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0},null,null,null,null,null,0,{"$f":"(+N84-N363)*$G501","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,34,{"$f":"VLOOKUP($D502,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"VLOOKUP($D502,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0},{"$f":"VLOOKUP($D502,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0},null,null,null,null,null,0,{"$f":"(+N85-N364)*$G502","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,33,{"$f":"VLOOKUP($D503,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"VLOOKUP($D503,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0},{"$f":"VLOOKUP($D503,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0},null,null,null,null,null,0,{"$f":"(+N86-N365)*$G503","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,46,{"$f":"VLOOKUP($D504,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"VLOOKUP($D504,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0},{"$f":"VLOOKUP($D504,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0},null,null,null,null,null,0,{"$f":"(+N87-N366)*$G504","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,50,{"$f":"VLOOKUP($D505,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"VLOOKUP($D505,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0},{"$f":"VLOOKUP($D505,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0},null,null,null,null,null,0,{"$f":"(+N88-N367)*$G505","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,90,{"$f":"VLOOKUP($D506,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"VLOOKUP($D506,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0},{"$f":"VLOOKUP($D506,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0},null,null,null,null,null,0,{"$f":"(+N89-N368)*$G506","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,52,{"$f":"VLOOKUP($D507,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"VLOOKUP($D507,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0},{"$f":"VLOOKUP($D507,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0},null,null,null,null,null,0,{"$f":"(+N90-N369)*$G507","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,88,{"$f":"VLOOKUP($D508,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"VLOOKUP($D508,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0},{"$f":"VLOOKUP($D508,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0},null,null,null,null,null,0,{"$f":"(+N91-N370)*$G508","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,91,{"$f":"VLOOKUP($D509,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"VLOOKUP($D509,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0},{"$f":"VLOOKUP($D509,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0},null,null,null,null,null,0,{"$f":"(+N92-N371)*$G509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,108,{"$f":"VLOOKUP($D510,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"VLOOKUP($D510,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0},{"$f":"VLOOKUP($D510,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0},null,null,null,null,null,0,{"$f":"(+N93-N372)*$G510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,145,{"$f":"VLOOKUP($D511,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"VLOOKUP($D511,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0},{"$f":"VLOOKUP($D511,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0},null,null,null,null,null,0,{"$f":"(+N94-N373)*$G511","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,144,{"$f":"VLOOKUP($D512,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"VLOOKUP($D512,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0},{"$f":"VLOOKUP($D512,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0},null,null,null,null,null,0,{"$f":"(+N95-N374)*$G512","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,{"$f":"VLOOKUP($D513,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"VLOOKUP($D513,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0},{"$f":"VLOOKUP($D513,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0},null,null,null,null,null,0,{"$f":"(+N96-N375)*$G513","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,{"$f":"VLOOKUP($D514,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"VLOOKUP($D514,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0},{"$f":"VLOOKUP($D514,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0},null,null,null,null,null,0,{"$f":"(+N97-N376)*$G514","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,{"$f":"VLOOKUP($D515,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"VLOOKUP($D515,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0},{"$f":"VLOOKUP($D515,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0},null,null,null,null,null,0,{"$f":"(+N98-N377)*$G515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,{"$f":"VLOOKUP($D516,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"VLOOKUP($D516,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0},{"$f":"VLOOKUP($D516,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0},null,null,null,null,null,0,{"$f":"(+N99-N378)*$G516","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,{"$f":"VLOOKUP($D517,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"VLOOKUP($D517,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0},{"$f":"VLOOKUP($D517,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0},null,null,null,null,null,0,{"$f":"(+N100-N379)*$G517","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,{"$f":"VLOOKUP($D518,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"VLOOKUP($D518,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0},{"$f":"VLOOKUP($D518,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0},null,null,null,null,null,0,{"$f":"(+N101-N380)*$G518","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,{"$f":"VLOOKUP($D519,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"VLOOKUP($D519,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0},{"$f":"VLOOKUP($D519,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0},null,null,null,null,null,0,{"$f":"(+N102-N381)*$G519","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,{"$f":"VLOOKUP($D520,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},{"$f":"VLOOKUP($D520,'Assumptions_Asset level'!$A$15:$V$80,$D$454+1,0)","v":0},{"$f":"VLOOKUP($D520,'Assumptions_Asset level'!$A$15:$P$80,$D$454,0)","v":0},null,null,null,null,null,{"$f":"(+M103-M382)*$F520","v":0},{"$f":"(+N103-N382)*$G520","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Unit sale (EoP)",null,null,null,null,null,null,2024,{"$f":"L522+1","v":2025},{"$f":"M522+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H524:H589)","v":328.51499999999999},{"$f":"H523/M37","v":0.25990110759493668},null,null,{"$f":"SUM(L524:L589)","v":0},{"$f":"SUM(M524:M589)","v":0},{"$f":"SUM(N524:N589)","v":-115.69875000000002},{"$f":"SUM(O524:O589)","v":-124.94607048000003},{"$f":"SUM(P524:P589)","v":-70.338519458479993},{"$f":"SUM(Q524:Q589)","v":-65.58851979513183},{"$f":"SUM(R524:R589)","v":-61.060844452599859},{"$f":"SUM(S524:S589)","v":-56.846902309496258},{"$f":"SUM(T524:T589)","v":-52.924656363085163},{"$f":"SUM(U524:U589)","v":-49.273853493088176},{"$f":"SUM(V524:V589)","v":-45.875650591066226},{"$f":"SUM(W524:W589)","v":-42.712516634817838},{"$f":"SUM(X524:X589)","v":-39.768141042807301},{"$f":"SUM(Y524:Y589)","v":-37.027348450574479},{"$f":"SUM(Z524:Z589)","v":-34.476019456488551},{"$f":"SUM(AA524:AA589)","v":-32.101016917477153}]
[null,null,null,117,{"$f":"VLOOKUP($D524,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},null,null,{"$f":"M455+M317","v":13.540000000000001},{"$f":"IFERROR(H524/M38,0)","v":0.20208955223880598},null,null,null,null,{"$f":"-$H524*$F$4*$F$6-N455*$F$8","v":-6.0939600000000009},{"$f":"-H524*$F$4*$F$7-O455*$F$8","v":-6.35274304},{"$f":"-P455*$F$8","v":-4.0071847977599999},-3.7171230072614403,-3.4437580400484631,-3.1905074694613362,-2.9558806701135847,-2.7385080962153241,-2.5371208888308185,-2.3505434997390466,-2.1776868293854137,-2.0175418695315273,-1.8691738134181297,-1.731716599060884]
[null,null,null,24,{"$f":"VLOOKUP($D525,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,null,2.5300000000000002,0.253,null,null,null,null,-0.88746000000000014,-0.95294671999999991,{"$f":"-P456*$F$8","v":-0.53626276144000007},-0.50174090497088009,-0.46871649946619781,-0.43786732894863684,-0.40904853223904064,-0.38212648139784111,-0.35697633966855546,-0.33348148659314536,-0.31153297723773532,-0.29102903701821931,-0.27187458977454532,-0.25398081690539343]
[null,null,null,48,{"$f":"VLOOKUP($D526,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},null,null,3.8,0.19,null,null,null,null,-1.8012000000000001,-1.8641887999999995,{"$f":"-P457*$F$8","v":-1.1999371872},-1.1129923114367999,-1.0311407525544192,-0.9553116778303592,-0.88505899123107601,-0.81997261852296743,-0.75967263401522855,-0.70380705140030364,-0.65204976909943524,-0.60409866672507095,-0.55967384152751209,-0.51851597453155451]
[null,null,null,27,{"$f":"VLOOKUP($D527,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,null,6.91,0.26576923076923076,null,null,null,null,-2.3346200000000001,-2.5222238400000001,{"$f":"-P458*$F$8","v":-1.3894572436800001},-1.3001194877433602,-1.2145458553539188,-1.1346089809448487,-1.0599332437855213,-0.99017238552923337,-0.92500292713056798,-0.86412267975216916,-0.80724934350036792,-0.75411919840903741,-0.70448588157796355,-0.65811924479541639]
[null,null,null,43,{"$f":"VLOOKUP($D528,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},null,null,8.93,0.19,null,null,null,null,-4.2328200000000002,-4.3808436799999999,{"$f":"-P459*$F$8","v":-2.8198523899200003},-2.6155319318764803,-2.4231807685028848,-2.2449824429013439,-2.0798886293930283,-1.9269356535289734,-1.7852306899357875,-1.6539465707907135,-1.5323169573836732,-1.4196318668039165,-1.3152335275896538,-1.2185125401491528]
[null,null,null,86,{"$f":"VLOOKUP($D529,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},null,null,3.42,0.19,null,null,null,null,-1.6210800000000001,-1.6777699200000002,{"$f":"-P460*$F$8","v":-1.0799434684800002},-1.0016930802931203,-0.92802667729897748,-0.85978051004732348,-0.79655309210796843,-0.73797535667067082,-0.68370537061370606,-0.6334263462602735,-0.58684479218949182,-0.54368880005256393,-0.50370645737476116,-0.46666437707839903]
[null,null,null,29,{"$f":"VLOOKUP($D530,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},null,null,5.2700000000000005,0.17,null,null,null,null,-2.5401400000000005,-2.6087764800000004,{"$f":"-P461*$F$8","v":-1.6998155649600002},-1.58955001056192,-1.4849282335962279,-1.3871957957332306,-1.2958957352199074,-1.2106047046482493,-1.1309272120320171,-1.056493795211322,-0.98695930864949766,-0.92200132300356286,-0.86131863002896558,-0.80462984588592301]
[null,null,null,54,{"$f":"VLOOKUP($D531,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},null,null,4.42,0.16999999999999998,null,null,null,null,-2.1304400000000001,-2.1880060800000001,{"$f":"-P462*$F$8","v":-1.4256517641600002},-1.3331709766003199,-1.2454236797903846,-1.163454538356903,-1.0868802940554061,-1.0153458813178864,-0.94851959718814316,-0.88609157017723794,-0.82777232338344975,-0.77329143219653673,-0.72239627034687448,-0.67485083848496785]
[null,null,null,39,{"$f":"VLOOKUP($D532,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},null,null,8.14,0.18930232558139537,null,null,null,null,-3.5914800000000002,-3.7300313600000004,{"$f":"-P463*$F$8","v":-2.3457438467200009},-2.193842529117441,-2.0494465545847635,-1.9145596276323993,-1.7885504439247493,-1.6708347153782364,-1.5608665976381226,-1.4581361718181021,-1.3621670799936529,-1.2725143163445933,-1.1887621636763481,-1.1105222657516993]
[null,null,null,124,{"$f":"VLOOKUP($D533,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,null,3.89,0.21611111111111111,null,null,null,null,-1.54298,-1.6261793600000001,{"$f":"-P464*$F$8","v":-0.97492484272000002},-0.91194735930944004,-0.85192378555554693,-0.79585334075076097,-0.74347323810224264,-0.6945405987264216,-0.64882852341875352,-0.60612504664768008,-0.56623215366341206,-0.52896486230946127,-0.49415036526589129,-0.46162722874692208]
[null,null,null,77,{"$f":"VLOOKUP($D534,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},null,null,3.42,0.19,null,null,null,null,-1.6210800000000001,-1.6777699200000002,{"$f":"-P465*$F$8","v":-1.0799434684800002},-1.0016930802931203,-0.92802667729897748,-0.85978051004732348,-0.79655309210796843,-0.73797535667067082,-0.68370537061370606,-0.6334263462602735,-0.58684479218949182,-0.54368880005256393,-0.50370645737476116,-0.46666437707839903]
[null,null,null,129,{"$f":"VLOOKUP($D535,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},null,null,5.89,0.19,null,null,null,null,-2.7918599999999998,-2.8894926400000003,{"$f":"-P466*$F$8","v":-1.8599026401600001},-1.7251380827270399,-1.5982681664593497,-1.480733100637057,-1.3718414364081681,-1.2709575587105997,-1.1774925827236049,-1.090900929670471,-1.010677142104125,-0.93635293342385995,-0.86749445436764416,-0.80369976052390946]
[null,null,null,89,{"$f":"VLOOKUP($D536,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},null,null,3.99,0.19,null,null,null,null,-1.8912599999999999,-1.9573982400000003,{"$f":"-P467*$F$8","v":-1.25993404656},-1.1686419270086403,-1.0826977901821404,-1.0030772617218773,-0.92931194079263002,-0.86097124944911596,-0.79765626571599046,-0.73899740397031899,-0.68465225755440717,-0.63430360006132436,-0.58765753360388784,-0.54444177325813214]
[null,null,null,70,{"$f":"VLOOKUP($D537,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},null,null,3.74,0.17,null,null,null,null,-1.8026800000000001,-1.8513897600000004,{"$f":"-P468*$F$8","v":-1.2063207235200002},-1.1280677494310403,-1.0538200367457102,-0.98446153245584134,-0.91966794112380534,-0.85913882265359653,-0.80259350531304452,-0.74976979014997092,-0.70042273517061138,-0.65432351955091572,-0.61125838260120158,-0.57102763256420364]
[null,null,null,59,{"$f":"VLOOKUP($D538,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},null,null,3.4000000000000004,0.17,null,null,null,null,-1.6388000000000003,-1.6830816,{"$f":"-P469*$F$8","v":-1.0966552031999999},-1.0255161358464002,-0.95801821522337272,-0.89496502950531009,-0.83606176465800486,-0.78103529332145127,-0.72963045937549476,-0.68160890013633701,-0.63674794106419208,-0.59483956322810505,-0.55568943872836496,-0.51911602960382142]
[null,null,null,130,{"$f":"VLOOKUP($D539,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,null,8.91,0.31821428571428573,null,null,null,null,-2.63462,-2.9133438400000005,{"$f":"-P470*$F$8","v":-1.4749930836800003},-1.3806367754233602,-1.2897624605852789,-1.2048751122873433,-1.1255747200713981,-1.051493584335609,-0.98228819302973336,-0.9176376428157561,-0.85724215101806545,-0.80082166554018108,-0.74811456627152562,-0.69887645196276393]
[null,null,null,127,{"$f":"VLOOKUP($D540,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,null,7.57,0.30280000000000001,null,null,null,null,-2.3207399999999998,-2.54947568,{"$f":"-P471*$F$8","v":-1.3225596433600002},-1.23782651799872,-1.1563523364472612,-1.0802455436655649,-1.0091478054626588,-0.94272945560027588,-0.8806825141426009,-0.82271927127032862,-0.76857095315279711,-0.71798647565179829,-0.67073128005190785,-0.62658624541870778]
[null,null,null,71,{"$f":"VLOOKUP($D541,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},null,null,3.91,8.5000000000000006E-2,null,null,null,null,-3.4486200000000009,-3.3462718400000004,{"$f":"-P472*$F$8","v":-2.5791425396800007},-2.4105872415353606,-2.2519287598919031,-2.1037152021919856,-1.9652565031131102,-1.8359106399138903,-1.7150778396660966,-1.6021978042742262,-1.4967471123764977,-1.3982367922556154,-1.3062100544914816,-1.2202401738422621]
[null,null,null,74,{"$f":"VLOOKUP($D542,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,null,0.34,0.17,null,null,null,null,-0.16388000000000003,-0.16830816000000004,{"$f":"-P473*$F$8","v":-0.10966552032000002},-0.10255161358464,-9.5801821522337294E-2,-8.9496502950531007E-2,-8.3606176465800472E-2,-7.8103529332145122E-2,-7.2963045937549487E-2,-6.8160890013633707E-2,-6.3674794106419214E-2,-5.9483956322810519E-2,-5.55689438728365E-2,-5.1911602960382143E-2]
[null,null,null,98,{"$f":"VLOOKUP($D543,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},null,null,3.42,0.19,null,null,null,null,-1.6210800000000001,-1.6777699200000002,{"$f":"-P474*$F$8","v":-1.0799434684800002},-1.0016930802931203,-0.92802667729897748,-0.85978051004732348,-0.79655309210796843,-0.73797535667067082,-0.68370537061370606,-0.6334263462602735,-0.58684479218949182,-0.54368880005256393,-0.50370645737476116,-0.46666437707839903]
[null,null,null,114,{"$f":"VLOOKUP($D544,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,null,8.8000000000000007,0.20952380952380953,null,null,null,null,-3.5776000000000003,-3.7572831999999998,{"$f":"-P475*$F$8","v":-2.2788462463999997},-2.1315495593727998,-1.9912530356781053,-1.8601961903531146,-1.7377650056018858,-1.6233917854492781,-1.5165461846501551,-1.4167327633362607,-1.3234886896460816,-1.2363815935873541,-1.1550075621502918,-1.0789892663749903]
[null,null,null,118,{"$f":"VLOOKUP($D545,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},null,null,5.18,0.22521739130434781,null,null,null,null,-2.1313200000000001,-2.2515276800000006,{"$f":"-P476*$F$8","v":-1.3673229859200005},-1.2685399221004801,-1.1752483844287414,-1.0888217782345462,-1.008750889405218,-0.93456833546479645,-0.86584109399731579,-0.80216798665837941,-0.74317733736665648,-0.68852480273637173,-0.63789136205760333,-0.59098145509146449]
[null,null,null,115,{"$f":"VLOOKUP($D546,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},null,null,5.0600000000000005,0.253,null,null,null,null,-1.7749200000000003,-1.9058934399999998,{"$f":"-P477*$F$8","v":-1.0725255228800001},-1.0034818099417602,-0.93743299893239562,-0.87573465789727367,-0.81809706447808128,-0.76425296279568222,-0.71395267933711093,-0.66696297318629072,-0.62306595447547064,-0.58205807403643861,-0.54374917954909063,-0.50796163381078685]
[null,null,null,112,{"$f":"VLOOKUP($D547,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},null,null,14.540000000000001,0.22030303030303031,null,null,null,null,-5.6802800000000007,-5.9997929599999997,{"$f":"-P478*$F$8","v":-3.5707028099200002},-3.34013459648384,-3.1202896776551761,-2.9149238541514504,-2.723074423011568,-2.5438518069092506,-2.3764249558623649,-2.2200175165498193,-2.0739042323343901,-1.9374075802694137,-1.8098946294450557,-1.6907741061065413]
[null,null,null,133,{"$f":"VLOOKUP($D548,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},null,null,4.5500000000000007,0.14218750000000002,null,null,null,null,-2.5491000000000001,-2.5734712000000002,{"$f":"-P479*$F$8","v":-1.7675853224000002},-1.6526394017248003,-1.5438657964652098,-1.4422543066850944,-1.3473305000552969,-1.2586542248371744,-1.1758142917683594,-1.0984265745467787,-1.0261322286328054,-0.9585960272978501,-0.89550480718800718,-0.83656601619491022]
[null,null,null,105,{"$f":"VLOOKUP($D549,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,null,4.25,8.5000000000000006E-2,null,null,null,null,-3.7485000000000008,-3.6372520000000002,{"$f":"-P480*$F$8","v":-2.803415804000001},-2.6202035234080001,-2.4477486520564162,-2.2866469589043321,-2.1361483729490325,-1.9955550433846629,-1.8642150431153219,-1.7415193524719847,-1.6268990351918449,-1.5198226002778421,-1.4197935374907404,-1.326348015045937]
[null,null,null,104,{"$f":"VLOOKUP($D550,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},null,null,10,0.47619047619047616,null,null,null,null,-2.3359999999999999,-2.7565840000000001,{"$f":"-P481*$F$8","v":-1.1664096960000003},-1.0840475706240003,-1.0043193693634562,-0.93046272575285627,-0.86203740675778784,-0.79864401885891245,-0.73991251871304298,-0.68550007565385007,-0.63508907044682317,-0.58838524126535541,-0.54511596600980716,-0.50502867094314685]
[null,null,null,106,{"$f":"VLOOKUP($D551,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},null,null,13,0.24074074074074073,null,null,null,null,-4.7380000000000004,-5.0570560000000002,{"$f":"-P482*$F$8","v":-2.905441712},-2.7181880698240004,-2.5392783821684475,-2.3721525558434347,-2.2160263099457045,-2.0701757120833171,-1.9339244573339407,-1.8066407526878832,-1.6877343873980681,-1.5766539961904831,-1.4728845025998221,-1.3759447305752628]
[null,null,null,136,{"$f":"VLOOKUP($D552,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},null,null,8.61,0.23916666666666664,null,null,null,null,-3.15402,-3.3637646399999994,{"$f":"-P483*$F$8","v":-1.9377848452799999},-1.8128775556665599,-1.6935549629656053,-1.5820914956975036,-1.4779641261145233,-1.3806900321899584,-1.2898181568183151,-1.2049271298203372,-1.1256233140324634,-1.0515389800230894,-0.98233060094214564,-0.91767725959732693]
[null,null,null,142,{"$f":"VLOOKUP($D553,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},null,null,4.74,0.10533333333333333,null,null,null,null,-3.44868,-3.3963417599999999,{"$f":"-P484*$F$8","v":-2.5097738275200001},-2.3460377444390401,-2.1916271164253263,-2.0473823895070598,-1.9126313063380875,-1.7867490375816915,-1.6691518708910662,-1.5592945117071404,-1.4566675547276726,-1.3607951218100736,-1.2712326553386328,-1.1875648568240984]
[null,null,null,140,{"$f":"VLOOKUP($D554,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},null,null,7.03,9.5000000000000001E-2,null,null,null,null,-6.1442199999999998,-5.9626772800000003,{"$f":"-P485*$F$8","v":-4.5491646283199998},-4.2170230207660806,-3.9069013665404273,-3.6195916751707018,-3.3534104429734408,-3.1068039183268485,-2.8783325963439874,-2.6666628319556298,-2.4705590550466661,-2.2888765581199784,-2.1205548143483663,-1.9646112870104042]
