{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Info","Résultats","Scénario","Inputs","Cashflows","Délais","Cons","Expl","Financement","Equity","N","L"],"not_rendered":{"charts":7,"images":4,"macros":1,"external_links":0,"defined_names":23,"comments":0,"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":"Info","index":0,"n_rows":64,"n_cols":14,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
[null,null,"Information"]
[null,null,{"$f":"Name_Project","v":"Tunisie Basse Tension"}]
[]
[]
[null,null,"A propos de l'outil"]
[]
[null,null,"A quoi sert l’outil? "]
[null,null,"Permet de calculer la rentabilité des projets PV pour tous les segments de marché PV en Tunisie\n"]
[null,null,"Les résultats présentés sous forme de graphiques donnent un aperçu des flux de trésorerie  du projet et les paramètres financiers indiquent la rentabilité et les risques des investissements \n\n"]
[null,null,"Permet de tester la sensibilité d’un projet aux changements des conditions-cadres (tarifs d’électricité, coût du système etc.)\n"]
[null,null,"Permet de confirmer les résultats et les prévisions de rentabilité d’un projet tels que présentés par des tierces personnes"]
[]
[null,null,"Pourquoi l'utiliser? "]
[null,null,"Afin d’optimiser les projets en déterminant la taille de l’installation, le montant de la dette, la durée du crédit ou encore le TRI des capitaux propres \n"]
[null,null,"Afin de comprendre les rouages du projet et le modèle commercial utilisé, pour ensuite comprendre les risques éventuels associés au projet (analyse des scénarios) \n"]
[null,null,"Pour découvrir des segments de marché réellement attractifs et pouvoir associer des chiffres concrets aux discussions avec les banques et développeurs de projets \n"]
[null,null,"Pour bénéficier de la transparence qu’offre l’outil concernant les méthodes de calcul (contrairement aux calculs opaques des outils de planification technique standards)\n"]
[]
[null,null,"Guide pour la modélisation des flux de trésorerie"]
[null,null,"Vous trouverez un guide détaillé sur le site internet du projet, avec une introduction aux notions fondamentales de la modélisation des flux de trésorerie pour les projets PV"]
[null,null,"Le projet \"Enabling PV dans la région MENA\" décrit et analyse de manière détaillée les modèles commerciaux les plus appliqués pour le PV en Tunisie. De plus, il établit des calculs de rentabilité pour plusieurs projets-type du secteur résidentiel, commercial et industriel. "]
[]
[null,null,"Sites internet"]
[null,null,"Les rapports du projet \"Enabling PV\" sont disponibles à l'adresse suivante:"]
[null,null,"https://energypedia.info/wiki/Enabling_PV_in_the_MENA_Region"]
[null,null,"Les outils de modélisation pour les projets en moyenne et basse tension ainsi que le guide correspondant sont disponibles à l'adresse suivante: "]
[null,null,"https://energypedia.info/wiki/Dynamic_Cash_Flow_Analysis_of_Photovoltaic_Projects_in_Tunisia"]
[]
[]
[null,null,"Soutiens et partenaires"]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Contact "]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Christian Grundner",null,null,"Christopher Gross",null,null,null,null,null,null,null,"Abessalem El Khazen "]
[null,null,"Chef de projet (ingénieur industriel)",null,null,"Développement du Marché Solaire en Tunisie",null,null,null,null,null,null,null,"Directeur Adjoint, Direction des Energies Renouvelables "]
[null,null,"Spécialiste du financement des énergies renouvelables",null,null,"Conseiller en Energie "]
[]
[null,null,"eclareon GmbH",null,null,"Deutsche Gesellschaft für Internationale Zusammenarbeit (GIZ) GmbH",null,null,null,null,null,null,null,"Agence Nationale pour la Maîtrise de l'Energie "]
[null,null,"Giesebrechtstraße 20",null,null,"B.P. 753",null,null,null,null,null,null,null,"Cité Administrative, Av. Japan B.P. 213 Montplaisir, Tunis"]
[null,null,"D-10629 Berlin",null,null,"1080 Tunis-Cedex, Tunisie"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tel:  +216 71 906 900 "]
[null,null,"Tel: +49 (0) 30-88 66 740-80",null,null,"Tel: +216 71 908 166",null,null,null,null,null,null,null,"Fax: +216 71 904 624"]
[null,null,"Mob: +49 (0) 176-820 19 774",null,null,"Mob: +216 20377134",null,null,null,null,null,null,null,"Email: elkhazen@anme.nat.tn "]
[null,null,"Email: cg@eclareon.com",null,null,"Email: christopher.gross@giz.de ",null,null,null,null,null,null,null,"Web: www.anme.nat.tn"]
[null,null,"URL: www.eclareon.com",null,null,"URL: www.giz.de"]
[]
[]
[null,null,"Clause de non-responsabilité"]
[]
[null,null,"Le contenu de ce document a été soigneusement préparé et révisé. Cependant, eclareon ne garantit pas l'exactitude, l'exhaustivité ou la qualité des informations fournies, ni que celles-ci soient à jour.\n\n"]
[null,null,"Les actions en responsabilité contre eclareon au titre du dommage matériel ou immatériel causé par l'utilisation ou la non-utilisation des informations fournies ou par l’utilisation d’informations inexactes ou incomplètes, "]
[null,null,"sont en principe exclues à moins qu'on ne puisse apporter la preuve d'une faute intentionnelle ou d'une négligence grave de la part de la société."]