[null,null,null,134,{"$f":"VLOOKUP($D555,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,null,31,0.45588235294117646,null,null,null,null,-7.1659999999999995,-8.3317920000000001,{"$f":"-P486*$F$8","v":-3.4460487840000007},-3.2287143223680008,-3.0161916879663373,-2.8176772304022566,-2.6322282097783543,-2.4589847530634472,-2.2971435354030803,-2.1459541038919201,-2.004715397639492,-1.8727724969719461,-1.7495135865890383,-1.6343671185948065]
[null,null,null,135,{"$f":"VLOOKUP($D556,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,null,{"$f":"M487+M349","v":21},{"$f":"IFERROR(H556/M70,0)","v":0.42857142857142855},null,null,null,null,{"$f":"-$H556*$F$4*$F$6-N487*$F$8","v":-5.0540000000000003},{"$f":"-H556*$F$4*$F$7-O487*$F$8","v":-5.8241680000000002},{"$f":"-P487*$F$8","v":-2.5026347359999996},-2.3443368766720005,-2.190027343919744,-2.0458879317616119,-1.911235208183419,-1.7854448254077397,-1.6679334971047077,-1.5581563267454195,-1.4556042808608245,-1.3598018286688489,-1.2703047370523235,-1.1866980106632496]
[null,null,null,147,{"$f":"VLOOKUP($D557,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},null,null,{"$f":"M488+M350","v":3.5150000000000001},9.5000000000000001E-2,null,null,null,null,-3.0721099999999999,-2.9813386400000002,{"$f":"-P488*$F$8","v":-2.2745823141599999},-2.1085115103830403,-1.9534506832702137,-1.8097958375853509,-1.6767052214867204,-1.5534019591634243,-1.4391662981719937,-1.3333314159778149,-1.235279527523333,-1.1444382790599892,-1.0602774071741832,-0.98230564350520211]
[null,null,null,151,{"$f":"VLOOKUP($D558,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},null,null,16,1,null,null,null,null,-2.4,-3.2511999999999999,{"$f":"-P489*$F$8","v":-0.75550080000000008},-0.70549547520000011,-0.65360036090880014,-0.60553526316318729,-0.56100479198565711,-0.5197490481947592,-0.48152721145768479,-0.44611617121678482,-0.41330922424643274,-0.3829148680740781,-0.35475568313173,-0.32866729711292741]
[null,null,null,146,{"$f":"VLOOKUP($D559,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},null,null,62,1,null,null,null,null,-9.2999999999999989,-12.5984,{"$f":"-P490*$F$8","v":-2.9275656000000003},-2.7337949664000001,-2.5327013985216,-2.3464491447573503,-2.1738935689444214,-2.0140275617546921,-1.8659179443985285,-1.7287001634650414,-1.6015732439549266,-1.4837951137870524,-1.3746782721354536,-1.2735857763125935]
[null,null,null,150,{"$f":"VLOOKUP($D560,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},null,null,2.2800000000000002,9.5000000000000015E-2,null,null,null,null,-1.9927200000000003,-1.9338412800000002,{"$f":"-P491*$F$8","v":-1.4754047443200002},-1.3676831418700803,-1.2671031459050037,-1.1739216243796873,-1.0875925760994944,-1.0076120816195184,-0.93351327448994204,-0.86486362117479887,-0.8012623962313512,-0.74233834317404712,-0.68774750735622703,-0.6371712282195906]
[null,null,null,3,{"$f":"VLOOKUP($D561,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},null,null,1.52,0.19,null,null,null,null,-0.72048000000000001,-0.74567551999999993,{"$f":"-P492*$F$8","v":-0.47997487488000001},-0.44519692457471999,-0.41245630102176767,-0.38212467113214377,-0.35402359649243048,-0.32798904740918705,-0.30386905360609157,-0.28152282056012151,-0.26081990763977414,-0.24163946669002839,-0.22386953661100495,-0.20740638981262183]
[null,null,null,37,{"$f":"VLOOKUP($D562,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,0,null,null,null,null,0,0,{"$f":"-P493*$F$8","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,{"$f":"VLOOKUP($D563,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,0,null,null,null,null,0,0,{"$f":"-P494*$F$8","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,{"$f":"VLOOKUP($D564,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,0,null,null,null,null,0,0,{"$f":"-P495*$F$8","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,36,{"$f":"VLOOKUP($D565,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,0,null,null,null,null,0,0,{"$f":"-P496*$F$8","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,{"$f":"VLOOKUP($D566,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,0,null,null,null,null,0,0,{"$f":"-P497*$F$8","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,95,{"$f":"VLOOKUP($D567,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,0,null,null,null,null,0,0,{"$f":"-P498*$F$8","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,128,{"$f":"VLOOKUP($D568,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,0,null,null,null,null,0,0,{"$f":"-P499*$F$8","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,137,{"$f":"VLOOKUP($D569,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,0,null,null,null,null,0,0,{"$f":"-P500*$F$8","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,92,{"$f":"VLOOKUP($D570,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,0,null,null,null,null,0,0,{"$f":"-P501*$F$8","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,34,{"$f":"VLOOKUP($D571,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,0,null,null,null,null,0,0,{"$f":"-P502*$F$8","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,33,{"$f":"VLOOKUP($D572,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,0,null,null,null,null,0,0,{"$f":"-P503*$F$8","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,46,{"$f":"VLOOKUP($D573,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,0,null,null,null,null,0,0,{"$f":"-P504*$F$8","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,50,{"$f":"VLOOKUP($D574,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,0,null,null,null,null,0,0,{"$f":"-P505*$F$8","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,90,{"$f":"VLOOKUP($D575,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,0,null,null,null,null,0,0,{"$f":"-P506*$F$8","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,52,{"$f":"VLOOKUP($D576,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,0,null,null,null,null,0,0,{"$f":"-P507*$F$8","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,88,{"$f":"VLOOKUP($D577,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,0,null,null,null,null,0,0,{"$f":"-P508*$F$8","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,91,{"$f":"VLOOKUP($D578,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,0,null,null,null,null,0,0,{"$f":"-P509*$F$8","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,108,{"$f":"VLOOKUP($D579,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,0,null,null,null,null,0,0,{"$f":"-P510*$F$8","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,145,{"$f":"VLOOKUP($D580,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,0,null,null,null,null,0,0,{"$f":"-P511*$F$8","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,144,{"$f":"VLOOKUP($D581,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,0,null,null,null,null,0,0,{"$f":"-P512*$F$8","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,{"$f":"VLOOKUP($D582,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,0,null,null,null,null,0,0,{"$f":"-P513*$F$8","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,{"$f":"VLOOKUP($D583,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,0,null,null,null,null,0,0,{"$f":"-P514*$F$8","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,{"$f":"VLOOKUP($D584,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,0,null,null,null,null,0,0,{"$f":"-P515*$F$8","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,{"$f":"VLOOKUP($D585,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,0,null,null,null,null,0,0,{"$f":"-P516*$F$8","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,{"$f":"VLOOKUP($D586,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,0,null,null,null,null,0,0,{"$f":"-P517*$F$8","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,{"$f":"VLOOKUP($D587,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,0,null,null,null,null,0,0,{"$f":"-P518*$F$8","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,{"$f":"VLOOKUP($D588,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,{"$f":"M519+M381","v":0},{"$f":"IFERROR(H588/M102,0)","v":0},null,null,null,null,{"$f":"-$H588*$F$4*$F$6-N519*$F$8","v":0},{"$f":"-H588*$F$4*$F$7-O519*$F$8","v":0},{"$f":"-P519*$F$8","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,{"$f":"VLOOKUP($D589,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,0,null,null,null,null,0,0,{"$f":"-P520*$F$8","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Units relet (EoP)",null,null,null,null,null,null,2024,{"$f":"L591+1","v":2025},{"$f":"M591+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(L593:L658)","v":0},{"$f":"SUM(M593:M658)","v":0},{"$f":"SUM(N593:N658)","v":-329.59274999999991},{"$f":"SUM(O593:O658)","v":-113.50323071999998},{"$f":"SUM(P593:P658)","v":-105.50777918771999},{"$f":"SUM(Q593:Q658)","v":-98.382779692697753},{"$f":"SUM(R593:R658)","v":-91.5912666788998},{"$f":"SUM(S593:S658)","v":-85.27035346424438},{"$f":"SUM(T593:T658)","v":-79.386984544627751},{"$f":"SUM(U593:U658)","v":-73.910780239632246},{"$f":"SUM(V593:V658)","v":-68.813475886599349},{"$f":"SUM(W593:W658)","v":-64.068774952226747},{"$f":"SUM(X593:X658)","v":-59.652211564210944},{"$f":"SUM(Y593:Y658)","v":-55.541022675861704},{"$f":"SUM(Z593:Z658)","v":-51.714029184732802},{"$f":"SUM(AA593:AA658)","v":-48.151525376215723}]
[null,null,null,117,{"$f":"VLOOKUP($D593,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},null,null,{"$f":"M455+M317","v":13.540000000000001},null,null,null,null,null,{"$f":"-$F$5*H593-(1-$F$8)*N455","v":-15.57244},{"$f":"-(1-$F$8)*O455","v":-6.4826145599999991},{"$f":"-P524-P455","v":-6.0107771966400003},-5.5756845108921596,-5.1656370600726937,-4.7857612041920046,-4.433821005170377,-4.1077621443229857,-3.8056813332462269,-3.52581524960857,-3.2665302440781203,-3.0263128042972909,-2.8037607201271944,-2.5975748985913256]
[null,null,null,24,{"$f":"VLOOKUP($D594,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,null,2.5300000000000002,null,null,null,null,null,-2.53294,-0.86017007999999984,{"$f":"-P525-P456","v":-0.80439414215999994},-0.75261135745632002,-0.70307474919929658,-0.65680099342295528,-0.61357279835856082,-0.57318972209676156,-0.5354645095028332,-0.50022222988971798,-0.46729946585660298,-0.43654355552732887,-0.407811884661818,-0.38097122535809014]
[null,null,null,48,{"$f":"VLOOKUP($D595,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},null,null,3.8,null,null,null,null,null,-4.5067999999999993,-1.9412831999999995,{"$f":"-P526-P457","v":-1.7999057807999999},-1.6694884671551999,-1.5467111288316284,-1.4329675167455387,-1.3275884868466139,-1.2299589277844509,-1.1395089510228429,-1.0557105771004553,-0.9780746536491528,-0.90614800008760632,-0.8395107622912682,-0.77777396179733171]
[null,null,null,27,{"$f":"VLOOKUP($D596,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,null,6.91,null,null,null,null,null,-6.7841800000000001,-2.2285857600000001,{"$f":"-P527-P458","v":-2.0841858655200003},-1.9501792316150401,-1.8218187830308781,-1.7019134714172732,-1.5898998656782821,-1.4852585782938501,-1.387504390695852,-1.2961840196282535,-1.2108740152505519,-1.1311787976135559,-1.0567288223669451,-0.98717886719312442]
[null,null,null,43,{"$f":"VLOOKUP($D597,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},null,null,8.93,null,null,null,null,null,-10.590979999999998,-4.5620155200000001,{"$f":"-P528-P459","v":-4.22977858488},-3.9232978978147197,-3.6347711527543272,-3.367473664352016,-3.1198329440895427,-2.8904034802934602,-2.677846034903681,-2.4809198561860697,-2.2984754360755097,-2.1294478002058748,-1.9728502913844803,-1.8277688102237291]
[null,null,null,86,{"$f":"VLOOKUP($D598,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},null,null,3.42,null,null,null,null,null,-4.0561199999999999,-1.7471548799999999,{"$f":"-P529-P460","v":-1.6199152027200001},-1.5025396204396804,-1.3920400159484663,-1.2896707650709851,-1.1948296381619525,-1.106963035006006,-1.025558055920559,-0.95013951939041019,-0.88026718828423778,-0.81553320007884578,-0.75555968606214163,-0.69999656561759849]
[null,null,null,29,{"$f":"VLOOKUP($D599,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},null,null,5.2700000000000005,null,null,null,null,null,-6.3134600000000001,-2.7274147200000001,{"$f":"-P530-P461","v":-2.5497233474400001},-2.3843250158428795,-2.227392350394342,-2.0807936935998459,-1.9438436028298609,-1.8159070569723739,-1.6963908180480254,-1.5847406928169832,-1.4804389629742465,-1.3830019845053441,-1.2919779450434481,-1.2069447688288846]
[null,null,null,54,{"$f":"VLOOKUP($D600,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},null,null,4.42,null,null,null,null,null,-5.2951599999999992,-2.2875091199999997,{"$f":"-P531-P462","v":-2.1384776462400001},-1.9997564649004798,-1.8681355196855765,-1.7451818075353545,-1.6303204410831089,-1.5230188219768295,-1.4227793957822148,-1.329137355265857,-1.2416584850751744,-1.1599371482948049,-1.0835944055203115,-1.0122762577274518]
[null,null,null,39,{"$f":"VLOOKUP($D601,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},null,null,8.14,null,null,null,null,null,-9.2537200000000013,-3.7635470400000002,{"$f":"-P532-P463","v":-3.5186157700800007},-3.2907637936761609,-3.0741698318771453,-2.871839441448599,-2.6828256658871235,-2.5062520730673543,-2.3412998964571834,-2.1872042577271529,-2.0432506199904794,-1.90877147451689,-1.783143245514522,-1.665783398627549]
[null,null,null,124,{"$f":"VLOOKUP($D602,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,null,3.89,null,null,null,null,null,-4.1622199999999996,-1.5640190400000002,{"$f":"-P533-P464","v":-1.4623872640799997},-1.3679210389641598,-1.2778856783333201,-1.1937800111261412,-1.1152098571533637,-1.0418108980896323,-0.97324278512813012,-0.90918756997152006,-0.8493482304951181,-0.79344729346419196,-0.74122554789883688,-0.69244084312038301]
[null,null,null,77,{"$f":"VLOOKUP($D603,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},null,null,3.42,null,null,null,null,null,-4.0561199999999999,-1.7471548799999999,{"$f":"-P534-P465","v":-1.6199152027200001},-1.5025396204396804,-1.3920400159484663,-1.2896707650709851,-1.1948296381619525,-1.106963035006006,-1.025558055920559,-0.95013951939041019,-0.88026718828423778,-0.81553320007884578,-0.75555968606214163,-0.69999656561759849]
[null,null,null,129,{"$f":"VLOOKUP($D604,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},null,null,5.89,null,null,null,null,null,-6.9855399999999994,-3.0089889600000004,{"$f":"-P535-P466","v":-2.7898539602399999},-2.58770712409056,-2.3974022496890246,-2.2210996509555851,-2.0577621546122518,-1.9064363380658991,-1.7662388740854071,-1.6363513945057064,-1.5160157131561871,-1.40452940013579,-1.301241681551466,-1.2055496407858639]
[null,null,null,89,{"$f":"VLOOKUP($D605,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},null,null,3.99,null,null,null,null,null,-4.7321399999999993,-2.0383473599999999,{"$f":"-P536-P467","v":-1.8899010698399998},-1.7529628905129602,-1.6240466852732103,-1.5046158925828159,-1.3939679111889449,-1.2914568741736738,-1.1964843985739855,-1.1084961059554783,-1.0269783863316106,-0.95145540009198648,-0.88148630040583176,-0.81666265988719822]
[null,null,null,70,{"$f":"VLOOKUP($D606,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},null,null,3.74,null,null,null,null,null,-4.4805200000000003,-1.9355846400000003,{"$f":"-P537-P468","v":-1.8094810852800003},-1.6921016241465605,-1.5807300551185655,-1.4766922986837621,-1.3795019116857079,-1.2887082339803948,-1.2038902579695665,-1.1246546852249562,-1.050634102755917,-0.98148527932637342,-0.9168875739018022,-0.85654144884630545]
[null,null,null,59,{"$f":"VLOOKUP($D607,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},null,null,3.4000000000000004,null,null,null,null,null,-4.0731999999999999,-1.7596223999999998,{"$f":"-P538-P469","v":-1.6449828047999999},-1.5382742037696,-1.437027322835059,-1.3424475442579649,-1.2540926469870071,-1.1715529399821769,-1.0944456890632421,-1.0224133502045054,-0.9551219115962879,-0.89225934484215752,-0.83353415809254738,-0.77867404440573218]
[null,null,null,130,{"$f":"VLOOKUP($D608,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,null,8.91,null,null,null,null,null,-8.1841799999999996,-2.3652657600000002,{"$f":"-P539-P470","v":-2.2124896255200004},-2.0709551631350402,-1.9346436908779179,-1.807312668431015,-1.6883620801070973,-1.5772403765034135,-1.4734322895445999,-1.3764564642236339,-1.2858632265270979,-1.2012324983102713,-1.1221718494072883,-1.0483146779441459]
[null,null,null,127,{"$f":"VLOOKUP($D609,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,null,7.57,null,null,null,null,null,-7.0768599999999999,-2.1209635200000001,{"$f":"-P540-P471","v":-1.9838394650400002},-1.8567397769980798,-1.7345285046708918,-1.6203683154983473,-1.5137217081939882,-1.4140941834004137,-1.3210237712139012,-1.2340789069054927,-1.1528564297291957,-1.0769797134776975,-1.0060969200778616,-0.93987936812806161]
[null,null,null,71,{"$f":"VLOOKUP($D610,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},null,null,3.91,null,null,null,null,null,-7.0301800000000005,-4.1396577600000004,{"$f":"-P541-P472","v":-3.8687138095200004},-3.6158808623030407,-3.377893139837854,-3.1555728032879782,-2.9478847546696647,-2.7538659598708355,-2.5726167594991445,-2.4032967064113393,-2.2451206685647467,-2.0973551883834229,-1.959315081737222,-1.8303602607633931]
[null,null,null,74,{"$f":"VLOOKUP($D611,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,null,0.34,null,null,null,null,null,-0.40732000000000002,-0.17596224000000002,{"$f":"-P542-P473","v":-0.16449828048000001},-0.15382742037696001,-0.14370273228350591,-0.13424475442579648,-0.12540926469870067,-0.11715529399821767,-0.10944456890632423,-0.10224133502045055,-9.5512191159628806E-2,-8.9225934484215771E-2,-8.3353415809254733E-2,-7.7867404440573218E-2]
[null,null,null,98,{"$f":"VLOOKUP($D612,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},null,null,3.42,null,null,null,null,null,-4.0561199999999999,-1.7471548799999999,{"$f":"-P543-P474","v":-1.6199152027200001},-1.5025396204396804,-1.3920400159484663,-1.2896707650709851,-1.1948296381619525,-1.106963035006006,-1.025558055920559,-0.95013951939041019,-0.88026718828423778,-0.81553320007884578,-0.75555968606214163,-0.69999656561759849]
[null,null,null,114,{"$f":"VLOOKUP($D613,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,null,8.8000000000000007,null,null,null,null,null,-9.5464000000000002,-3.6559247999999998,{"$f":"-P544-P475","v":-3.4182693695999991},-3.197324339059199,-2.9868795535171575,-2.7902942855296713,-2.6066475084028289,-2.4350876781739172,-2.2748192769752325,-2.1250991450043912,-1.985233034469122,-1.8545723903810307,-1.7325113432254378,-1.6184838995624855]
[null,null,null,118,{"$f":"VLOOKUP($D614,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},null,null,5.18,null,null,null,null,null,-5.6574799999999996,-2.2117915200000002,{"$f":"-P545-P476","v":-2.0509844788800002},-1.9028098831507201,-1.7628725766431119,-1.6332326673518189,-1.5131263341078269,-1.4018525031971945,-1.2987616409959735,-1.2032519799875692,-1.1147660060499844,-1.0327872041045574,-0.95683704308640494,-0.88647218263719663]
[null,null,null,115,{"$f":"VLOOKUP($D615,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},null,null,5.0600000000000005,null,null,null,null,null,-5.0658799999999999,-1.7203401599999997,{"$f":"-P546-P477","v":-1.6087882843199999},-1.50522271491264,-1.4061494983985932,-1.3136019868459106,-1.2271455967171216,-1.1463794441935231,-1.0709290190056664,-1.000444459779436,-0.93459893171320596,-0.87308711105465775,-0.81562376932363601,-0.76194245071618028]
[null,null,null,112,{"$f":"VLOOKUP($D616,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},null,null,14.540000000000001,null,null,null,null,null,-15.426920000000001,-5.7281894399999995,{"$f":"-P547-P478","v":-5.3560542148800003},-5.0102018947257596,-4.6804345164827632,-4.3723857812271749,-4.0846116345173513,-3.815777710363875,-3.5646374337935467,-3.3300262748247285,-3.1108563485015854,-2.9061113704041204,-2.7148419441675831,-2.5361611591598114]
[null,null,null,133,{"$f":"VLOOKUP($D617,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},null,null,4.5500000000000007,null,null,null,null,null,-5.9849000000000006,-2.8364567999999997,{"$f":"-P548-P479","v":-2.6513779835999998},-2.4789591025872002,-2.3157986946978149,-2.1633814600276411,-2.0209957500829452,-1.8879813372557612,-1.7637214376525387,-1.6476398618201682,-1.5391983429492078,-1.4378940409467749,-1.3432572107820107,-1.2548490242923651]
[null,null,null,105,{"$f":"VLOOKUP($D618,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,null,4.25,null,null,null,null,null,-7.6414999999999997,-4.4996280000000004,{"$f":"-P549-P480","v":-4.2051237060000011},-3.9303052851119999,-3.6716229780846237,-3.4299704383564977,-3.2042225594235485,-2.9933325650769942,-2.796322564672983,-2.6122790287079769,-2.4403485527877669,-2.2797339004167632,-2.1296903062361103,-1.9895220225689052]
[null,null,null,104,{"$f":"VLOOKUP($D619,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},null,null,10,null,null,null,null,null,-8.2539999999999996,-1.8848760000000002,{"$f":"-P550-P481","v":-1.7496145440000002},-1.6260713559360001,-1.5064790540451842,-1.3956940886292841,-1.2930561101366815,-1.1979660282883686,-1.1098687780695644,-1.0282501134807749,-0.95263360567023458,-0.88257786189803311,-0.8176739490147108,-0.75754300641472017]
[null,null,null,106,{"$f":"VLOOKUP($D620,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},null,null,13,null,null,null,null,null,-13.282,-4.6605840000000001,{"$f":"-P551-P482","v":-4.358162568},-4.0772821047359997,-3.8089175732526712,-3.5582288337651513,-3.3240394649185565,-3.1052635681249758,-2.900886686000911,-2.7099611290318242,-2.5316015810971022,-2.3649809942857241,-2.2093267538997328,-2.0639170958628936]
[null,null,null,136,{"$f":"VLOOKUP($D621,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},null,null,8.61,null,null,null,null,null,-8.8207799999999992,-3.1083969599999999,{"$f":"-P552-P483","v":-2.9066772679199997},-2.7193163334998394,-2.5403324444484077,-2.373137243546255,-2.2169461891717845,-2.0710350482849371,-1.9347272352274727,-1.8073906947305054,-1.688434971048695,-1.577308470034634,-1.4734959014132185,-1.3765158893959901]
[null,null,null,142,{"$f":"VLOOKUP($D622,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},null,null,4.74,null,null,null,null,null,-7.4245199999999993,-4.02801264,{"$f":"-P553-P484","v":-3.7646607412800002},-3.5190566166585597,-3.2874406746379887,-3.071073584260589,-2.8689469595071309,-2.680123556372537,-2.5037278063365989,-2.3389417675607103,-2.1850013320915087,-2.0411926827151099,-1.9068489830079491,-1.7813472852361474]
[null,null,null,140,{"$f":"VLOOKUP($D623,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},null,null,7.03,null,null,null,null,null,-12.555579999999999,-7.3622659199999987,{"$f":"-P554-P485","v":-6.8237469424799997},-6.3255345311491196,-5.8603520498106398,-5.4293875127560529,-5.0301156644601601,-4.6602058774902719,-4.31749889451598,-3.999994247933444,-3.7058385825699989,-3.4333148371799669,-3.1808322215225497,-2.9469169305156058]
[null,null,null,134,{"$f":"VLOOKUP($D624,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,null,31,null,null,null,null,null,-25.474,-5.5226880000000014,{"$f":"-P555-P486","v":-5.1690731760000013},-4.8430714835520003,-4.5242875319495051,-4.2265158456033838,-3.9483423146675314,-3.6884771295951708,-3.4457153031046204,-3.2189311558378804,-3.007073096459238,-2.809158745457919,-2.6242703798835576,-2.4515506778922096]
[null,null,null,135,{"$f":"VLOOKUP($D625,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,null,{"$f":"M487+M349","v":21},null,null,null,null,null,{"$f":"-$F$5*H625-(1-$F$8)*N487","v":-17.556000000000001},{"$f":"-(1-$F$8)*O487","v":-4.0112519999999998},{"$f":"-P556-P487","v":-3.7539521039999992},-3.5165053150080001,-3.2850410158796155,-3.068831897642418,-2.8668528122751282,-2.6781672381116097,-2.5019002456570614,-2.3372344901181288,-2.1834064212912367,-2.0397027430032733,-1.9054571055784848,-1.7800470159948745]
[null,null,null,147,{"$f":"VLOOKUP($D626,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},null,null,3.5150000000000001,null,null,null,null,null,-6.2777899999999995,-3.6811329599999993,{"$f":"-P557-P488","v":-3.4118734712399998},-3.1627672655745598,-2.9301760249053199,-2.7146937563780265,-2.5150578322300801,-2.330102938745136,-2.15874944725799,-1.999997123966722,-1.8529192912849994,-1.7166574185899834,-1.5904161107612749,-1.4734584652578029]
[null,null,null,151,{"$f":"VLOOKUP($D627,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},null,null,16,null,null,null,null,null,-11.2,-1.2767999999999997,{"$f":"-P558-P489","v":-1.1332511999999999},-1.0582432127999999,-0.98040054136319998,-0.90830289474478076,-0.84150718797848567,-0.77962357229213886,-0.72229081718652721,-0.66917425682517717,-0.61996383636964913,-0.57437230211111712,-0.5321335246975949,-0.49300094566939112]
[null,null,null,146,{"$f":"VLOOKUP($D628,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},null,null,62,null,null,null,null,null,-43.4,-4.9476000000000004,{"$f":"-P559-P490","v":-4.3913484},-4.1006924496000003,-3.7990520977823996,-3.5196737171360257,-3.2608403534166315,-3.0210413426320377,-2.7988769165977923,-2.5930502451975617,-2.4023598659323895,-2.2256926706805782,-2.0620174082031801,-1.9103786644688903]
[null,null,null,150,{"$f":"VLOOKUP($D629,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},null,null,2.2800000000000002,null,null,null,null,null,-4.0720799999999997,-2.38776192,{"$f":"-P560-P491","v":-2.2131071164799998},-2.0515247128051204,-1.9006547188575054,-1.7608824365695306,-1.6313888641492416,-1.5114181224292775,-1.4002699117349131,-1.2972954317621981,-1.2018935943470268,-1.1135075147610705,-1.0316212610343403,-0.95575684232938574]
[null,null,null,3,{"$f":"VLOOKUP($D630,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},null,null,1.52,null,null,null,null,null,-1.8027199999999999,-0.77651327999999997,{"$f":"-P561-P492","v":-0.71996231231999996},-0.66779538686207984,-0.6186844515326515,-0.57318700669821554,-0.53103539473864569,-0.49198357111378049,-0.45580358040913732,-0.42228423084018224,-0.39122986145966121,-0.36245920003504256,-0.33580430491650737,-0.31110958471893269]
[null,null,null,37,{"$f":"VLOOKUP($D631,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,null,null,null,null,null,0,0,{"$f":"-P562-P493","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,{"$f":"VLOOKUP($D632,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,null,null,null,null,null,0,0,{"$f":"-P563-P494","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,{"$f":"VLOOKUP($D633,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,null,null,null,null,null,0,0,{"$f":"-P564-P495","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,36,{"$f":"VLOOKUP($D634,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,null,null,null,null,null,0,0,{"$f":"-P565-P496","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,{"$f":"VLOOKUP($D635,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,null,null,null,null,null,0,0,{"$f":"-P566-P497","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,95,{"$f":"VLOOKUP($D636,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,null,null,null,null,null,0,0,{"$f":"-P567-P498","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,128,{"$f":"VLOOKUP($D637,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,null,null,null,null,null,0,0,{"$f":"-P568-P499","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,137,{"$f":"VLOOKUP($D638,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,null,null,null,null,null,0,0,{"$f":"-P569-P500","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,92,{"$f":"VLOOKUP($D639,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,null,null,null,null,null,0,0,{"$f":"-P570-P501","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,34,{"$f":"VLOOKUP($D640,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,null,null,null,null,null,0,0,{"$f":"-P571-P502","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,33,{"$f":"VLOOKUP($D641,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,null,null,null,null,null,0,0,{"$f":"-P572-P503","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,46,{"$f":"VLOOKUP($D642,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,null,null,null,null,null,0,0,{"$f":"-P573-P504","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,50,{"$f":"VLOOKUP($D643,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,null,null,null,null,null,0,0,{"$f":"-P574-P505","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,90,{"$f":"VLOOKUP($D644,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,null,null,null,null,null,0,0,{"$f":"-P575-P506","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,52,{"$f":"VLOOKUP($D645,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,null,null,null,null,null,0,0,{"$f":"-P576-P507","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,88,{"$f":"VLOOKUP($D646,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,null,null,null,null,null,0,0,{"$f":"-P577-P508","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,91,{"$f":"VLOOKUP($D647,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,null,null,null,null,null,0,0,{"$f":"-P578-P509","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,108,{"$f":"VLOOKUP($D648,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,null,null,null,null,null,0,0,{"$f":"-P579-P510","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,145,{"$f":"VLOOKUP($D649,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,null,null,null,null,null,0,0,{"$f":"-P580-P511","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,144,{"$f":"VLOOKUP($D650,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,null,null,null,null,null,0,0,{"$f":"-P581-P512","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,{"$f":"VLOOKUP($D651,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,null,null,null,null,null,0,0,{"$f":"-P582-P513","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,{"$f":"VLOOKUP($D652,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,null,null,null,null,null,0,0,{"$f":"-P583-P514","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,{"$f":"VLOOKUP($D653,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,null,null,null,null,null,0,0,{"$f":"-P584-P515","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,{"$f":"VLOOKUP($D654,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,null,null,null,null,null,0,0,{"$f":"-P585-P516","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,{"$f":"VLOOKUP($D655,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,null,null,null,null,null,0,0,{"$f":"-P586-P517","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,{"$f":"VLOOKUP($D656,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,null,null,null,null,null,0,0,{"$f":"-P587-P518","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,{"$f":"VLOOKUP($D657,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,{"$f":"M519+M381","v":0},null,null,null,null,null,{"$f":"-$F$5*H657-(1-$F$8)*N519","v":0},{"$f":"-(1-$F$8)*O519","v":0},{"$f":"-P588-P519","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,{"$f":"VLOOKUP($D658,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,0,null,null,null,null,null,0,0,{"$f":"-P589-P520","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Number of vacant units EoP",null,null,null,null,null,null,2024,{"$f":"L660+1","v":2025},{"$f":"M660+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,{"$f":"'Assumptions_Asset level'!$S$7","v":19},"Total",null,null,null,null,null,null,{"$f":"SUM(L662:L727)","v":184},{"$f":"SUM(M662:M727)","v":328.51499999999999},{"$f":"SUM(N662:N727)","v":84.857250000000022},{"$f":"SUM(O662:O727)","v":34.44903750000001},{"$f":"SUM(P662:P727)","v":30.700655385600012},{"$f":"SUM(Q662:Q727)","v":28.590499801845606},{"$f":"SUM(R662:R727)","v":26.622844207991658},{"$f":"SUM(S662:S727)","v":24.791018874413652},{"$f":"SUM(T662:T727)","v":23.085611805128771},{"$f":"SUM(U662:U727)","v":21.497872114236216},{"$f":"SUM(V662:V727)","v":20.019656509443557},{"$f":"SUM(W662:W727)","v":18.64338699171158},{"$f":"SUM(X662:X727)","v":17.362011492667051},{"$f":"SUM(Y662:Y727)","v":16.168967261382829},{"$f":"SUM(Z662:Z727)","v":15.058146807865594},{"$f":"SUM(AA662:AA727)","v":14.023866224170934}]
[null,null,null,117,{"$f":"VLOOKUP($D662,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},null,2,{"$f":"VLOOKUP($D662,Engine!$C$34:$F$99,4,0)","v":1},null,null,null,{"$f":"VLOOKUP($D662,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H662","v":1},{"$f":"SUM(M593,M524,M455,M386,M317)","v":13.540000000000001},4.0409999999999986,1.8271812000000001,1.6365989088000001,1.5163833648672003,1.404869674649357,1.3015569334479029,1.2058417093640628,1.1171652892606552,1.0350100463741954,0.95889641970927086,0.88838011471709943,0.82304950983553704,0.76252325374959118,0.70644803934704736]
[null,null,null,24,{"$f":"VLOOKUP($D663,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,2,{"$f":"VLOOKUP($D663,Engine!$C$34:$F$99,4,0)","v":1},null,null,null,{"$f":"VLOOKUP($D663,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H663","v":1},{"$f":"SUM(M594,M525,M456,M387,M318)","v":2.5300000000000002},0.67950000000000021,0.27337620000000024,0.24478779840000026,0.22869991555680025,0.21364768840767384,0.19958619342368791,0.1864501735552288,0.17417871758805759,0.16271492314612235,0.1520056329560657,0.14200118835827133,0.13265519904113926,0.12392432793059269,0.11576809023735633]
[null,null,null,48,{"$f":"VLOOKUP($D664,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},null,2,{"$f":"VLOOKUP($D664,Engine!$C$34:$F$99,4,0)","v":1},null,null,null,{"$f":"VLOOKUP($D664,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H664","v":0},{"$f":"SUM(M595,M526,M457,M388,M319)","v":3.8},1.17,0.545964,0.49003833600000002,0.45404022038400005,0.42065045104089605,0.38971622846426346,0.36105687812935267,0.33450510839242037,0.30990592983673132,0.2871157508162745,0.2660015392742654,0.24644004620128235,0.22831708619953023,0.21152687095370487]
[null,null,null,27,{"$f":"VLOOKUP($D665,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,2,{"$f":"VLOOKUP($D665,Engine!$C$34:$F$99,4,0)","v":1},null,null,null,{"$f":"VLOOKUP($D665,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H665","v":3},{"$f":"SUM(M596,M527,M458,M389,M320)","v":6.91},1.8165000000000004,0.70996140000000008,0.63429468480000006,0.59261096748960007,0.55360738285729938,0.51717100719668185,0.48313273776833637,0.45133474045477079,0.4216295688888938,0.39387948107497678,0.36795580068241168,0.34373832037740065,0.32111474442512949,0.29998016797779059]
[null,null,null,43,{"$f":"VLOOKUP($D666,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},null,2,{"$f":"VLOOKUP($D666,Engine!$C$34:$F$99,4,0)","v":1},null,null,null,{"$f":"VLOOKUP($D666,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H666","v":0},{"$f":"SUM(M597,M528,M459,M390,M321)","v":8.93},2.7495000000000012,1.2830154,1.1515900896000002,1.0669945179024001,0.98852855994610567,0.91583313689101908,0.84848366360397875,0.78608700472218795,0.72827893511631869,0.67472201441824509,0.62510361729452324,0.57913410857301306,0.53654515256889546,0.49708814674120588]
[null,null,null,86,{"$f":"VLOOKUP($D667,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},null,2,{"$f":"VLOOKUP($D667,Engine!$C$34:$F$99,4,0)","v":1},null,null,null,{"$f":"VLOOKUP($D667,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H667","v":0},{"$f":"SUM(M598,M529,M460,M391,M322)","v":3.42},1.0529999999999999,0.49136759999999957,0.44103450239999958,0.40863619834559961,0.37858540593680595,0.35074460561783666,0.32495119031641695,0.30105459755317787,0.27891533685305753,0.25840417573464636,0.23940138534683814,0.22179604158115337,0.20548537757957644,0.1903741838583336]
[null,null,null,29,{"$f":"VLOOKUP($D668,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},null,2,{"$f":"VLOOKUP($D668,Engine!$C$34:$F$99,4,0)","v":1},null,null,null,{"$f":"VLOOKUP($D668,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H668","v":0},{"$f":"SUM(M599,M530,M461,M392,M323)","v":5.2700000000000005},1.7205000000000004,0.85379580000000066,0.77553250560000064,0.72453803865120059,0.67685153833434297,0.63230369132645614,0.59068781745445931,0.55181094539786202,0.51549280425841448,0.481564987897454,0.44987017404111435,0.42026139478162938,0.3926013550915225,0.36676179619065358]
[null,null,null,54,{"$f":"VLOOKUP($D669,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},null,2,{"$f":"VLOOKUP($D669,Engine!$C$34:$F$99,4,0)","v":1},null,null,null,{"$f":"VLOOKUP($D669,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H669","v":0},{"$f":"SUM(M600,M531,M462,M393,M324)","v":4.42},1.4430000000000005,0.71608680000000025,0.65044661759999978,0.60767706467519966,0.56768193537719003,0.5303192249834785,0.49541558883277143,0.46280918001110927,0.43234880357157268,0.40389321565592834,0.37731046855061123,0.35247729884910778,0.32927855588321164,0.30760666777280549]
[null,null,null,39,{"$f":"VLOOKUP($D670,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},null,2,{"$f":"VLOOKUP($D670,Engine!$C$34:$F$99,4,0)","v":1},null,null,null,{"$f":"VLOOKUP($D670,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H670","v":1},{"$f":"SUM(M601,M532,M463,M394,M325)","v":8.14},2.5109999999999992,1.1822555999999991,1.0703546591999993,0.99998234379839923,0.93416706792487614,0.87268367128733326,0.8152468824583613,0.76159036914061884,0.71146532767927162,0.66463932975012807,0.62089524459558498,0.58003023219577543,0.54185480270543762,0.50619193779514715]
[null,null,null,124,{"$f":"VLOOKUP($D671,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,2,{"$f":"VLOOKUP($D671,Engine!$C$34:$F$99,4,0)","v":1},null,null,null,{"$f":"VLOOKUP($D671,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H671","v":1},{"$f":"SUM(M602,M533,M464,M395,M326)","v":3.89},1.1235000000000008,0.49371060000000089,0.44492521920000089,0.41567747391840087,0.38831905313911763,0.36276133957245127,0.33888573934992844,0.31658154220686091,0.29574532424506828,0.27628046854250565,0.25809671714307525,0.24110975253317291,0.22524080666388907,0.2104162957059123]
[null,null,null,77,{"$f":"VLOOKUP($D672,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},null,2,{"$f":"VLOOKUP($D672,Engine!$C$34:$F$99,4,0)","v":1},null,null,null,{"$f":"VLOOKUP($D672,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H672","v":0},{"$f":"SUM(M603,M534,M465,M396,M327)","v":3.42},1.0529999999999999,0.49136759999999957,0.44103450239999958,0.40863619834559961,0.37858540593680595,0.35074460561783666,0.32495119031641695,0.30105459755317787,0.27891533685305753,0.25840417573464636,0.23940138534683814,0.22179604158115337,0.20548537757957644,0.1903741838583336]
[null,null,null,129,{"$f":"VLOOKUP($D673,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},null,2,{"$f":"VLOOKUP($D673,Engine!$C$34:$F$99,4,0)","v":1},null,null,null,{"$f":"VLOOKUP($D673,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H673","v":0},{"$f":"SUM(M604,M535,M466,M397,M328)","v":5.89},1.8134999999999994,0.84624419999999978,0.75955942079999972,0.70376234159519968,0.65200819911338859,0.60406015411960856,0.5596381611004968,0.51848291800825175,0.48035419124693385,0.44502941376522565,0.41230238587511153,0.38198207161198777,0.35389148360927197,0.32786664997824261]
[null,null,null,89,{"$f":"VLOOKUP($D674,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},null,2,{"$f":"VLOOKUP($D674,Engine!$C$34:$F$99,4,0)","v":1},null,null,null,{"$f":"VLOOKUP($D674,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H674","v":0},{"$f":"SUM(M605,M536,M467,M398,M329)","v":3.99},1.2285000000000004,0.57326220000000039,0.51454025280000038,0.47674223140320038,0.44168297359294117,0.409202039887477,0.37910972203582066,0.35123036381204176,0.32540122632856827,0.30147153835708873,0.27930161623797917,0.25876204851134693,0.23973294050950719,0.22210321450139056]
[null,null,null,70,{"$f":"VLOOKUP($D675,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},null,2,{"$f":"VLOOKUP($D675,Engine!$C$34:$F$99,4,0)","v":1},null,null,null,{"$f":"VLOOKUP($D675,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H675","v":0},{"$f":"SUM(M606,M537,M468,M399,M330)","v":3.74},1.2209999999999992,0.60591959999999889,0.55037790719999891,0.51418828549439888,0.48034625301146772,0.44873165190909636,0.41919780593542116,0.39160776770170702,0.36583360302209911,0.34175579786270777,0.31926270415820862,0.29825002210309026,0.27862031651656283,0.26028256503852676]
[null,null,null,59,{"$f":"VLOOKUP($D676,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},null,2,{"$f":"VLOOKUP($D676,Engine!$C$34:$F$99,4,0)","v":1},null,null,null,{"$f":"VLOOKUP($D676,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H676","v":0},{"$f":"SUM(M607,M538,M469,M400,M331)","v":3.4000000000000004},1.1100000000000012,0.55083600000000099,0.50034355200000091,0.46744389590400098,0.43667841182860895,0.40793786537190779,0.38108891448674853,0.35600706154700834,0.33257600274736482,0.31068708896609998,0.29023882196200984,0.27113638373008409,0.25329119683324097,0.23662051367139]
[null,null,null,130,{"$f":"VLOOKUP($D677,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,2,{"$f":"VLOOKUP($D677,Engine!$C$34:$F$99,4,0)","v":1},null,null,null,{"$f":"VLOOKUP($D677,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H677","v":5},{"$f":"SUM(M608,M539,M470,M401,M332)","v":8.91},2.1765000000000008,0.76096140000000023,0.67356108480000021,0.62931129228960025,0.58789218902689933,0.54919931520934095,0.51305306184072064,0.47928582023857874,0.44774101270851047,0.41827236691761843,0.39074323763314578,0.36502597310260382,0.34100132313639842,0.3185578861482527]
[null,null,null,127,{"$f":"VLOOKUP($D678,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,2,{"$f":"VLOOKUP($D678,Engine!$C$34:$F$99,4,0)","v":1},null,null,null,{"$f":"VLOOKUP($D678,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H678","v":4},{"$f":"SUM(M609,M540,M471,M402,M333)","v":7.57},1.8855000000000004,0.68037780000000003,0.60389352960000009,0.56421674029919999,0.52708194475923842,0.4923913746658205,0.45998400835585357,0.42970957419197381,0.40142769052396554,0.37500721509968749,0.35032563696157765,0.32726850836699373,0.3057289140974398,0.28560697569588256]
[null,null,null,71,{"$f":"VLOOKUP($D679,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},null,2,{"$f":"VLOOKUP($D679,Engine!$C$34:$F$99,4,0)","v":1},null,null,null,{"$f":"VLOOKUP($D679,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H679","v":0},{"$f":"SUM(M610,M541,M472,M403,M334)","v":3.91},1.9664999999999999,1.2765413999999999,1.1761532448000001,1.0987789686096001,1.0264613513635392,0.95890348856678209,0.89579203250102257,0.83683433740762925,0.78175701821021248,0.73030468302022966,0.68223874889200287,0.63733633552070745,0.59538923175303904,0.55620293011829447]