{"sheet":"Résultats","index":1,"n_rows":65,"n_cols":12,"rows_kept":65,"cut":false,"hidden":false,"merged":[[16,7,16,9],[2,7,2,11],[13,7,13,11],[13,0,13,5],[2,0,2,5],[15,7,15,9]]}
["Tableaux d’investissement"]
[]
["Installation PV",null,null,null,null,null,null,"Investissement"]
["Taille de l’installation",null,null,null,"kWp",{"$f":"Inputs!G32","v":4},null,"Durée du projet",null,null,"Années",{"$f":"Inputs!G16","v":20}]
["Coût d’investissement spécifique",null,null,null,"DT/kWp",{"$f":"Inputs!G21/Inputs!G32","v":3500},null,"Subventions",null,null,"DT",{"$f":"Inputs!G22","v":4200}]
["Coût d’investissement total",null,null,null,"DT",{"$f":"Inputs!G21","v":14000},null,"Capitaux propres",null,null,"DT",{"$f":"Inputs!G117","v":3059.6941849999998}]
["Coût d’investissement sans subvention",null,null,null,"DT",{"$f":"Inputs!G23","v":9800},null,"Montant de la dette",null,{"$f":"L7/F7","v":0.7},"DT",{"$f":"Inputs!G99","v":6860}]
["Indice de performance",null,null,null,"%",{"$f":"Inputs!G38","v":0.85},null,"Durée du crédit",null,null,"Années",{"$f":"Inputs!G110","v":7}]
["Rendement spécifique",null,null,null,"kWh/kWp/a",{"$f":"Inputs!G40","v":1600},null,"Taux d’intérêt",null,null,"%",{"$f":"Inputs!H102+Inputs!H127","v":0.06}]
["Dégradation des performances",null,null,null,"% p.a.",{"$f":"Inputs!G34","v":7.0000000000000001E-3},null,"Taux d'actualisation",null,null,"%",{"$f":"Inputs!G120","v":0.04}]
["Coûts fixes",null,null,null,"DT/a",{"$f":"Inputs!G79","v":297}]
["Coûts variables",null,null,null,"DT/kWh",{"$f":"Inputs!G86","v":0}]
[]
["Paramètres de prix",null,null,null,null,null,null,"Résultats"]
["Consommation mensuelle",null,null,null,"kWh",{"$f":"Inputs!G45","v":550},null,"Valeur Actualisée Nette",null,null,"DT",{"$f":"Equity!F34","v":25545.100532365133}]
["Production mensuelle moyenne",null,null,null,"kWh",{"$f":"Inputs!G46","v":489.62920661003483},null,"TRI du projet",null,null,"%",{"$f":"IF(H16=Cashflows!D58,Cashflows!I58,Cashflows!I59)","v":0.21003929972648622}]
["Prix de l'électricité appliqué",null,null,null,null,{"$f":"Inputs!F57","v":"Résidentiel"},null,"TRI des capitaux propres",null,null,"%",{"$f":"IF(H17=Equity!D31,Equity!F31,Equity!F32)","v":0.31237738728523268}]
["Économies (avec TVA)",null,null,null,"DT/kWh",{"$f":"Inputs!G65","v":0.28928921045745726},null,"Amortissement",null,null,"Années",{"$f":"Equity!F48","v":5.6615397479870841}]
["TVA",null,null,null,"DT/kWh",{"$f":"Inputs!G63","v":3.0459558263298991E-2},null,"LCOE* (sans subvention)",null,null,"DT/kWh",{"$f":"Cashflows!I71","v":0.27104029729353635}]
["Augmentation du prix de l’électricité*",null,null,null,"% p.a.",{"$f":"Inputs!L61","v":0.05},null,"LCOE (avec subvention)",null,null,"DT/kWh",{"$f":"Cashflows!I72","v":0.21207366411573753}]
["Inflation",null,null,null,"% p.a.",{"$f":"Inputs!G131","v":0.04},null,"Min DSCR**",null,null,"x",{"$f":"Financement!F47","v":1.2108991156078086}]
["* après 5 ans",null,null,null,null,null,null,"Min LLCR***",null,null,"x",{"$f":"Financement!F60","v":1.4865973278152969}]