[null,null,null,74,{"$f":"VLOOKUP($D680,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,2,{"$f":"VLOOKUP($D680,Engine!$C$34:$F$99,4,0)","v":1},null,null,null,{"$f":"VLOOKUP($D680,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H680","v":0},{"$f":"SUM(M611,M542,M473,M404,M335)","v":0.34},0.11099999999999999,5.5083599999999941E-2,5.0034355199999943E-2,4.6744389590399935E-2,4.3667841182860739E-2,4.0793786537190617E-2,3.8108891448674687E-2,3.5600706154700672E-2,3.3257600274736322E-2,3.1068708896609839E-2,2.9023882196200827E-2,2.7113638373008252E-2,2.5329119683323936E-2,2.366205136713884E-2]
[null,null,null,98,{"$f":"VLOOKUP($D681,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},null,2,{"$f":"VLOOKUP($D681,Engine!$C$34:$F$99,4,0)","v":1},null,null,null,{"$f":"VLOOKUP($D681,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H681","v":0},{"$f":"SUM(M612,M543,M474,M405,M336)","v":3.42},1.0529999999999999,0.49136759999999957,0.44103450239999958,0.40863619834559961,0.37858540593680595,0.35074460561783666,0.32495119031641695,0.30105459755317787,0.27891533685305753,0.25840417573464636,0.23940138534683814,0.22179604158115337,0.20548537757957644,0.1903741838583336]
[null,null,null,114,{"$f":"VLOOKUP($D682,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,2,{"$f":"VLOOKUP($D682,Engine!$C$34:$F$99,4,0)","v":1},null,null,null,{"$f":"VLOOKUP($D682,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H682","v":2},{"$f":"SUM(M613,M544,M475,M406,M337)","v":8.8000000000000007},2.580000000000001,1.1526720000000015,1.0399535040000012,0.97158811660800126,0.90764162982681729,0.84790403875647413,0.7920981530458806,0.73996520287782408,0.69126344931434569,0.64576706377484105,0.60326508087475317,0.56356042018537078,0.52646897237775026,0.49181874551324145]
[null,null,null,118,{"$f":"VLOOKUP($D683,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},null,2,{"$f":"VLOOKUP($D683,Engine!$C$34:$F$99,4,0)","v":1},null,null,null,{"$f":"VLOOKUP($D683,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H683","v":1},{"$f":"SUM(M614,M545,M476,M407,M338)","v":5.18},1.4669999999999992,0.62606039999999907,0.55851456959999912,0.51749488002239907,0.47943868235938475,0.4441812308265225,0.41151657747948611,0.3812540507973296,0.35321700073338569,0.32724176791346621,0.30317672831371484,0.28088140819271518,0.26022566411062398,0.24108892324889589]
[null,null,null,115,{"$f":"VLOOKUP($D684,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},null,2,{"$f":"VLOOKUP($D684,Engine!$C$34:$F$99,4,0)","v":1},null,null,null,{"$f":"VLOOKUP($D684,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H684","v":2},{"$f":"SUM(M615,M546,M477,M408,M339)","v":5.0600000000000005},1.3590000000000004,0.54675240000000047,0.48957559680000051,0.4573998311136005,0.42729537681534768,0.39917238684737583,0.37290034711045761,0.34835743517611517,0.3254298462922447,0.3040112659121314,0.28400237671654266,0.26531039808227852,0.24784865586118537,0.23153618047471267]
[null,null,null,112,{"$f":"VLOOKUP($D685,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},null,2,{"$f":"VLOOKUP($D685,Engine!$C$34:$F$99,4,0)","v":1},null,null,null,{"$f":"VLOOKUP($D685,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H685","v":4},{"$f":"SUM(M616,M547,M478,M409,M340)","v":14.540000000000001},4.1609999999999996,1.8095916000000001,1.6295978112,1.5224767269024,1.4222726890078847,1.3286639986782303,1.2412162830536875,1.1595240503633406,1.0832084961560628,1.0119157474801921,0.94531522198369755,0.88309809501366587,0.82497586760558339,0.77067902872223182]
[null,null,null,133,{"$f":"VLOOKUP($D686,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},null,2,{"$f":"VLOOKUP($D686,Engine!$C$34:$F$99,4,0)","v":1},null,null,null,{"$f":"VLOOKUP($D686,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H686","v":2},{"$f":"SUM(M617,M548,M479,M410,M341)","v":4.5500000000000007},1.6425000000000001,0.88352699999999995,0.80632286399999997,0.75329530432800007,0.70371612227625602,0.65740014838229976,0.61413251918174649,0.57371260418008763,0.53595297743497239,0.50067854868192163,0.46772575144551831,0.43694178458653415,0.40818390376759867,0.38131875955195843]
[null,null,null,105,{"$f":"VLOOKUP($D687,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,2,{"$f":"VLOOKUP($D687,Engine!$C$34:$F$99,4,0)","v":1},null,null,null,{"$f":"VLOOKUP($D687,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H687","v":0},{"$f":"SUM(M618,M549,M480,M411,M342)","v":4.25},2.1375000000000002,1.3875449999999991,1.2784274399999991,1.194324965879999,1.115718860177759,1.0422864006160664,0.97368699184893648,0.90960254066046542,0.84973588935892552,0.79380943806546589,0.74156385749130627,0.692756886435551,0.64716220842721617,0.60456840230249398]
[null,null,null,104,{"$f":"VLOOKUP($D688,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},null,2,{"$f":"VLOOKUP($D688,Engine!$C$34:$F$99,4,0)","v":1},null,null,null,{"$f":"VLOOKUP($D688,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H688","v":10},{"$f":"SUM(M619,M550,M481,M412,M343)","v":10},2.13,0.55991999999999997,0.47722248,0.44223018912000001,0.40970876200128004,0.37957918092037635,0.35166529914779066,0.32580417694505681,0.30184485637928926,0.27964748081789798,0.25908247854828248,0.24002980643487778,0.22237824919691715,0.20602477021662291]
[null,null,null,106,{"$f":"VLOOKUP($D689,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},null,2,{"$f":"VLOOKUP($D689,Engine!$C$34:$F$99,4,0)","v":1},null,null,null,{"$f":"VLOOKUP($D689,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H689","v":13},{"$f":"SUM(M620,M551,M482,M413,M344)","v":13},3.5700000000000003,1.4778600000000019,1.3261483200000019,1.2389850686400019,1.1574394265452819,1.0812610750802285,1.0100964984049254,0.94361570910655423,0.8815104377440548,0.82349270402403663,0.76929348144340004,0.71866144982145808,0.671361829935744,0.62717529485774937]
[null,null,null,136,{"$f":"VLOOKUP($D690,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},null,2,{"$f":"VLOOKUP($D690,Engine!$C$34:$F$99,4,0)","v":1},null,null,null,{"$f":"VLOOKUP($D690,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H690","v":3},{"$f":"SUM(M621,M552,M483,M414,M345)","v":8.61},2.3715000000000019,0.98537940000000157,0.88446646080000157,0.82633291544160159,0.77194658877160482,0.72113993988263658,0.67367719501171142,0.62933827122827579,0.58791757026257707,0.5492230255580276,0.51307521166341752,0.47930651224244358,0.44776034284175092,0.41829042481348655]
[null,null,null,142,{"$f":"VLOOKUP($D691,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},null,2,{"$f":"VLOOKUP($D691,Engine!$C$34:$F$99,4,0)","v":1},null,null,null,{"$f":"VLOOKUP($D691,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H691","v":1},{"$f":"SUM(M622,M553,M484,M415,M346)","v":4.74},2.0610000000000008,1.2465396000000006,1.1446493472000006,1.0693561323744005,0.99897500004122941,0.93322618654846967,0.87180471486325783,0.81442577567311525,0.76082330454566438,0.71074874841893287,0.66396991306771869,0.62026988642588843,0.57944603277158624,0.5413090531114273]
[null,null,null,140,{"$f":"VLOOKUP($D692,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},null,2,{"$f":"VLOOKUP($D692,Engine!$C$34:$F$99,4,0)","v":1},null,null,null,{"$f":"VLOOKUP($D692,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H692","v":0},{"$f":"SUM(M623,M554,M485,M416,M347)","v":7.03},3.2744999999999997,2.035673399999999,1.8567930815999989,1.7203181427503988,1.5938074521274166,1.4766004111312039,1.3680126608760828,1.2674103475868794,1.1742062300370741,1.0878562521467545,1.0078563671880856,0.93373959553668562,0.86507329879308636,0.80145665436263536]
[null,null,null,134,{"$f":"VLOOKUP($D693,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,2,{"$f":"VLOOKUP($D693,Engine!$C$34:$F$99,4,0)","v":1},null,null,null,{"$f":"VLOOKUP($D693,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H693","v":31},{"$f":"SUM(M624,M555,M486,M417,M348)","v":31},6.6899999999999977,1.8250199999999976,1.5750662399999975,1.4716847764799976,1.3748233468089577,1.2843375961699675,1.1998072792578998,1.1208404329645492,1.0470708903726458,0.97815658431055341,0.91377796119379584,0.85363649926461105,0.79745332435545269,0.74496791675778151]
[null,null,null,135,{"$f":"VLOOKUP($D694,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,2,{"$f":"VLOOKUP($D694,Engine!$C$34:$F$99,4,0)","v":1},null,null,null,{"$f":"VLOOKUP($D694,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H694","v":21},{"$f":"SUM(M625,M556,M487,M418,M349)","v":21},4.620000000000001,1.3183800000000012,1.1436549600000012,1.0685759179200014,0.99824581161984127,0.93254499130224888,0.87116835334940046,0.8138312971038979,0.76026795234166566,0.71022994742852441,0.66348525762616184,0.61981712920033671,0.57902307434027112,0.54091393222870143]
[null,null,null,147,{"$f":"VLOOKUP($D695,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},null,2,{"$f":"VLOOKUP($D695,Engine!$C$34:$F$99,4,0)","v":1},null,null,null,{"$f":"VLOOKUP($D695,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H695","v":0},{"$f":"SUM(M626,M557,M488,M419,M350)","v":3.5150000000000001},1.6372499999999999,1.0178366999999995,0.92839654079999945,0.86015907137519942,0.7969037260637083,0.73830020556560194,0.68400633043804138,0.63370517379343971,0.58710311501853707,0.54392812607337726,0.50392818359404279,0.46686979776834281,0.43253664939654318,0.40072832718131768]
[null,null,null,151,{"$f":"VLOOKUP($D696,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},null,2,{"$f":"VLOOKUP($D696,Engine!$C$34:$F$99,4,0)","v":1},null,null,null,{"$f":"VLOOKUP($D696,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H696","v":16},{"$f":"SUM(M627,M558,M489,M420,M351)","v":16},2.4000000000000004,0.40800000000000036,0.31046400000000041,0.28779897600000037,0.26663411174400042,0.24702610091673641,0.22886004302184079,0.21202989926227109,0.19643742781642831,0.18199161147269774,0.16860812633619421,0.1562088496088011,0.14472140356657878,0.13407873307262688]
[null,null,null,146,{"$f":"VLOOKUP($D697,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},null,2,{"$f":"VLOOKUP($D697,Engine!$C$34:$F$99,4,0)","v":1},null,null,null,{"$f":"VLOOKUP($D697,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H697","v":62},{"$f":"SUM(M628,M559,M490,M421,M352)","v":62},9.3000000000000043,1.5810000000000048,1.203048000000005,1.1152210320000049,1.033207183008005,0.95722614105235704,0.88683266670963656,0.8216158596413039,0.76119503278866318,0.70521749445670723,0.65335648955275605,0.60530929223410823,0.56079543882049654,0.51955509065643291]
[null,null,null,150,{"$f":"VLOOKUP($D698,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},null,2,{"$f":"VLOOKUP($D698,Engine!$C$34:$F$99,4,0)","v":1},null,null,null,{"$f":"VLOOKUP($D698,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H698","v":0},{"$f":"SUM(M629,M560,M491,M422,M353)","v":2.2800000000000002},1.0620000000000005,0.66021840000000043,0.60220316160000054,0.55794101927040007,0.51691052501429768,0.47889743063714751,0.44367978190575691,0.41105200462277208,0.38082364217418652,0.3528182439394883,0.32687233530424431,0.3028344634173038,0.28056431312208235,0.2599318879013956]
[null,null,null,3,{"$f":"VLOOKUP($D699,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},null,2,{"$f":"VLOOKUP($D699,Engine!$C$34:$F$99,4,0)","v":1},null,null,null,{"$f":"VLOOKUP($D699,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H699","v":0},{"$f":"SUM(M630,M561,M492,M423,M354)","v":1.52},0.46799999999999997,0.21838559999999999,0.19601533439999999,0.1816160881536,0.1682601804163584,0.15588649138570537,0.14442275125174095,0.13380204335696805,0.12396237193469242,0.11484630032650968,0.10640061570970603,9.8576018480512811E-2,9.132683447981195E-2,8.4610748381481804E-2]
[null,null,null,37,{"$f":"VLOOKUP($D700,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,2,{"$f":"VLOOKUP($D700,Engine!$C$34:$F$99,4,0)","v":0},null,null,null,{"$f":"VLOOKUP($D700,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H700","v":0},{"$f":"SUM(M631,M562,M493,M424,M355)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,{"$f":"VLOOKUP($D701,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,2,{"$f":"VLOOKUP($D701,Engine!$C$34:$F$99,4,0)","v":0},null,null,null,{"$f":"VLOOKUP($D701,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H701","v":0},{"$f":"SUM(M632,M563,M494,M425,M356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,{"$f":"VLOOKUP($D702,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,2,{"$f":"VLOOKUP($D702,Engine!$C$34:$F$99,4,0)","v":0},null,null,null,{"$f":"VLOOKUP($D702,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H702","v":0},{"$f":"SUM(M633,M564,M495,M426,M357)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,36,{"$f":"VLOOKUP($D703,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,2,{"$f":"VLOOKUP($D703,Engine!$C$34:$F$99,4,0)","v":0},null,null,null,{"$f":"VLOOKUP($D703,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H703","v":0},{"$f":"SUM(M634,M565,M496,M427,M358)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,{"$f":"VLOOKUP($D704,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,2,{"$f":"VLOOKUP($D704,Engine!$C$34:$F$99,4,0)","v":0},null,null,null,{"$f":"VLOOKUP($D704,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H704","v":0},{"$f":"SUM(M635,M566,M497,M428,M359)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,95,{"$f":"VLOOKUP($D705,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,2,{"$f":"VLOOKUP($D705,Engine!$C$34:$F$99,4,0)","v":0},null,null,null,{"$f":"VLOOKUP($D705,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H705","v":0},{"$f":"SUM(M636,M567,M498,M429,M360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,128,{"$f":"VLOOKUP($D706,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,2,{"$f":"VLOOKUP($D706,Engine!$C$34:$F$99,4,0)","v":0},null,null,null,{"$f":"VLOOKUP($D706,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H706","v":0},{"$f":"SUM(M637,M568,M499,M430,M361)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,137,{"$f":"VLOOKUP($D707,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,2,{"$f":"VLOOKUP($D707,Engine!$C$34:$F$99,4,0)","v":0},null,null,null,{"$f":"VLOOKUP($D707,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H707","v":0},{"$f":"SUM(M638,M569,M500,M431,M362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,92,{"$f":"VLOOKUP($D708,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,2,{"$f":"VLOOKUP($D708,Engine!$C$34:$F$99,4,0)","v":0},null,null,null,{"$f":"VLOOKUP($D708,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H708","v":0},{"$f":"SUM(M639,M570,M501,M432,M363)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,34,{"$f":"VLOOKUP($D709,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,2,{"$f":"VLOOKUP($D709,Engine!$C$34:$F$99,4,0)","v":0},null,null,null,{"$f":"VLOOKUP($D709,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H709","v":0},{"$f":"SUM(M640,M571,M502,M433,M364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,33,{"$f":"VLOOKUP($D710,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,2,{"$f":"VLOOKUP($D710,Engine!$C$34:$F$99,4,0)","v":0},null,null,null,{"$f":"VLOOKUP($D710,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H710","v":0},{"$f":"SUM(M641,M572,M503,M434,M365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,46,{"$f":"VLOOKUP($D711,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,2,{"$f":"VLOOKUP($D711,Engine!$C$34:$F$99,4,0)","v":0},null,null,null,{"$f":"VLOOKUP($D711,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H711","v":0},{"$f":"SUM(M642,M573,M504,M435,M366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,50,{"$f":"VLOOKUP($D712,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,2,{"$f":"VLOOKUP($D712,Engine!$C$34:$F$99,4,0)","v":0},null,null,null,{"$f":"VLOOKUP($D712,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H712","v":0},{"$f":"SUM(M643,M574,M505,M436,M367)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,90,{"$f":"VLOOKUP($D713,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,2,{"$f":"VLOOKUP($D713,Engine!$C$34:$F$99,4,0)","v":0},null,null,null,{"$f":"VLOOKUP($D713,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H713","v":0},{"$f":"SUM(M644,M575,M506,M437,M368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,52,{"$f":"VLOOKUP($D714,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,2,{"$f":"VLOOKUP($D714,Engine!$C$34:$F$99,4,0)","v":0},null,null,null,{"$f":"VLOOKUP($D714,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H714","v":0},{"$f":"SUM(M645,M576,M507,M438,M369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,88,{"$f":"VLOOKUP($D715,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,2,{"$f":"VLOOKUP($D715,Engine!$C$34:$F$99,4,0)","v":0},null,null,null,{"$f":"VLOOKUP($D715,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H715","v":0},{"$f":"SUM(M646,M577,M508,M439,M370)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,91,{"$f":"VLOOKUP($D716,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,2,{"$f":"VLOOKUP($D716,Engine!$C$34:$F$99,4,0)","v":0},null,null,null,{"$f":"VLOOKUP($D716,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H716","v":0},{"$f":"SUM(M647,M578,M509,M440,M371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,108,{"$f":"VLOOKUP($D717,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,2,{"$f":"VLOOKUP($D717,Engine!$C$34:$F$99,4,0)","v":0},null,null,null,{"$f":"VLOOKUP($D717,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H717","v":0},{"$f":"SUM(M648,M579,M510,M441,M372)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,145,{"$f":"VLOOKUP($D718,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,2,{"$f":"VLOOKUP($D718,Engine!$C$34:$F$99,4,0)","v":0},null,null,null,{"$f":"VLOOKUP($D718,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H718","v":0},{"$f":"SUM(M649,M580,M511,M442,M373)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,144,{"$f":"VLOOKUP($D719,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,2,{"$f":"VLOOKUP($D719,Engine!$C$34:$F$99,4,0)","v":0},null,null,null,{"$f":"VLOOKUP($D719,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H719","v":0},{"$f":"SUM(M650,M581,M512,M443,M374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,{"$f":"VLOOKUP($D720,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,2,{"$f":"VLOOKUP($D720,Engine!$C$34:$F$99,4,0)","v":0},null,null,null,{"$f":"VLOOKUP($D720,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H720","v":0},{"$f":"SUM(M651,M582,M513,M444,M375)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,{"$f":"VLOOKUP($D721,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,2,{"$f":"VLOOKUP($D721,Engine!$C$34:$F$99,4,0)","v":0},null,null,null,{"$f":"VLOOKUP($D721,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H721","v":0},{"$f":"SUM(M652,M583,M514,M445,M376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,{"$f":"VLOOKUP($D722,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,2,{"$f":"VLOOKUP($D722,Engine!$C$34:$F$99,4,0)","v":0},null,null,null,{"$f":"VLOOKUP($D722,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H722","v":0},{"$f":"SUM(M653,M584,M515,M446,M377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,{"$f":"VLOOKUP($D723,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,2,{"$f":"VLOOKUP($D723,Engine!$C$34:$F$99,4,0)","v":0},null,null,null,{"$f":"VLOOKUP($D723,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H723","v":0},{"$f":"SUM(M654,M585,M516,M447,M378)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,{"$f":"VLOOKUP($D724,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,2,{"$f":"VLOOKUP($D724,Engine!$C$34:$F$99,4,0)","v":0},null,null,null,{"$f":"VLOOKUP($D724,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H724","v":0},{"$f":"SUM(M655,M586,M517,M448,M379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,{"$f":"VLOOKUP($D725,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,2,{"$f":"VLOOKUP($D725,Engine!$C$34:$F$99,4,0)","v":0},null,null,null,{"$f":"VLOOKUP($D725,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H725","v":0},{"$f":"SUM(M656,M587,M518,M449,M380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,{"$f":"VLOOKUP($D726,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,2,{"$f":"VLOOKUP($D726,Engine!$C$34:$F$99,4,0)","v":0},null,null,null,{"$f":"VLOOKUP($D726,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H726","v":0},{"$f":"SUM(M657,M588,M519,M450,M381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,{"$f":"VLOOKUP($D727,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,2,{"$f":"VLOOKUP($D727,Engine!$C$34:$F$99,4,0)","v":0},null,null,null,{"$f":"VLOOKUP($D727,'Assumptions_Asset level'!$A$15:$S$101,$D$661,0)*$H727","v":0},{"$f":"SUM(M658,M589,M520,M451,M382)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"% vacancy",null,null,null,null,null,null,2024,{"$f":"L729+1","v":2025},{"$f":"M729+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,null,"Total",null,null,null,null,null,null,{"$f":"IFERROR((L316+L385)/L37,\"\")","v":0.14556962025316456},0.14556962025316456,{"$f":"IFERROR((N316+N385)/N37,\"\")","v":0.28804984177215187},7.291317282812329E-2,3.0000000000000016E-2,3.0000000000000013E-2,3.0000000000000009E-2,3.0000000000000009E-2,3.0000000000000009E-2,3.0000000000000009E-2,3.000000000000002E-2,2.9999999999999985E-2,3.0000000000000016E-2,3.0000000000000027E-2,3.0000000000000023E-2,3.0000000000000023E-2]
[null,null,null,117,{"$f":"VLOOKUP($D731,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},null,null,null,null,null,null,{"$f":"IFERROR((L317+L386)/L38,0%)","v":1.4925373134328358E-2},1.4925373134328358E-2,0.23208955223880598,6.3346446427973296E-2,3.0000000000000002E-2,3.0000000000000006E-2,3.0000000000000006E-2,3.0000000000000002E-2,3.0000000000000002E-2,3.0000000000000002E-2,3.0000000000000002E-2,3.0000000000000006E-2,3.0000000000000006E-2,3.0000000000000009E-2,3.0000000000000006E-2,3.0000000000000009E-2]
[null,null,null,24,{"$f":"VLOOKUP($D732,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,null,null,null,null,null,{"$f":"IFERROR((L318+L387)/L39,0%)","v":0.1},0.1,0.28300000000000003,7.1645907727154026E-2,3.0000000000000034E-2,3.0000000000000034E-2,3.0000000000000037E-2,3.0000000000000041E-2,3.0000000000000044E-2,3.0000000000000047E-2,3.0000000000000051E-2,3.0000000000000054E-2,3.0000000000000054E-2,3.0000000000000061E-2,3.0000000000000068E-2,3.0000000000000072E-2]
[null,null,null,48,{"$f":"VLOOKUP($D733,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},null,null,null,null,null,null,{"$f":"IFERROR((L319+L388)/L40,0%)","v":0},0,0.21999999999999997,6.132074642284107E-2,3.0000000000000006E-2,3.0000000000000006E-2,3.0000000000000009E-2,3.0000000000000009E-2,3.0000000000000006E-2,3.0000000000000009E-2,3.0000000000000006E-2,3.0000000000000009E-2,3.0000000000000013E-2,3.0000000000000013E-2,3.0000000000000016E-2,3.0000000000000016E-2]
[null,null,null,27,{"$f":"VLOOKUP($D734,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,null,null,null,null,null,{"$f":"IFERROR((L320+L389)/L41,0%)","v":0.11538461538461539},0.11538461538461539,0.29576923076923078,7.3798155787061115E-2,3.0000000000000002E-2,3.0000000000000002E-2,3.0000000000000006E-2,3.0000000000000009E-2,3.0000000000000006E-2,3.0000000000000009E-2,3.0000000000000009E-2,3.0000000000000009E-2,3.0000000000000006E-2,3.0000000000000009E-2,3.0000000000000009E-2,3.0000000000000013E-2]
[null,null,null,43,{"$f":"VLOOKUP($D735,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},null,null,null,null,null,null,{"$f":"IFERROR((L321+L390)/L42,0%)","v":0},0,0.22,6.1320746422841098E-2,3.0000000000000006E-2,3.0000000000000006E-2,3.0000000000000006E-2,3.0000000000000006E-2,3.0000000000000006E-2,3.0000000000000009E-2,3.0000000000000009E-2,3.0000000000000009E-2,3.0000000000000009E-2,2.9999999999999988E-2,2.9999999999999985E-2,2.9999999999999985E-2]
[null,null,null,86,{"$f":"VLOOKUP($D736,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},null,null,null,null,null,null,{"$f":"IFERROR((L322+L391)/L43,0%)","v":0},0,0.22,6.1320746422841056E-2,2.9999999999999968E-2,2.9999999999999968E-2,2.9999999999999964E-2,2.9999999999999961E-2,2.9999999999999961E-2,2.9999999999999954E-2,2.999999999999995E-2,2.9999999999999923E-2,2.9999999999999916E-2,2.9999999999999909E-2,2.9999999999999902E-2,2.9999999999999891E-2]
[null,null,null,29,{"$f":"VLOOKUP($D737,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},null,null,null,null,null,null,{"$f":"IFERROR((L323+L392)/L44,0%)","v":0},0,0.2,5.7775962355401625E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.000000000000003E-2,3.0000000000000037E-2,3.0000000000000034E-2,3.0000000000000037E-2,3.0000000000000041E-2,3.0000000000000044E-2,3.0000000000000044E-2,3.0000000000000051E-2,3.0000000000000054E-2]
[null,null,null,54,{"$f":"VLOOKUP($D738,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},null,null,null,null,null,null,{"$f":"IFERROR((L324+L393)/L45,0%)","v":0},0,0.2,5.7775962355401632E-2,3.0000000000000013E-2,2.9999999999999988E-2,2.9999999999999985E-2,2.9999999999999985E-2,2.9999999999999985E-2,2.9999999999999985E-2,2.9999999999999985E-2,2.9999999999999982E-2,2.9999999999999982E-2,2.9999999999999982E-2,2.9999999999999978E-2,2.9999999999999982E-2]
[null,null,null,39,{"$f":"VLOOKUP($D739,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},null,null,null,null,null,null,{"$f":"IFERROR((L325+L394)/L46,0%)","v":2.3255813953488372E-2},2.3255813953488372E-2,0.21930232558139534,6.0983147806616414E-2,2.9999999999999975E-2,2.9999999999999971E-2,2.9999999999999971E-2,2.9999999999999968E-2,2.9999999999999968E-2,2.9999999999999964E-2,2.9999999999999961E-2,2.9999999999999961E-2,2.9999999999999954E-2,2.9999999999999954E-2,2.9999999999999954E-2,2.9999999999999947E-2]
[null,null,null,124,{"$f":"VLOOKUP($D740,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,null,null,null,null,null,{"$f":"IFERROR((L326+L395)/L47,0%)","v":5.5555555555555552E-2},5.5555555555555552E-2,0.24611111111111109,6.5455993855509736E-2,3.0000000000000061E-2,3.0000000000000065E-2,3.0000000000000065E-2,3.0000000000000075E-2,3.0000000000000079E-2,3.0000000000000082E-2,3.0000000000000068E-2,3.0000000000000068E-2,3.0000000000000075E-2,3.0000000000000082E-2,3.0000000000000089E-2,3.0000000000000093E-2]
[null,null,null,77,{"$f":"VLOOKUP($D741,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},null,null,null,null,null,null,{"$f":"IFERROR((L327+L396)/L48,0%)","v":0},0,0.22,6.1320746422841056E-2,2.9999999999999968E-2,2.9999999999999968E-2,2.9999999999999964E-2,2.9999999999999961E-2,2.9999999999999961E-2,2.9999999999999954E-2,2.999999999999995E-2,2.9999999999999923E-2,2.9999999999999916E-2,2.9999999999999909E-2,2.9999999999999902E-2,2.9999999999999891E-2]
[null,null,null,129,{"$f":"VLOOKUP($D742,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},null,null,null,null,null,null,{"$f":"IFERROR((L328+L397)/L49,0%)","v":0},0,0.21999999999999997,6.1320746422841042E-2,2.9999999999999988E-2,2.9999999999999988E-2,2.9999999999999992E-2,2.9999999999999988E-2,3.0000000000000009E-2,3.0000000000000009E-2,3.0000000000000013E-2,3.0000000000000013E-2,3.0000000000000016E-2,3.0000000000000016E-2,3.000000000000002E-2,3.000000000000002E-2]
[null,null,null,89,{"$f":"VLOOKUP($D743,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},null,null,null,null,null,null,{"$f":"IFERROR((L329+L398)/L50,0%)","v":0},0,0.22,6.1320746422841077E-2,3.000000000000002E-2,3.000000000000002E-2,3.0000000000000023E-2,3.0000000000000023E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.000000000000003E-2,3.000000000000003E-2,3.0000000000000058E-2,3.0000000000000065E-2,3.0000000000000068E-2,3.0000000000000075E-2]
[null,null,null,70,{"$f":"VLOOKUP($D744,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},null,null,null,null,null,null,{"$f":"IFERROR((L330+L399)/L51,0%)","v":0},0,0.2,5.7775962355401569E-2,2.999999999999994E-2,2.9999999999999933E-2,2.999999999999993E-2,2.9999999999999923E-2,2.9999999999999919E-2,2.9999999999999916E-2,2.9999999999999909E-2,2.9999999999999902E-2,2.9999999999999891E-2,2.9999999999999884E-2,2.9999999999999881E-2,2.9999999999999871E-2]
[null,null,null,59,{"$f":"VLOOKUP($D745,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},null,null,null,null,null,null,{"$f":"IFERROR((L331+L400)/L52,0%)","v":0},0,0.2,5.7775962355401674E-2,3.0000000000000058E-2,3.0000000000000065E-2,3.0000000000000068E-2,3.0000000000000072E-2,3.0000000000000079E-2,3.0000000000000082E-2,3.0000000000000089E-2,3.0000000000000096E-2,3.0000000000000103E-2,3.000000000000011E-2,3.000000000000012E-2,3.0000000000000124E-2]
[null,null,null,130,{"$f":"VLOOKUP($D746,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,null,null,null,null,null,{"$f":"IFERROR((L332+L401)/L53,0%)","v":0.17857142857142858},0.17857142857142858,0.3482142857142857,8.2689926190737159E-2,3.0000000000000006E-2,3.0000000000000009E-2,3.0000000000000009E-2,3.0000000000000009E-2,3.0000000000000009E-2,3.0000000000000013E-2,3.0000000000000016E-2,3.0000000000000013E-2,3.0000000000000016E-2,3.0000000000000016E-2,3.0000000000000016E-2,3.0000000000000023E-2]
[null,null,null,127,{"$f":"VLOOKUP($D747,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,null,null,null,null,null,{"$f":"IFERROR((L333+L402)/L54,0%)","v":0.16},0.16,0.33279999999999998,8.0067771170664326E-2,3.0000000000000006E-2,3.0000000000000006E-2,3.0000000000000006E-2,3.0000000000000002E-2,3.0000000000000006E-2,3.0000000000000006E-2,3.0000000000000009E-2,3.0000000000000006E-2,3.0000000000000006E-2,3.0000000000000009E-2,3.0000000000000013E-2,3.0000000000000009E-2]
[null,null,null,71,{"$f":"VLOOKUP($D748,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},null,null,null,null,null,null,{"$f":"IFERROR((L334+L403)/L55,0%)","v":0},0,0.115,4.3783336756645724E-2,0.03,3.0000000000000002E-2,0.03,0.03,0.03,0.03,2.9999999999999995E-2,3.0000000000000002E-2,0.03,0.03,2.9999999999999978E-2,2.9999999999999975E-2]
[null,null,null,74,{"$f":"VLOOKUP($D749,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,null,null,null,null,null,{"$f":"IFERROR((L335+L404)/L56,0%)","v":0},0,0.2,5.7775962355401604E-2,2.9999999999999968E-2,2.9999999999999961E-2,2.9999999999999964E-2,2.9999999999999957E-2,2.9999999999999954E-2,2.999999999999995E-2,2.999999999999995E-2,2.9999999999999947E-2,2.999999999999994E-2,2.9999999999999936E-2,2.9999999999999933E-2,2.9999999999999926E-2]
[null,null,null,98,{"$f":"VLOOKUP($D750,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},null,null,null,null,null,null,{"$f":"IFERROR((L336+L405)/L57,0%)","v":0},0,0.22,6.1320746422841056E-2,2.9999999999999968E-2,2.9999999999999968E-2,2.9999999999999964E-2,2.9999999999999961E-2,2.9999999999999961E-2,2.9999999999999954E-2,2.999999999999995E-2,2.9999999999999923E-2,2.9999999999999916E-2,2.9999999999999909E-2,2.9999999999999902E-2,2.9999999999999891E-2]
[null,null,null,114,{"$f":"VLOOKUP($D751,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,null,null,null,null,null,{"$f":"IFERROR((L337+L406)/L58,0%)","v":4.7619047619047616E-2},4.7619047619047616E-2,0.23952380952380953,6.4354959606896009E-2,3.0000000000000041E-2,3.0000000000000047E-2,3.0000000000000051E-2,3.0000000000000054E-2,3.0000000000000054E-2,3.0000000000000061E-2,3.0000000000000065E-2,3.0000000000000072E-2,3.0000000000000075E-2,3.0000000000000079E-2,3.0000000000000089E-2,3.0000000000000093E-2]
[null,null,null,118,{"$f":"VLOOKUP($D752,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},null,null,null,null,null,null,{"$f":"IFERROR((L338+L407)/L59,0%)","v":4.3478260869565216E-2},4.3478260869565216E-2,0.25521739130434778,6.7232829292509122E-2,2.999999999999995E-2,2.9999999999999943E-2,2.9999999999999943E-2,2.999999999999994E-2,2.9999999999999936E-2,2.999999999999993E-2,2.9999999999999923E-2,2.9999999999999916E-2,2.9999999999999909E-2,2.9999999999999905E-2,2.9999999999999895E-2,2.9999999999999888E-2]
[null,null,null,115,{"$f":"VLOOKUP($D753,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},null,null,null,null,null,null,{"$f":"IFERROR((L339+L408)/L60,0%)","v":0.1},0.1,0.28300000000000003,7.1645907727154026E-2,3.0000000000000034E-2,3.0000000000000034E-2,3.0000000000000037E-2,3.0000000000000041E-2,3.0000000000000044E-2,3.0000000000000047E-2,3.0000000000000051E-2,3.0000000000000054E-2,3.0000000000000054E-2,3.0000000000000061E-2,3.0000000000000068E-2,3.0000000000000072E-2]
[null,null,null,112,{"$f":"VLOOKUP($D754,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},null,null,null,null,null,null,{"$f":"IFERROR((L340+L409)/L61,0%)","v":6.0606060606060608E-2},6.0606060606060608E-2,0.2503030303030303,6.6157329642776846E-2,3.0000000000000002E-2,3.0000000000000002E-2,3.0000000000000002E-2,3.0000000000000002E-2,3.0000000000000023E-2,3.0000000000000051E-2,3.0000000000000051E-2,3.0000000000000058E-2,3.0000000000000065E-2,3.0000000000000068E-2,3.0000000000000072E-2,3.0000000000000079E-2]
[null,null,null,133,{"$f":"VLOOKUP($D755,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},null,null,null,null,null,null,{"$f":"IFERROR((L341+L410)/L62,0%)","v":6.25E-2},6.25E-2,0.17218750000000002,5.3174164456773816E-2,0.03,0.03,0.03,3.0000000000000002E-2,0.03,2.9999999999999978E-2,2.9999999999999975E-2,2.9999999999999971E-2,2.9999999999999968E-2,2.9999999999999968E-2,2.9999999999999964E-2,2.9999999999999961E-2]
[null,null,null,105,{"$f":"VLOOKUP($D756,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,null,null,null,null,null,{"$f":"IFERROR((L342+L411)/L63,0%)","v":0},0,0.115,4.3783336756645738E-2,2.9999999999999975E-2,2.9999999999999975E-2,2.9999999999999975E-2,2.9999999999999971E-2,2.9999999999999975E-2,2.9999999999999971E-2,2.9999999999999968E-2,2.9999999999999968E-2,2.9999999999999961E-2,2.9999999999999961E-2,2.9999999999999957E-2,2.9999999999999978E-2]
[null,null,null,104,{"$f":"VLOOKUP($D757,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},null,null,null,null,null,null,{"$f":"IFERROR((L343+L412)/L64,0%)","v":0.47619047619047616},0.47619047619047616,0.50619047619047619,0.11036862408915558,0.03,0.03,0.03,0.03,2.9999999999999995E-2,2.9999999999999995E-2,2.9999999999999978E-2,2.999999999999995E-2,2.999999999999995E-2,2.9999999999999943E-2,2.999999999999994E-2,2.9999999999999933E-2]
[null,null,null,106,{"$f":"VLOOKUP($D758,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},null,null,null,null,null,null,{"$f":"IFERROR((L344+L413)/L65,0%)","v":0.24074074074074073},0.24074074074074073,0.27074074074074073,6.9584263732694579E-2,3.0000000000000044E-2,3.0000000000000047E-2,3.0000000000000051E-2,3.0000000000000054E-2,3.0000000000000058E-2,3.0000000000000061E-2,3.0000000000000065E-2,3.0000000000000072E-2,3.0000000000000075E-2,3.0000000000000082E-2,3.0000000000000086E-2,3.0000000000000113E-2]
[null,null,null,136,{"$f":"VLOOKUP($D759,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},null,null,null,null,null,null,{"$f":"IFERROR((L345+L414)/L66,0%)","v":8.3333333333333329E-2},8.3333333333333329E-2,0.26916666666666667,6.9319880241052387E-2,3.0000000000000054E-2,3.0000000000000058E-2,3.0000000000000065E-2,3.0000000000000068E-2,3.0000000000000072E-2,3.0000000000000079E-2,3.0000000000000082E-2,3.0000000000000089E-2,3.00000000000001E-2,3.0000000000000103E-2,3.000000000000011E-2,3.0000000000000117E-2]
[null,null,null,142,{"$f":"VLOOKUP($D760,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},null,null,null,null,null,null,{"$f":"IFERROR((L346+L415)/L67,0%)","v":2.2222222222222223E-2},2.2222222222222223E-2,0.13533333333333333,4.7111369747098314E-2,3.0000000000000016E-2,3.0000000000000016E-2,3.0000000000000016E-2,3.000000000000002E-2,3.000000000000002E-2,3.0000000000000027E-2,3.0000000000000023E-2,3.0000000000000027E-2,3.0000000000000051E-2,3.0000000000000051E-2,3.0000000000000058E-2,3.0000000000000061E-2]
[null,null,null,140,{"$f":"VLOOKUP($D761,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},null,null,null,null,null,null,{"$f":"IFERROR((L347+L416)/L68,0%)","v":0},0,0.125,4.5540312114900158E-2,2.9999999999999985E-2,2.9999999999999982E-2,2.9999999999999982E-2,2.9999999999999982E-2,2.9999999999999978E-2,2.9999999999999975E-2,2.9999999999999978E-2,2.9999999999999975E-2,2.9999999999999968E-2,2.9999999999999968E-2,2.9999999999999968E-2,2.9999999999999964E-2]
[null,null,null,134,{"$f":"VLOOKUP($D762,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,null,null,null,null,null,{"$f":"IFERROR((L348+L417)/L69,0%)","v":0.45588235294117646},0.45588235294117646,0.48588235294117643,0.10643751849294798,2.999999999999995E-2,2.999999999999995E-2,2.9999999999999947E-2,2.9999999999999943E-2,2.9999999999999936E-2,2.9999999999999933E-2,2.999999999999993E-2,2.9999999999999923E-2,2.9999999999999919E-2,2.9999999999999912E-2,2.9999999999999909E-2,2.9999999999999902E-2]
[null,null,null,135,{"$f":"VLOOKUP($D763,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,null,null,null,null,null,{"$f":"IFERROR((L349+L418)/L70,0%)","v":0.42857142857142855},0.42857142857142855,0.45857142857142857,0.10167887862376555,3.0000000000000034E-2,3.0000000000000041E-2,3.0000000000000041E-2,3.0000000000000041E-2,3.0000000000000044E-2,3.0000000000000047E-2,3.0000000000000051E-2,3.0000000000000054E-2,3.0000000000000058E-2,3.0000000000000065E-2,3.0000000000000044E-2,3.0000000000000047E-2]
[null,null,null,147,{"$f":"VLOOKUP($D764,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},null,null,null,null,null,null,{"$f":"IFERROR((L350+L419)/L71,0%)","v":0},0,0.125,4.5540312114900158E-2,2.9999999999999985E-2,2.9999999999999982E-2,2.9999999999999982E-2,2.9999999999999982E-2,2.9999999999999978E-2,2.9999999999999975E-2,2.9999999999999978E-2,2.9999999999999975E-2,2.9999999999999968E-2,2.9999999999999968E-2,2.9999999999999968E-2,2.9999999999999964E-2]
[null,null,null,151,{"$f":"VLOOKUP($D765,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},null,null,null,null,null,null,{"$f":"IFERROR((L351+L420)/L72,0%)","v":1},1,1,0.20647058823529416,3.0000000000000037E-2,3.0000000000000037E-2,3.0000000000000044E-2,3.0000000000000047E-2,3.0000000000000051E-2,3.0000000000000054E-2,3.0000000000000061E-2,3.0000000000000061E-2,3.0000000000000068E-2,3.0000000000000072E-2,3.0000000000000058E-2,3.0000000000000061E-2]
[null,null,null,146,{"$f":"VLOOKUP($D766,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},null,null,null,null,null,null,{"$f":"IFERROR((L352+L421)/L73,0%)","v":1},1,1,0.20647058823529418,3.000000000000012E-2,3.0000000000000127E-2,3.0000000000000138E-2,3.0000000000000152E-2,3.0000000000000165E-2,3.0000000000000179E-2,3.0000000000000193E-2,3.0000000000000204E-2,3.0000000000000224E-2,3.0000000000000242E-2,3.0000000000000259E-2,3.000000000000028E-2]
[null,null,null,150,{"$f":"VLOOKUP($D767,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},null,null,null,null,null,null,{"$f":"IFERROR((L353+L422)/L74,0%)","v":0},0,0.125,4.5540312114900179E-2,3.0000000000000023E-2,3.0000000000000023E-2,3.0000000000000002E-2,0.03,0.03,0.03,0.03,0.03,2.9999999999999995E-2,0.03,0.03,3.0000000000000002E-2]
[null,null,null,3,{"$f":"VLOOKUP($D768,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},null,null,null,null,null,null,{"$f":"IFERROR((L354+L423)/L75,0%)","v":0},0,0.22,6.1320746422841063E-2,0.03,0.03,0.03,0.03,0.03,2.9999999999999975E-2,2.9999999999999971E-2,2.9999999999999971E-2,2.9999999999999968E-2,2.9999999999999968E-2,2.9999999999999961E-2,2.9999999999999961E-2]
[null,null,null,37,{"$f":"VLOOKUP($D769,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((L355+L424)/L76,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,{"$f":"VLOOKUP($D770,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((L356+L425)/L77,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,{"$f":"VLOOKUP($D771,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((L357+L426)/L78,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,36,{"$f":"VLOOKUP($D772,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((L358+L427)/L79,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,{"$f":"VLOOKUP($D773,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((L359+L428)/L80,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,95,{"$f":"VLOOKUP($D774,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((L360+L429)/L81,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,128,{"$f":"VLOOKUP($D775,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((L361+L430)/L82,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,137,{"$f":"VLOOKUP($D776,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((L362+L431)/L83,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,92,{"$f":"VLOOKUP($D777,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((L363+L432)/L84,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,34,{"$f":"VLOOKUP($D778,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((L364+L433)/L85,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,33,{"$f":"VLOOKUP($D779,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((L365+L434)/L86,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,46,{"$f":"VLOOKUP($D780,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((L366+L435)/L87,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,50,{"$f":"VLOOKUP($D781,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((L367+L436)/L88,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,90,{"$f":"VLOOKUP($D782,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((L368+L437)/L89,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,52,{"$f":"VLOOKUP($D783,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((L369+L438)/L90,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,88,{"$f":"VLOOKUP($D784,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((L370+L439)/L91,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,91,{"$f":"VLOOKUP($D785,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((L371+L440)/L92,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,108,{"$f":"VLOOKUP($D786,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((L372+L441)/L93,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,145,{"$f":"VLOOKUP($D787,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((L373+L442)/L94,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,144,{"$f":"VLOOKUP($D788,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((L374+L443)/L95,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,{"$f":"VLOOKUP($D789,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((L375+L444)/L96,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,{"$f":"VLOOKUP($D790,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((L376+L445)/L97,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,{"$f":"VLOOKUP($D791,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((L377+L446)/L98,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,{"$f":"VLOOKUP($D792,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((L378+L447)/L99,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,{"$f":"VLOOKUP($D793,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((L379+L448)/L100,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,{"$f":"VLOOKUP($D794,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((L380+L449)/L101,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,{"$f":"VLOOKUP($D795,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((L381+L450)/L102,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,{"$f":"VLOOKUP($D796,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"IFERROR((L382+L451)/L103,0%)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"\nManual model"]
[]
[]
[null,null,null,null,"% unit sale",null,null,null,null,null,null,2024,{"$f":"L804+1","v":2025},{"$f":"M804+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,{"$f":"'Assumptions_Asset level'!$AO$7","v":41},null,null,null,null,null,null,null,{"$f":"IFERROR(-#REF!/#REF!,\"\")","v":""},{"$f":"IFERROR(-#REF!/#REF!,\"\")","v":""},{"$f":"IFERROR(-#REF!/#REF!,\"\")","v":""},{"$f":"IFERROR(-#REF!/#REF!,\"\")","v":""},{"$f":"IFERROR(-#REF!/#REF!,\"\")","v":""},{"$f":"IFERROR(-#REF!/#REF!,\"\")","v":""},{"$f":"IFERROR(-#REF!/#REF!,\"\")","v":""},{"$f":"IFERROR(-#REF!/#REF!,\"\")","v":""},{"$f":"IFERROR(-#REF!/#REF!,\"\")","v":""},{"$f":"IFERROR(-#REF!/#REF!,\"\")","v":""},{"$f":"IFERROR(-#REF!/#REF!,\"\")","v":""},{"$f":"IFERROR(-#REF!/#REF!,\"\")","v":""},{"$f":"IFERROR(-#REF!/#REF!,\"\")","v":""},{"$f":"IFERROR(-#REF!/#REF!,\"\")","v":""},{"$f":"IFERROR(-#REF!/#REF!,\"\")","v":""},""]
[null,null,null,117,{"$f":"VLOOKUP($D806,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},null,{"$f":"VLOOKUP($D806,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":2},{"$f":"IF(G806=1,\"block\",\"units by units\")","v":"units by units"},null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,24,{"$f":"VLOOKUP($D807,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,{"$f":"VLOOKUP($D807,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":2},{"$f":"IF(G807=1,\"block\",\"units by units\")","v":"units by units"},null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,48,{"$f":"VLOOKUP($D808,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},null,{"$f":"VLOOKUP($D808,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":2},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,27,{"$f":"VLOOKUP($D809,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,{"$f":"VLOOKUP($D809,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":2},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,43,{"$f":"VLOOKUP($D810,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},null,{"$f":"VLOOKUP($D810,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":2},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,86,{"$f":"VLOOKUP($D811,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},null,{"$f":"VLOOKUP($D811,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":2},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,29,{"$f":"VLOOKUP($D812,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},null,{"$f":"VLOOKUP($D812,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":2},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,54,{"$f":"VLOOKUP($D813,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},null,{"$f":"VLOOKUP($D813,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":2},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,39,{"$f":"VLOOKUP($D814,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},null,{"$f":"VLOOKUP($D814,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":2},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,124,{"$f":"VLOOKUP($D815,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,{"$f":"VLOOKUP($D815,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":2},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,77,{"$f":"VLOOKUP($D816,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},null,{"$f":"VLOOKUP($D816,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":2},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,129,{"$f":"VLOOKUP($D817,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},null,{"$f":"VLOOKUP($D817,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":2},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,89,{"$f":"VLOOKUP($D818,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},null,{"$f":"VLOOKUP($D818,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":2},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,70,{"$f":"VLOOKUP($D819,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},null,{"$f":"VLOOKUP($D819,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":2},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,59,{"$f":"VLOOKUP($D820,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},null,{"$f":"VLOOKUP($D820,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":2},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,130,{"$f":"VLOOKUP($D821,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,{"$f":"VLOOKUP($D821,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":2},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,127,{"$f":"VLOOKUP($D822,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,{"$f":"VLOOKUP($D822,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":2},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,71,{"$f":"VLOOKUP($D823,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},null,{"$f":"VLOOKUP($D823,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":2},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,74,{"$f":"VLOOKUP($D824,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,{"$f":"VLOOKUP($D824,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":2},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,98,{"$f":"VLOOKUP($D825,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},null,{"$f":"VLOOKUP($D825,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":2},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,114,{"$f":"VLOOKUP($D826,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,{"$f":"VLOOKUP($D826,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":2},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,118,{"$f":"VLOOKUP($D827,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},null,{"$f":"VLOOKUP($D827,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":2},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,115,{"$f":"VLOOKUP($D828,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},null,{"$f":"VLOOKUP($D828,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":2},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,112,{"$f":"VLOOKUP($D829,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},null,{"$f":"VLOOKUP($D829,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":2},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,133,{"$f":"VLOOKUP($D830,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},null,{"$f":"VLOOKUP($D830,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":2},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,105,{"$f":"VLOOKUP($D831,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,{"$f":"VLOOKUP($D831,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":2},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,104,{"$f":"VLOOKUP($D832,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},null,{"$f":"VLOOKUP($D832,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":2},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,106,{"$f":"VLOOKUP($D833,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},null,{"$f":"VLOOKUP($D833,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":2},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,136,{"$f":"VLOOKUP($D834,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},null,{"$f":"VLOOKUP($D834,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":2},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,142,{"$f":"VLOOKUP($D835,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},null,{"$f":"VLOOKUP($D835,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":2},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,140,{"$f":"VLOOKUP($D836,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},null,{"$f":"VLOOKUP($D836,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":2},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,134,{"$f":"VLOOKUP($D837,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,{"$f":"VLOOKUP($D837,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":2},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,135,{"$f":"VLOOKUP($D838,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,{"$f":"VLOOKUP($D838,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":2},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,147,{"$f":"VLOOKUP($D839,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},null,{"$f":"VLOOKUP($D839,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":2},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,151,{"$f":"VLOOKUP($D840,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},null,{"$f":"VLOOKUP($D840,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":2},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,146,{"$f":"VLOOKUP($D841,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},null,{"$f":"VLOOKUP($D841,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":2},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,150,{"$f":"VLOOKUP($D842,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},null,{"$f":"VLOOKUP($D842,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":2},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,3,{"$f":"VLOOKUP($D843,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},null,{"$f":"VLOOKUP($D843,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":2},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,37,{"$f":"VLOOKUP($D844,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($D844,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":0},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,23,{"$f":"VLOOKUP($D845,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($D845,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":0},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,19,{"$f":"VLOOKUP($D846,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($D846,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":0},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,36,{"$f":"VLOOKUP($D847,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($D847,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":0},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,17,{"$f":"VLOOKUP($D848,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($D848,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":0},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,95,{"$f":"VLOOKUP($D849,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($D849,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":0},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,128,{"$f":"VLOOKUP($D850,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($D850,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":0},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,137,{"$f":"VLOOKUP($D851,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($D851,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":0},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,92,{"$f":"VLOOKUP($D852,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($D852,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":0},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,34,{"$f":"VLOOKUP($D853,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($D853,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":0},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,33,{"$f":"VLOOKUP($D854,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($D854,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":0},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,46,{"$f":"VLOOKUP($D855,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($D855,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":0},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,50,{"$f":"VLOOKUP($D856,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($D856,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":0},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,90,{"$f":"VLOOKUP($D857,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($D857,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":0},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,52,{"$f":"VLOOKUP($D858,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($D858,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":0},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,88,{"$f":"VLOOKUP($D859,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($D859,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":0},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,91,{"$f":"VLOOKUP($D860,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($D860,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":0},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,108,{"$f":"VLOOKUP($D861,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($D861,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":0},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,145,{"$f":"VLOOKUP($D862,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($D862,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":0},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,144,{"$f":"VLOOKUP($D863,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($D863,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":0},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,15,{"$f":"VLOOKUP($D864,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($D864,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":0},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,6,{"$f":"VLOOKUP($D865,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($D865,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":0},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,11,{"$f":"VLOOKUP($D866,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($D866,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":0},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,4,{"$f":"VLOOKUP($D867,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($D867,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":0},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,12,{"$f":"VLOOKUP($D868,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($D868,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":0},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,9,{"$f":"VLOOKUP($D869,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($D869,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":0},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,7,{"$f":"VLOOKUP($D870,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($D870,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":0},"units by units",null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,10,{"$f":"VLOOKUP($D871,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,{"$f":"VLOOKUP($D871,'Assumptions_Asset level'!$A$15:$AO$101,$D$805,0)","v":0},{"$f":"IF(G871=1,\"block\",\"units by units\")","v":"units by units"},null,null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
[null,null,null,null,"Vacancy",null,null,null,null,null,null,2024,{"$f":"L873+1","v":2025},{"$f":"M873+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(-#REF!/#REF!,\"\")","v":""},{"$f":"IFERROR(-#REF!/#REF!,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,null,null,117,{"$f":"VLOOKUP($D875,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,24,{"$f":"VLOOKUP($D876,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,48,{"$f":"VLOOKUP($D877,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,27,{"$f":"VLOOKUP($D878,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,43,{"$f":"VLOOKUP($D879,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,86,{"$f":"VLOOKUP($D880,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,29,{"$f":"VLOOKUP($D881,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,54,{"$f":"VLOOKUP($D882,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,39,{"$f":"VLOOKUP($D883,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,124,{"$f":"VLOOKUP($D884,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,77,{"$f":"VLOOKUP($D885,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,129,{"$f":"VLOOKUP($D886,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,89,{"$f":"VLOOKUP($D887,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,70,{"$f":"VLOOKUP($D888,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,59,{"$f":"VLOOKUP($D889,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,130,{"$f":"VLOOKUP($D890,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,127,{"$f":"VLOOKUP($D891,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,71,{"$f":"VLOOKUP($D892,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,74,{"$f":"VLOOKUP($D893,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,98,{"$f":"VLOOKUP($D894,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,114,{"$f":"VLOOKUP($D895,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,118,{"$f":"VLOOKUP($D896,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,115,{"$f":"VLOOKUP($D897,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,112,{"$f":"VLOOKUP($D898,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,133,{"$f":"VLOOKUP($D899,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,105,{"$f":"VLOOKUP($D900,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,104,{"$f":"VLOOKUP($D901,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,106,{"$f":"VLOOKUP($D902,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,136,{"$f":"VLOOKUP($D903,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,142,{"$f":"VLOOKUP($D904,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,140,{"$f":"VLOOKUP($D905,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,134,{"$f":"VLOOKUP($D906,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,135,{"$f":"VLOOKUP($D907,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,147,{"$f":"VLOOKUP($D908,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,151,{"$f":"VLOOKUP($D909,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,146,{"$f":"VLOOKUP($D910,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,150,{"$f":"VLOOKUP($D911,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,3,{"$f":"VLOOKUP($D912,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,37,{"$f":"VLOOKUP($D913,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,23,{"$f":"VLOOKUP($D914,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,19,{"$f":"VLOOKUP($D915,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,36,{"$f":"VLOOKUP($D916,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,17,{"$f":"VLOOKUP($D917,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,95,{"$f":"VLOOKUP($D918,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,128,{"$f":"VLOOKUP($D919,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,137,{"$f":"VLOOKUP($D920,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,92,{"$f":"VLOOKUP($D921,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,34,{"$f":"VLOOKUP($D922,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,33,{"$f":"VLOOKUP($D923,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,46,{"$f":"VLOOKUP($D924,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,50,{"$f":"VLOOKUP($D925,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,90,{"$f":"VLOOKUP($D926,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,52,{"$f":"VLOOKUP($D927,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,88,{"$f":"VLOOKUP($D928,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,91,{"$f":"VLOOKUP($D929,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,108,{"$f":"VLOOKUP($D930,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,145,{"$f":"VLOOKUP($D931,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,144,{"$f":"VLOOKUP($D932,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,15,{"$f":"VLOOKUP($D933,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,6,{"$f":"VLOOKUP($D934,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,11,{"$f":"VLOOKUP($D935,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,4,{"$f":"VLOOKUP($D936,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,12,{"$f":"VLOOKUP($D937,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,9,{"$f":"VLOOKUP($D938,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,7,{"$f":"VLOOKUP($D939,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,10,{"$f":"VLOOKUP($D940,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,null,null,0.2,0.1,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[]
[]
[]
[]
[]
[]
[null,null,"Chosen model",null,null,{"$f":"Assumptions_Overall!G80","v":"Y"},{"$f":"(F947=\"Y\")*1+(F947=\"N\")*2","v":1}]
[]
[null,null,null,null,"% unit sale",null,null,null,null,null,null,2024,{"$f":"L949+1","v":2025},{"$f":"M949+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[]
[null,null,null,117,{"$f":"VLOOKUP($D951,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L176,L806)","v":0},0,9.0954626865671656E-2,0.10430399086855754,7.3454493514813229E-2,7.3539246605761346E-2,7.3539021494815782E-2,7.3539022092782902E-2,7.3539022091194492E-2,7.3539022091198725E-2,7.3539022091198725E-2,7.3539022091198697E-2,7.3539022091198711E-2,7.3539022091198711E-2,7.3539022091198711E-2,7.3539022091198725E-2]
[null,null,null,24,{"$f":"VLOOKUP($D952,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L177,L807)","v":0},0,8.8746000000000019E-2,0.10457531270095934,6.572175144494459E-2,6.5816496313432296E-2,6.581627486254088E-2,6.5816275380199088E-2,6.5816275378989028E-2,6.5816275378991859E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991831E-2,6.5816275378991845E-2]
[null,null,null,48,{"$f":"VLOOKUP($D953,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L178,L808)","v":0},0,9.0060000000000001E-2,0.10243470998087784,7.3459794818991481E-2,7.3539232526283541E-2,7.3539021532215421E-2,7.3539022092683565E-2,7.3539022091194783E-2,7.3539022091198739E-2,7.3539022091198711E-2,7.3539022091198711E-2,7.3539022091198711E-2,7.3539022091198725E-2,7.3539022091198697E-2,7.3539022091198725E-2]
[null,null,null,27,{"$f":"VLOOKUP($D954,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L179,L809)","v":0},{"$f":"CHOOSE($G$947,M179,M809)","v":0},8.9793076923076934E-2,0.10657863258481377,6.5716642925272711E-2,6.5816508252499212E-2,6.5816274834632385E-2,6.5816275380264314E-2,6.5816275378988875E-2,6.5816275378991859E-2,6.5816275378991845E-2,6.5816275378991859E-2,6.5816275378991845E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991859E-2]
[null,null,null,43,{"$f":"VLOOKUP($D955,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L180,L810)","v":0},0,9.0060000000000001E-2,0.10243470998087786,7.3459794818991481E-2,7.3539232526283554E-2,7.3539021532215421E-2,7.3539022092683551E-2,7.353902209119477E-2,7.3539022091198725E-2,7.3539022091198725E-2,7.3539022091198711E-2,7.3539022091198725E-2,7.3539022091198711E-2,7.3539022091198725E-2,7.3539022091198711E-2]
[null,null,null,86,{"$f":"VLOOKUP($D956,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L181,L811)","v":0},0,9.0060000000000001E-2,0.10243470998087786,7.3459794818991481E-2,7.3539232526283554E-2,7.3539021532215421E-2,7.3539022092683551E-2,7.353902209119477E-2,7.3539022091198725E-2,7.3539022091198725E-2,7.3539022091198725E-2,7.3539022091198711E-2,7.3539022091198725E-2,7.3539022091198739E-2,7.3539022091198711E-2]
[null,null,null,29,{"$f":"VLOOKUP($D957,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L182,L812)","v":0},0,8.1940000000000013E-2,9.166511992680218E-2,6.5754132264704404E-2,6.5816420633526426E-2,6.581627503944841E-2,6.5816275379785558E-2,6.581627537899E-2,6.5816275378991845E-2,6.5816275378991859E-2,6.5816275378991831E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991859E-2,6.5816275378991831E-2]
[null,null,null,54,{"$f":"VLOOKUP($D958,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L183,L813)","v":0},0,8.1939999999999999E-2,9.166511992680218E-2,6.5754132264704404E-2,6.5816420633526426E-2,6.581627503944841E-2,6.5816275379785558E-2,6.581627537899E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991845E-2]
[null,null,null,39,{"$f":"VLOOKUP($D959,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L184,L814)","v":0},0,8.3522790697674418E-2,9.4650379156588471E-2,6.5746726841173747E-2,6.5816437941820113E-2,6.5816274998988955E-2,6.5816275379880135E-2,6.5816275378989778E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991859E-2]
[null,null,null,124,{"$f":"VLOOKUP($D960,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L185,L815)","v":0},0,8.5721111111111109E-2,9.8813719616309637E-2,6.5736317069616898E-2,6.5816462271549081E-2,6.5816274942116379E-2,6.5816275380013084E-2,6.5816275378989472E-2,6.5816275378991859E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991831E-2,6.5816275378991831E-2,6.5816275378991831E-2,6.5816275378991845E-2]
[null,null,null,77,{"$f":"VLOOKUP($D961,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L186,L816)","v":0},0,9.0060000000000001E-2,0.10243470998087786,7.3459794818991481E-2,7.3539232526283554E-2,7.3539021532215421E-2,7.3539022092683551E-2,7.353902209119477E-2,7.3539022091198725E-2,7.3539022091198725E-2,7.3539022091198725E-2,7.3539022091198711E-2,7.3539022091198725E-2,7.3539022091198739E-2,7.3539022091198711E-2]
[null,null,null,129,{"$f":"VLOOKUP($D962,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L187,L817)","v":0},0,9.0059999999999987E-2,0.10243470998087786,7.3459794818991467E-2,7.3539232526283541E-2,7.3539021532215407E-2,7.3539022092683551E-2,7.3539022091194783E-2,7.3539022091198725E-2,7.3539022091198725E-2,7.3539022091198725E-2,7.3539022091198711E-2,7.3539022091198711E-2,7.3539022091198725E-2,7.3539022091198711E-2]
[null,null,null,89,{"$f":"VLOOKUP($D963,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L188,L818)","v":0},0,9.0060000000000001E-2,0.10243470998087786,7.3459794818991467E-2,7.3539232526283554E-2,7.3539021532215421E-2,7.3539022092683537E-2,7.353902209119477E-2,7.3539022091198725E-2,7.3539022091198725E-2,7.3539022091198711E-2,7.3539022091198711E-2,7.3539022091198697E-2,7.3539022091198711E-2,7.3539022091198711E-2]
[null,null,null,70,{"$f":"VLOOKUP($D964,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L189,L819)","v":0},0,8.1939999999999999E-2,9.166511992680218E-2,6.5754132264704404E-2,6.5816420633526426E-2,6.581627503944841E-2,6.5816275379785572E-2,6.581627537899E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991873E-2,6.5816275378991859E-2]
[null,null,null,59,{"$f":"VLOOKUP($D965,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L190,L820)","v":0},0,8.1940000000000013E-2,9.1665119926802166E-2,6.575413226470439E-2,6.5816420633526426E-2,6.5816275039448396E-2,6.5816275379785558E-2,6.581627537899E-2,6.5816275378991859E-2,6.5816275378991831E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991831E-2,6.5816275378991845E-2,6.5816275378991831E-2]
[null,null,null,130,{"$f":"VLOOKUP($D966,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L191,L821)","v":0},0,9.4093571428571429E-2,0.11485512300623922,6.5695292541342501E-2,6.5816558148841117E-2,6.5816274717995893E-2,6.581627538053697E-2,6.5816275378988237E-2,6.5816275378991845E-2,6.5816275378991859E-2,6.5816275378991845E-2,6.5816275378991859E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991845E-2]
[null,null,null,127,{"$f":"VLOOKUP($D967,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L192,L822)","v":0},0,9.2829599999999998E-2,0.11241441211044806,6.570163009873721E-2,6.5816543338060654E-2,6.5816274752617213E-2,6.5816275380456049E-2,6.5816275378988418E-2,6.5816275378991859E-2,6.5816275378991845E-2,6.5816275378991859E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991859E-2,6.5816275378991859E-2]
[null,null,null,71,{"$f":"VLOOKUP($D968,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L193,L823)","v":0},0,7.4970000000000023E-2,7.8640735976130513E-2,6.57858799714124E-2,6.5816346428228298E-2,6.5816275212908906E-2,6.5816275379380076E-2,6.5816275378990943E-2,6.5816275378991845E-2,6.5816275378991859E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991859E-2,6.5816275378991859E-2]
[null,null,null,74,{"$f":"VLOOKUP($D969,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L194,L824)","v":0},0,8.1940000000000013E-2,9.1665119926802194E-2,6.5754132264704404E-2,6.5816420633526426E-2,6.5816275039448424E-2,6.5816275379785558E-2,6.581627537899E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991845E-2]
[null,null,null,98,{"$f":"VLOOKUP($D970,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L195,L825)","v":0},0,9.0060000000000001E-2,0.10243470998087786,7.3459794818991481E-2,7.3539232526283554E-2,7.3539021532215421E-2,7.3539022092683551E-2,7.353902209119477E-2,7.3539022091198725E-2,7.3539022091198725E-2,7.3539022091198725E-2,7.3539022091198711E-2,7.3539022091198725E-2,7.3539022091198739E-2,7.3539022091198711E-2]
[null,null,null,114,{"$f":"VLOOKUP($D971,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L196,L826)","v":0},0,8.5180952380952385E-2,9.7788873157324901E-2,6.5738888449382069E-2,6.5816456261768033E-2,6.5816274956164697E-2,6.5816275379980235E-2,6.5816275378989528E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991831E-2,6.5816275378991845E-2]
[null,null,null,118,{"$f":"VLOOKUP($D972,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L197,L827)","v":0},0,9.2666086956521745E-2,0.10789027767927825,7.344426056240165E-2,7.353927378250992E-2,7.3539021422625583E-2,7.3539022092974665E-2,7.3539022091193992E-2,7.3539022091198739E-2,7.3539022091198725E-2,7.3539022091198711E-2,7.3539022091198711E-2,7.3539022091198725E-2,7.3539022091198711E-2,7.3539022091198725E-2]
[null,null,null,115,{"$f":"VLOOKUP($D973,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L198,L828)","v":0},0,8.8746000000000019E-2,0.10457531270095934,6.572175144494459E-2,6.5816496313432296E-2,6.581627486254088E-2,6.5816275380199088E-2,6.5816275378989028E-2,6.5816275378991859E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991831E-2,6.5816275378991845E-2]
[null,null,null,112,{"$f":"VLOOKUP($D974,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L199,L829)","v":0},0,8.6064848484848494E-2,9.9466525375117784E-2,6.5734676103129025E-2,6.5816466106768209E-2,6.5816274933151273E-2,6.5816275380034039E-2,6.5816275378989417E-2,6.5816275378991859E-2,6.5816275378991845E-2,6.5816275378991859E-2,6.5816275378991831E-2,6.5816275378991845E-2,6.5816275378991859E-2,6.5816275378991845E-2]
[null,null,null,133,{"$f":"VLOOKUP($D975,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L200,L830)","v":0},0,7.9659375000000004E-2,8.7381750642594971E-2,6.576467323392185E-2,6.5816395996219065E-2,6.5816275097039981E-2,6.5816275379650943E-2,6.5816275378990305E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991845E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991845E-2]
[null,null,null,105,{"$f":"VLOOKUP($D976,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L201,L831)","v":0},0,7.4970000000000023E-2,7.8640735976130513E-2,6.57858799714124E-2,6.5816346428228284E-2,6.5816275212908906E-2,6.581627537938009E-2,6.5816275378990943E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991845E-2,6.5816275378991859E-2,6.5816275378991859E-2]
[null,null,null,104,{"$f":"VLOOKUP($D977,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L202,L832)","v":0},0,0.11123809523809523,0.14769524217745392,7.3324900536957116E-2,7.3539590735392457E-2,7.3539020580696182E-2,7.3539022095211098E-2,7.3539022091188053E-2,7.3539022091198739E-2,7.3539022091198711E-2,7.3539022091198725E-2,7.3539022091198725E-2,7.3539022091198711E-2,7.3539022091198711E-2,7.3539022091198711E-2]
[null,null,null,106,{"$f":"VLOOKUP($D978,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L203,L833)","v":0},0,8.7740740740740744E-2,0.10265632739231051,6.5726623519758332E-2,6.5816484926836477E-2,6.5816274889157894E-2,6.5816275380136874E-2,6.5816275378989167E-2,6.5816275378991845E-2,6.5816275378991831E-2,6.5816275378991859E-2,6.5816275378991845E-2,6.5816275378991859E-2,6.5816275378991845E-2,6.5816275378991845E-2]
[null,null,null,136,{"$f":"VLOOKUP($D979,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L204,L834)","v":0},0,8.7611666666666671E-2,0.10241023833053542,6.5727246803477662E-2,6.5816483470142587E-2,6.5816274892563045E-2,6.5816275380128908E-2,6.5816275378989195E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991859E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991845E-2]
[null,null,null,142,{"$f":"VLOOKUP($D980,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L205,L835)","v":0},0,7.6637333333333335E-2,8.173848051036646E-2,6.5778410663300119E-2,6.5816363887021279E-2,6.5816275172097663E-2,6.5816275379475486E-2,6.5816275378990721E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991859E-2]
[null,null,null,140,{"$f":"VLOOKUP($D981,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L206,L836)","v":0},0,8.3029999999999993E-2,8.7872798455783732E-2,7.3500348639816915E-2,7.3539124816018292E-2,7.3539021818328568E-2,7.3539022091923548E-2,7.3539022091196796E-2,7.3539022091198725E-2,7.3539022091198711E-2,7.3539022091198725E-2,7.3539022091198711E-2,7.3539022091198725E-2,7.3539022091198711E-2,7.3539022091198725E-2]
[null,null,null,134,{"$f":"VLOOKUP($D982,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L207,L837)","v":0},0,0.10538235294117647,0.13695946345793469,6.5636263983411908E-2,6.58166960880813E-2,6.5816274395552321E-2,6.5816275381290729E-2,6.5816275378986475E-2,6.5816275378991873E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991859E-2,6.5816275378991859E-2]
[null,null,null,135,{"$f":"VLOOKUP($D983,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L208,L838)","v":0},0,0.10314285714285715,0.132530105129022,6.5648333374954279E-2,6.5816667885477603E-2,6.5816274461478072E-2,6.5816275381136588E-2,6.5816275378986835E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991859E-2,6.5816275378991845E-2,6.5816275378991845E-2,6.5816275378991859E-2,6.5816275378991845E-2]
[null,null,null,147,{"$f":"VLOOKUP($D984,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L209,L839)","v":0},0,8.3029999999999993E-2,8.7872798455783732E-2,7.3500348639816915E-2,7.3539124816018292E-2,7.3539021818328568E-2,7.3539022091923548E-2,7.3539022091196796E-2,7.3539022091198725E-2,7.3539022091198711E-2,7.3539022091198725E-2,7.3539022091198711E-2,7.3539022091198725E-2,7.3539022091198711E-2,7.3539022091198725E-2]
[null,null,null,151,{"$f":"VLOOKUP($D985,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L210,L840)","v":0},0,0.15,0.23905882352941177,7.3003710575139144E-2,7.3540443229374114E-2,7.35390183161935E-2,7.3539022101226342E-2,7.3539022091172079E-2,7.353902209119878E-2,7.3539022091198711E-2,7.3539022091198711E-2,7.3539022091198711E-2,7.3539022091198711E-2,7.3539022091198711E-2,7.3539022091198697E-2]
[null,null,null,146,{"$f":"VLOOKUP($D986,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L211,L841)","v":0},0,0.15,0.23905882352941174,7.3003710575139144E-2,7.35404432293741E-2,7.3539018316193486E-2,7.3539022101226315E-2,7.3539022091172065E-2,7.353902209119878E-2,7.3539022091198697E-2,7.3539022091198711E-2,7.3539022091198697E-2,7.3539022091198697E-2,7.3539022091198697E-2,7.3539022091198697E-2]
[null,null,null,150,{"$f":"VLOOKUP($D987,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L212,L842)","v":0},0,8.3030000000000007E-2,8.7872798455783732E-2,7.3500348639816915E-2,7.3539124816018278E-2,7.3539021818328568E-2,7.3539022091923548E-2,7.3539022091196796E-2,7.3539022091198711E-2,7.3539022091198725E-2,7.3539022091198711E-2,7.3539022091198711E-2,7.3539022091198711E-2,7.3539022091198725E-2,7.3539022091198711E-2]
[null,null,null,3,{"$f":"VLOOKUP($D988,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L213,L843)","v":0},0,9.0060000000000001E-2,0.10243470998087785,7.3459794818991467E-2,7.3539232526283541E-2,7.3539021532215407E-2,7.3539022092683551E-2,7.353902209119477E-2,7.3539022091198725E-2,7.3539022091198725E-2,7.3539022091198711E-2,7.3539022091198711E-2,7.3539022091198711E-2,7.3539022091198725E-2,7.3539022091198725E-2]
[null,null,null,37,{"$f":"VLOOKUP($D989,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L214,L844)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,{"$f":"VLOOKUP($D990,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L215,L845)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,{"$f":"VLOOKUP($D991,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L216,L846)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,36,{"$f":"VLOOKUP($D992,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L217,L847)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,{"$f":"VLOOKUP($D993,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L218,L848)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,95,{"$f":"VLOOKUP($D994,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L219,L849)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,128,{"$f":"VLOOKUP($D995,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L220,L850)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,137,{"$f":"VLOOKUP($D996,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L221,L851)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,92,{"$f":"VLOOKUP($D997,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L222,L852)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,34,{"$f":"VLOOKUP($D998,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L223,L853)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,33,{"$f":"VLOOKUP($D999,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L224,L854)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,46,{"$f":"VLOOKUP($D1000,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L225,L855)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,50,{"$f":"VLOOKUP($D1001,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L226,L856)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,90,{"$f":"VLOOKUP($D1002,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L227,L857)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,52,{"$f":"VLOOKUP($D1003,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L228,L858)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,88,{"$f":"VLOOKUP($D1004,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L229,L859)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,91,{"$f":"VLOOKUP($D1005,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L230,L860)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,108,{"$f":"VLOOKUP($D1006,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L231,L861)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,145,{"$f":"VLOOKUP($D1007,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L232,L862)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,144,{"$f":"VLOOKUP($D1008,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L233,L863)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,{"$f":"VLOOKUP($D1009,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L234,L864)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,{"$f":"VLOOKUP($D1010,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L235,L865)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,{"$f":"VLOOKUP($D1011,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L236,L866)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,{"$f":"VLOOKUP($D1012,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L237,L867)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,{"$f":"VLOOKUP($D1013,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L238,L868)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,{"$f":"VLOOKUP($D1014,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L239,L869)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,{"$f":"VLOOKUP($D1015,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L240,L870)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,{"$f":"VLOOKUP($D1016,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"CHOOSE($G$947,L241,L871)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Vacancy",null,null,null,null,null,null,2024,{"$f":"L1018+1","v":2025},{"$f":"M1018+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039]
[]
[null,null,null,117,{"$f":"VLOOKUP($D1020,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TOURCOING"},null,null,null,null,null,null,{"$f":"L731","v":1.4925373134328358E-2},{"$f":"M731","v":1.4925373134328358E-2},{"$f":"CHOOSE($G$947,N731,N875)","v":0.23208955223880598},6.3346446427973296E-2,3.0000000000000002E-2,3.0000000000000006E-2,3.0000000000000006E-2,3.0000000000000002E-2,3.0000000000000002E-2,3.0000000000000002E-2,3.0000000000000002E-2,3.0000000000000006E-2,3.0000000000000006E-2,3.0000000000000009E-2,3.0000000000000006E-2,3.0000000000000009E-2]
[null,null,null,24,{"$f":"VLOOKUP($D1021,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,null,null,null,null,null,{"$f":"L732","v":0.1},{"$f":"M732","v":0.1},{"$f":"CHOOSE($G$947,N732,N876)","v":0.28300000000000003},7.1645907727154026E-2,3.0000000000000034E-2,3.0000000000000034E-2,3.0000000000000037E-2,3.0000000000000041E-2,3.0000000000000044E-2,3.0000000000000047E-2,3.0000000000000051E-2,3.0000000000000054E-2,3.0000000000000054E-2,3.0000000000000061E-2,3.0000000000000068E-2,3.0000000000000072E-2]
[null,null,null,48,{"$f":"VLOOKUP($D1022,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NICE"},null,null,null,null,null,null,{"$f":"L733","v":0},0,{"$f":"CHOOSE($G$947,N733,N877)","v":0.21999999999999997},6.132074642284107E-2,3.0000000000000006E-2,3.0000000000000006E-2,3.0000000000000009E-2,3.0000000000000009E-2,3.0000000000000006E-2,3.0000000000000009E-2,3.0000000000000006E-2,3.0000000000000009E-2,3.0000000000000013E-2,3.0000000000000013E-2,3.0000000000000016E-2,3.0000000000000016E-2]
[null,null,null,27,{"$f":"VLOOKUP($D1023,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,null,null,null,null,null,{"$f":"L734","v":0.11538461538461539},0.11538461538461539,{"$f":"CHOOSE($G$947,N734,N878)","v":0.29576923076923078},7.3798155787061115E-2,3.0000000000000002E-2,3.0000000000000002E-2,3.0000000000000006E-2,3.0000000000000009E-2,3.0000000000000006E-2,3.0000000000000009E-2,3.0000000000000009E-2,3.0000000000000009E-2,3.0000000000000006E-2,3.0000000000000009E-2,3.0000000000000009E-2,3.0000000000000013E-2]
[null,null,null,43,{"$f":"VLOOKUP($D1024,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE LES BAINS"},null,null,null,null,null,null,{"$f":"L735","v":0},0,{"$f":"CHOOSE($G$947,N735,N879)","v":0.22},6.1320746422841098E-2,3.0000000000000006E-2,3.0000000000000006E-2,3.0000000000000006E-2,3.0000000000000006E-2,3.0000000000000006E-2,3.0000000000000009E-2,3.0000000000000009E-2,3.0000000000000009E-2,3.0000000000000009E-2,2.9999999999999988E-2,2.9999999999999985E-2,2.9999999999999985E-2]
[null,null,null,86,{"$f":"VLOOKUP($D1025,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"HUNINGUE"},null,null,null,null,null,null,{"$f":"L736","v":0},0,{"$f":"CHOOSE($G$947,N736,N880)","v":0.22},6.1320746422841056E-2,2.9999999999999968E-2,2.9999999999999968E-2,2.9999999999999964E-2,2.9999999999999961E-2,2.9999999999999961E-2,2.9999999999999954E-2,2.999999999999995E-2,2.9999999999999923E-2,2.9999999999999916E-2,2.9999999999999909E-2,2.9999999999999902E-2,2.9999999999999891E-2]
[null,null,null,29,{"$f":"VLOOKUP($D1026,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LONGJUMEAU"},null,null,null,null,null,null,{"$f":"L737","v":0},0,{"$f":"CHOOSE($G$947,N737,N881)","v":0.2},5.7775962355401625E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.000000000000003E-2,3.0000000000000037E-2,3.0000000000000034E-2,3.0000000000000037E-2,3.0000000000000041E-2,3.0000000000000044E-2,3.0000000000000044E-2,3.0000000000000051E-2,3.0000000000000054E-2]
[null,null,null,54,{"$f":"VLOOKUP($D1027,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CRETEIL"},null,null,null,null,null,null,{"$f":"L738","v":0},0,{"$f":"CHOOSE($G$947,N738,N882)","v":0.2},5.7775962355401632E-2,3.0000000000000013E-2,2.9999999999999988E-2,2.9999999999999985E-2,2.9999999999999985E-2,2.9999999999999985E-2,2.9999999999999985E-2,2.9999999999999985E-2,2.9999999999999982E-2,2.9999999999999982E-2,2.9999999999999982E-2,2.9999999999999978E-2,2.9999999999999982E-2]
[null,null,null,39,{"$f":"VLOOKUP($D1028,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NEUILLY PLAISANCE"},null,null,null,null,null,null,{"$f":"L739","v":2.3255813953488372E-2},2.3255813953488372E-2,{"$f":"CHOOSE($G$947,N739,N883)","v":0.21930232558139534},6.0983147806616414E-2,2.9999999999999975E-2,2.9999999999999971E-2,2.9999999999999971E-2,2.9999999999999968E-2,2.9999999999999968E-2,2.9999999999999964E-2,2.9999999999999961E-2,2.9999999999999961E-2,2.9999999999999954E-2,2.9999999999999954E-2,2.9999999999999954E-2,2.9999999999999947E-2]
[null,null,null,124,{"$f":"VLOOKUP($D1029,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,null,null,null,null,null,{"$f":"L740","v":5.5555555555555552E-2},5.5555555555555552E-2,{"$f":"CHOOSE($G$947,N740,N884)","v":0.24611111111111109},6.5455993855509736E-2,3.0000000000000061E-2,3.0000000000000065E-2,3.0000000000000065E-2,3.0000000000000075E-2,3.0000000000000079E-2,3.0000000000000082E-2,3.0000000000000068E-2,3.0000000000000068E-2,3.0000000000000075E-2,3.0000000000000082E-2,3.0000000000000089E-2,3.0000000000000093E-2]
[null,null,null,77,{"$f":"VLOOKUP($D1030,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"COMPIEGNE"},null,null,null,null,null,null,{"$f":"L741","v":0},0,{"$f":"CHOOSE($G$947,N741,N885)","v":0.22},6.1320746422841056E-2,2.9999999999999968E-2,2.9999999999999968E-2,2.9999999999999964E-2,2.9999999999999961E-2,2.9999999999999961E-2,2.9999999999999954E-2,2.999999999999995E-2,2.9999999999999923E-2,2.9999999999999916E-2,2.9999999999999909E-2,2.9999999999999902E-2,2.9999999999999891E-2]
[null,null,null,129,{"$f":"VLOOKUP($D1031,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"LILLE"},null,null,null,null,null,null,{"$f":"L742","v":0},0,{"$f":"CHOOSE($G$947,N742,N886)","v":0.21999999999999997},6.1320746422841042E-2,2.9999999999999988E-2,2.9999999999999988E-2,2.9999999999999992E-2,2.9999999999999988E-2,3.0000000000000009E-2,3.0000000000000009E-2,3.0000000000000013E-2,3.0000000000000013E-2,3.0000000000000016E-2,3.0000000000000016E-2,3.000000000000002E-2,3.000000000000002E-2]
[null,null,null,89,{"$f":"VLOOKUP($D1032,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST ANDRE LEZ LILLE"},null,null,null,null,null,null,{"$f":"L743","v":0},0,{"$f":"CHOOSE($G$947,N743,N887)","v":0.22},6.1320746422841077E-2,3.000000000000002E-2,3.000000000000002E-2,3.0000000000000023E-2,3.0000000000000023E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.000000000000003E-2,3.000000000000003E-2,3.0000000000000058E-2,3.0000000000000065E-2,3.0000000000000068E-2,3.0000000000000075E-2]
[null,null,null,70,{"$f":"VLOOKUP($D1033,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNEUIL SUR SEINE"},null,null,null,null,null,null,{"$f":"L744","v":0},0,{"$f":"CHOOSE($G$947,N744,N888)","v":0.2},5.7775962355401569E-2,2.999999999999994E-2,2.9999999999999933E-2,2.999999999999993E-2,2.9999999999999923E-2,2.9999999999999919E-2,2.9999999999999916E-2,2.9999999999999909E-2,2.9999999999999902E-2,2.9999999999999891E-2,2.9999999999999884E-2,2.9999999999999881E-2,2.9999999999999871E-2]
[null,null,null,59,{"$f":"VLOOKUP($D1034,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CARRIERES SOUS POISSY"},null,null,null,null,null,null,{"$f":"L745","v":0},0,{"$f":"CHOOSE($G$947,N745,N889)","v":0.2},5.7775962355401674E-2,3.0000000000000058E-2,3.0000000000000065E-2,3.0000000000000068E-2,3.0000000000000072E-2,3.0000000000000079E-2,3.0000000000000082E-2,3.0000000000000089E-2,3.0000000000000096E-2,3.0000000000000103E-2,3.000000000000011E-2,3.000000000000012E-2,3.0000000000000124E-2]
[null,null,null,130,{"$f":"VLOOKUP($D1035,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,null,null,null,null,null,{"$f":"L746","v":0.17857142857142858},0.17857142857142858,{"$f":"CHOOSE($G$947,N746,N890)","v":0.3482142857142857},8.2689926190737159E-2,3.0000000000000006E-2,3.0000000000000009E-2,3.0000000000000009E-2,3.0000000000000009E-2,3.0000000000000009E-2,3.0000000000000013E-2,3.0000000000000016E-2,3.0000000000000013E-2,3.0000000000000016E-2,3.0000000000000016E-2,3.0000000000000016E-2,3.0000000000000023E-2]
[null,null,null,127,{"$f":"VLOOKUP($D1036,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VAUCRESSON"},null,null,null,null,null,null,{"$f":"L747","v":0.16},0.16,{"$f":"CHOOSE($G$947,N747,N891)","v":0.33279999999999998},8.0067771170664326E-2,3.0000000000000006E-2,3.0000000000000006E-2,3.0000000000000006E-2,3.0000000000000002E-2,3.0000000000000006E-2,3.0000000000000006E-2,3.0000000000000009E-2,3.0000000000000006E-2,3.0000000000000006E-2,3.0000000000000009E-2,3.0000000000000013E-2,3.0000000000000009E-2]
[null,null,null,71,{"$f":"VLOOKUP($D1037,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"TORCY"},null,null,null,null,null,null,{"$f":"L748","v":0},0,{"$f":"CHOOSE($G$947,N748,N892)","v":0.115},4.3783336756645724E-2,0.03,3.0000000000000002E-2,0.03,0.03,0.03,0.03,2.9999999999999995E-2,3.0000000000000002E-2,0.03,0.03,2.9999999999999978E-2,2.9999999999999975E-2]
[null,null,null,74,{"$f":"VLOOKUP($D1038,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GAGNY"},null,null,null,null,null,null,{"$f":"L749","v":0},0,{"$f":"CHOOSE($G$947,N749,N893)","v":0.2},5.7775962355401604E-2,2.9999999999999968E-2,2.9999999999999961E-2,2.9999999999999964E-2,2.9999999999999957E-2,2.9999999999999954E-2,2.999999999999995E-2,2.999999999999995E-2,2.9999999999999947E-2,2.999999999999994E-2,2.9999999999999936E-2,2.9999999999999933E-2,2.9999999999999926E-2]
[null,null,null,98,{"$f":"VLOOKUP($D1039,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"PERTUIS"},null,null,null,null,null,null,{"$f":"L750","v":0},0,{"$f":"CHOOSE($G$947,N750,N894)","v":0.22},6.1320746422841056E-2,2.9999999999999968E-2,2.9999999999999968E-2,2.9999999999999964E-2,2.9999999999999961E-2,2.9999999999999961E-2,2.9999999999999954E-2,2.999999999999995E-2,2.9999999999999923E-2,2.9999999999999916E-2,2.9999999999999909E-2,2.9999999999999902E-2,2.9999999999999891E-2]
[null,null,null,114,{"$f":"VLOOKUP($D1040,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ISSY LES MOULINEAUX"},null,null,null,null,null,null,{"$f":"L751","v":4.7619047619047616E-2},4.7619047619047616E-2,{"$f":"CHOOSE($G$947,N751,N895)","v":0.23952380952380953},6.4354959606896009E-2,3.0000000000000041E-2,3.0000000000000047E-2,3.0000000000000051E-2,3.0000000000000054E-2,3.0000000000000054E-2,3.0000000000000061E-2,3.0000000000000065E-2,3.0000000000000072E-2,3.0000000000000075E-2,3.0000000000000079E-2,3.0000000000000089E-2,3.0000000000000093E-2]
[null,null,null,118,{"$f":"VLOOKUP($D1041,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MARSEILLE"},null,null,null,null,null,null,{"$f":"L752","v":4.3478260869565216E-2},4.3478260869565216E-2,{"$f":"CHOOSE($G$947,N752,N896)","v":0.25521739130434778},6.7232829292509122E-2,2.999999999999995E-2,2.9999999999999943E-2,2.9999999999999943E-2,2.999999999999994E-2,2.9999999999999936E-2,2.999999999999993E-2,2.9999999999999923E-2,2.9999999999999916E-2,2.9999999999999909E-2,2.9999999999999905E-2,2.9999999999999895E-2,2.9999999999999888E-2]
[null,null,null,115,{"$f":"VLOOKUP($D1042,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CLICHY"},null,null,null,null,null,null,{"$f":"L753","v":0.1},0.1,{"$f":"CHOOSE($G$947,N753,N897)","v":0.28300000000000003},7.1645907727154026E-2,3.0000000000000034E-2,3.0000000000000034E-2,3.0000000000000037E-2,3.0000000000000041E-2,3.0000000000000044E-2,3.0000000000000047E-2,3.0000000000000051E-2,3.0000000000000054E-2,3.0000000000000054E-2,3.0000000000000061E-2,3.0000000000000068E-2,3.0000000000000072E-2]
[null,null,null,112,{"$f":"VLOOKUP($D1043,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"RUEIL MALMAISON"},null,null,null,null,null,null,{"$f":"L754","v":6.0606060606060608E-2},6.0606060606060608E-2,{"$f":"CHOOSE($G$947,N754,N898)","v":0.2503030303030303},6.6157329642776846E-2,3.0000000000000002E-2,3.0000000000000002E-2,3.0000000000000002E-2,3.0000000000000002E-2,3.0000000000000023E-2,3.0000000000000051E-2,3.0000000000000051E-2,3.0000000000000058E-2,3.0000000000000065E-2,3.0000000000000068E-2,3.0000000000000072E-2,3.0000000000000079E-2]
[null,null,null,133,{"$f":"VLOOKUP($D1044,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"VERNOUILLET"},null,null,null,null,null,null,{"$f":"L755","v":6.25E-2},6.25E-2,{"$f":"CHOOSE($G$947,N755,N899)","v":0.17218750000000002},5.3174164456773816E-2,0.03,0.03,0.03,3.0000000000000002E-2,0.03,2.9999999999999978E-2,2.9999999999999975E-2,2.9999999999999971E-2,2.9999999999999968E-2,2.9999999999999968E-2,2.9999999999999964E-2,2.9999999999999961E-2]
[null,null,null,105,{"$f":"VLOOKUP($D1045,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"NOISY LE GRAND"},null,null,null,null,null,null,{"$f":"L756","v":0},0,{"$f":"CHOOSE($G$947,N756,N900)","v":0.115},4.3783336756645738E-2,2.9999999999999975E-2,2.9999999999999975E-2,2.9999999999999975E-2,2.9999999999999971E-2,2.9999999999999975E-2,2.9999999999999971E-2,2.9999999999999968E-2,2.9999999999999968E-2,2.9999999999999961E-2,2.9999999999999961E-2,2.9999999999999957E-2,2.9999999999999978E-2]
[null,null,null,104,{"$f":"VLOOKUP($D1046,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAVALAIRE SUR MER"},null,null,null,null,null,null,{"$f":"L757","v":0.47619047619047616},0.47619047619047616,{"$f":"CHOOSE($G$947,N757,N901)","v":0.50619047619047619},0.11036862408915558,0.03,0.03,0.03,0.03,2.9999999999999995E-2,2.9999999999999995E-2,2.9999999999999978E-2,2.999999999999995E-2,2.999999999999995E-2,2.9999999999999943E-2,2.999999999999994E-2,2.9999999999999933E-2]
[null,null,null,106,{"$f":"VLOOKUP($D1047,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CORMEILLES EN PARISIS"},null,null,null,null,null,null,{"$f":"L758","v":0.24074074074074073},0.24074074074074073,{"$f":"CHOOSE($G$947,N758,N902)","v":0.27074074074074073},6.9584263732694579E-2,3.0000000000000044E-2,3.0000000000000047E-2,3.0000000000000051E-2,3.0000000000000054E-2,3.0000000000000058E-2,3.0000000000000061E-2,3.0000000000000065E-2,3.0000000000000072E-2,3.0000000000000075E-2,3.0000000000000082E-2,3.0000000000000086E-2,3.0000000000000113E-2]
[null,null,null,136,{"$f":"VLOOKUP($D1048,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"GRETZ ARMAINVILLIERS"},null,null,null,null,null,null,{"$f":"L759","v":8.3333333333333329E-2},8.3333333333333329E-2,{"$f":"CHOOSE($G$947,N759,N903)","v":0.26916666666666667},6.9319880241052387E-2,3.0000000000000054E-2,3.0000000000000058E-2,3.0000000000000065E-2,3.0000000000000068E-2,3.0000000000000072E-2,3.0000000000000079E-2,3.0000000000000082E-2,3.0000000000000089E-2,3.00000000000001E-2,3.0000000000000103E-2,3.000000000000011E-2,3.0000000000000117E-2]
[null,null,null,142,{"$f":"VLOOKUP($D1049,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"MEAUX"},null,null,null,null,null,null,{"$f":"L760","v":2.2222222222222223E-2},2.2222222222222223E-2,{"$f":"CHOOSE($G$947,N760,N904)","v":0.13533333333333333},4.7111369747098314E-2,3.0000000000000016E-2,3.0000000000000016E-2,3.0000000000000016E-2,3.000000000000002E-2,3.000000000000002E-2,3.0000000000000027E-2,3.0000000000000023E-2,3.0000000000000027E-2,3.0000000000000051E-2,3.0000000000000051E-2,3.0000000000000058E-2,3.0000000000000061E-2]
[null,null,null,140,{"$f":"VLOOKUP($D1050,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"METZ"},null,null,null,null,null,null,{"$f":"L761","v":0},0,{"$f":"CHOOSE($G$947,N761,N905)","v":0.125},4.5540312114900158E-2,2.9999999999999985E-2,2.9999999999999982E-2,2.9999999999999982E-2,2.9999999999999982E-2,2.9999999999999978E-2,2.9999999999999975E-2,2.9999999999999978E-2,2.9999999999999975E-2,2.9999999999999968E-2,2.9999999999999968E-2,2.9999999999999968E-2,2.9999999999999964E-2]
[null,null,null,134,{"$f":"VLOOKUP($D1051,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,null,null,null,null,null,{"$f":"L762","v":0.45588235294117646},0.45588235294117646,{"$f":"CHOOSE($G$947,N762,N906)","v":0.48588235294117643},0.10643751849294798,2.999999999999995E-2,2.999999999999995E-2,2.9999999999999947E-2,2.9999999999999943E-2,2.9999999999999936E-2,2.9999999999999933E-2,2.999999999999993E-2,2.9999999999999923E-2,2.9999999999999919E-2,2.9999999999999912E-2,2.9999999999999909E-2,2.9999999999999902E-2]
[null,null,null,135,{"$f":"VLOOKUP($D1052,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BOIS COLOMBES"},null,null,null,null,null,null,{"$f":"L763","v":0.42857142857142855},0.42857142857142855,{"$f":"CHOOSE($G$947,N763,N907)","v":0.45857142857142857},0.10167887862376555,3.0000000000000034E-2,3.0000000000000041E-2,3.0000000000000041E-2,3.0000000000000041E-2,3.0000000000000044E-2,3.0000000000000047E-2,3.0000000000000051E-2,3.0000000000000054E-2,3.0000000000000058E-2,3.0000000000000065E-2,3.0000000000000044E-2,3.0000000000000047E-2]
[null,null,null,147,{"$f":"VLOOKUP($D1053,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"CAGNES SUR MER"},null,null,null,null,null,null,{"$f":"L764","v":0},0,{"$f":"CHOOSE($G$947,N764,N908)","v":0.125},4.5540312114900158E-2,2.9999999999999985E-2,2.9999999999999982E-2,2.9999999999999982E-2,2.9999999999999982E-2,2.9999999999999978E-2,2.9999999999999975E-2,2.9999999999999978E-2,2.9999999999999975E-2,2.9999999999999968E-2,2.9999999999999968E-2,2.9999999999999968E-2,2.9999999999999964E-2]
[null,null,null,151,{"$f":"VLOOKUP($D1054,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"DIVONNE"},null,null,null,null,null,null,{"$f":"L765","v":1},1,{"$f":"CHOOSE($G$947,N765,N909)","v":1},0.20647058823529416,3.0000000000000037E-2,3.0000000000000037E-2,3.0000000000000044E-2,3.0000000000000047E-2,3.0000000000000051E-2,3.0000000000000054E-2,3.0000000000000061E-2,3.0000000000000061E-2,3.0000000000000068E-2,3.0000000000000072E-2,3.0000000000000058E-2,3.0000000000000061E-2]
[null,null,null,146,{"$f":"VLOOKUP($D1055,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"BEAUSOLEIL"},null,null,null,null,null,null,{"$f":"L766","v":1},1,{"$f":"CHOOSE($G$947,N766,N910)","v":1},0.20647058823529418,3.000000000000012E-2,3.0000000000000127E-2,3.0000000000000138E-2,3.0000000000000152E-2,3.0000000000000165E-2,3.0000000000000179E-2,3.0000000000000193E-2,3.0000000000000204E-2,3.0000000000000224E-2,3.0000000000000242E-2,3.0000000000000259E-2,3.000000000000028E-2]
[null,null,null,150,{"$f":"VLOOKUP($D1056,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"ST LAURENT DU VAR"},null,null,null,null,null,null,{"$f":"L767","v":0},0,{"$f":"CHOOSE($G$947,N767,N911)","v":0.125},4.5540312114900179E-2,3.0000000000000023E-2,3.0000000000000023E-2,3.0000000000000002E-2,0.03,0.03,0.03,0.03,0.03,2.9999999999999995E-2,0.03,0.03,3.0000000000000002E-2]
[null,null,null,3,{"$f":"VLOOKUP($D1057,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":"THOIRY"},null,null,null,null,null,null,{"$f":"L768","v":0},0,{"$f":"CHOOSE($G$947,N768,N912)","v":0.22},6.1320746422841063E-2,0.03,0.03,0.03,0.03,0.03,2.9999999999999975E-2,2.9999999999999971E-2,2.9999999999999971E-2,2.9999999999999968E-2,2.9999999999999968E-2,2.9999999999999961E-2,2.9999999999999961E-2]
[null,null,null,37,{"$f":"VLOOKUP($D1058,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"L769","v":0},0,{"$f":"CHOOSE($G$947,N769,N913)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,{"$f":"VLOOKUP($D1059,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"L770","v":0},0,{"$f":"CHOOSE($G$947,N770,N914)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,{"$f":"VLOOKUP($D1060,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"L771","v":0},0,{"$f":"CHOOSE($G$947,N771,N915)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,36,{"$f":"VLOOKUP($D1061,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"L772","v":0},0,{"$f":"CHOOSE($G$947,N772,N916)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,{"$f":"VLOOKUP($D1062,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"L773","v":0},0,{"$f":"CHOOSE($G$947,N773,N917)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,95,{"$f":"VLOOKUP($D1063,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"L774","v":0},0,{"$f":"CHOOSE($G$947,N774,N918)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,128,{"$f":"VLOOKUP($D1064,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"L775","v":0},0,{"$f":"CHOOSE($G$947,N775,N919)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,137,{"$f":"VLOOKUP($D1065,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"L776","v":0},0,{"$f":"CHOOSE($G$947,N776,N920)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,92,{"$f":"VLOOKUP($D1066,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"L777","v":0},0,{"$f":"CHOOSE($G$947,N777,N921)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,34,{"$f":"VLOOKUP($D1067,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"L778","v":0},0,{"$f":"CHOOSE($G$947,N778,N922)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,33,{"$f":"VLOOKUP($D1068,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"L779","v":0},0,{"$f":"CHOOSE($G$947,N779,N923)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,46,{"$f":"VLOOKUP($D1069,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"L780","v":0},0,{"$f":"CHOOSE($G$947,N780,N924)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,50,{"$f":"VLOOKUP($D1070,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"L781","v":0},0,{"$f":"CHOOSE($G$947,N781,N925)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,90,{"$f":"VLOOKUP($D1071,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"L782","v":0},0,{"$f":"CHOOSE($G$947,N782,N926)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,52,{"$f":"VLOOKUP($D1072,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"L783","v":0},0,{"$f":"CHOOSE($G$947,N783,N927)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,88,{"$f":"VLOOKUP($D1073,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"L784","v":0},0,{"$f":"CHOOSE($G$947,N784,N928)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,91,{"$f":"VLOOKUP($D1074,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"L785","v":0},0,{"$f":"CHOOSE($G$947,N785,N929)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,108,{"$f":"VLOOKUP($D1075,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"L786","v":0},0,{"$f":"CHOOSE($G$947,N786,N930)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,145,{"$f":"VLOOKUP($D1076,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"L787","v":0},0,{"$f":"CHOOSE($G$947,N787,N931)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,144,{"$f":"VLOOKUP($D1077,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"L788","v":0},0,{"$f":"CHOOSE($G$947,N788,N932)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,{"$f":"VLOOKUP($D1078,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"L789","v":0},0,{"$f":"CHOOSE($G$947,N789,N933)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,{"$f":"VLOOKUP($D1079,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"L790","v":0},0,{"$f":"CHOOSE($G$947,N790,N934)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,{"$f":"VLOOKUP($D1080,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"L791","v":0},0,{"$f":"CHOOSE($G$947,N791,N935)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,{"$f":"VLOOKUP($D1081,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"L792","v":0},0,{"$f":"CHOOSE($G$947,N792,N936)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,{"$f":"VLOOKUP($D1082,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"L793","v":0},0,{"$f":"CHOOSE($G$947,N793,N937)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,{"$f":"VLOOKUP($D1083,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"L794","v":0},0,{"$f":"CHOOSE($G$947,N794,N938)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,{"$f":"VLOOKUP($D1084,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"L795","v":0},0,{"$f":"CHOOSE($G$947,N795,N939)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,{"$f":"VLOOKUP($D1085,'Assumptions_Asset level'!$A$15:$AE$81,'Assumptions_Asset level'!$C$7,0)","v":0},null,null,null,null,null,null,{"$f":"L796","v":0},0,{"$f":"CHOOSE($G$947,N796,N940)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]