[null,null,null,null,null,null,null,"* LCOE: Coût Moyen Actualisé de l'Énergie"]
[null,null,null,null,null,null,null,"** DSCR: Ratio de couverture du service de la dette"]
[null,null,null,null,null,null,null,"*** LLCR: Ratio de couverture de la durée du Prêt"]
["Flux de trésorerie"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Flux de trésorerie"]

{"sheet":"Scénario","index":2,"n_rows":130,"n_cols":23,"rows_kept":130,"cut":false,"hidden":false,"merged":[]}
[null,null,"Scénarios","Scenarios"]
[null,null,{"$f":"Name_Project","v":"Tunisie Basse Tension"}]
[]
[]
[null,null,"Rendement spécifique","Specific Yield"]
[null,null,"Données d’entrée","Input Table"]
[null,null,"Sélection du scénario","Scenario Selection",null,"Choice",8,null,1,{"$f":"I7+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,"Cas","Case",null,null,{"$f":"OFFSET(H8,0,$G$7,1,1)","v":"Base Case"},null,"Down Case","Down Case","Down Case","Down Case","Down Case","Down Case","Down Case","Base Case","Up Case","Up Case","Up Case","Up Case","Up Case","Up Case","Up Case"]
[null,null,"% de changement","% Change",null,"%",{"$f":"OFFSET(H9,0,$G$7,1,1)","v":0},null,-0.35,-0.3,-0.25,-0.2,-0.15,-0.1,-0.05,0,0.05,0.1,0.15,0.2,0.25,0.3,0.35]
[]
[null,null,"Résultats","Output Table",null,"Changement de rendement ","Rendement réel","TRI des capitaux propres","TRI du projet","Amortisse-ment","Valeur actualisée nette","Coût moyen actualisé de l'énergie","Ratio de couverture du service de la dette","Ratio de couverture la durée du prêt","Scénario"]
[null,null,null,null,null,{"$f":"G9","v":0},{"$f":"Inputs!G40","v":1600},{"$f":"IF(OR(Equity!$F$32<0.001,Equity!$F$32>1,ISERROR(Equity!$F$32)=TRUE),#N/A,Equity!$F$32)","v":0.14238530398645821},{"$f":"IF(OR(Cashflows!$I$59<0.001,Cashflows!$I$59>1,ISERROR(Cashflows!$I$59)),#N/A,Cashflows!$I$59)","v":6.3032295496415536E-2},{"$f":"IF(ISERROR(Equity!$F$48)=TRUE,#N/A,Equity!$F$48)","v":5.6615397479870841},{"$f":"IF(ISERROR(Equity!$F$34)=TRUE,#N/A,Equity!$F$34)","v":25545.100532365133},{"$f":"IF(ISERROR(Cashflows!$I$71)=TRUE,#N/A,Cashflows!$I$71)","v":0.27104029729353635},{"$f":"IF(ISERROR(Financement!$F$47)=TRUE,#N/A,Financement!$F$47)","v":1.2108991156078086},{"$f":"IF(ISERROR(Financement!$H$60)=TRUE,#N/A,Financement!$H$60)","v":1.5504623415497192},{"$f":"G8","v":"Base Case"}]
[null,null,null,null,1,-0.35,1040,0.11837293539052407,5.6845209725017831E-2,8.6544271858802126,15501.057028362182,0.41698507275928692,0.86493301105617992,1.1112981600740273,"Down Case"]
[null,null,null,null,{"$f":"E13+1","v":2},-0.3,1120,0.12410414065212261,5.8026461646462302E-2,8.1739201549007134,17178.050722606895,0.38720042470505195,0.92262091821722991,1.1845646979985656,"Down Case"]
[null,null,null,null,{"$f":"E14+1","v":3},-0.25,1200,0.12831987005769441,5.9004082977132777E-2,7.7977661088644084,18645.993457747983,0.36138706305804857,0.9731736838436329,1.248740862147921,"Down Case"]
[null,null,null,null,4,-0.2,1280,0.13178347202033591,5.9879855015722683E-2,7.476579026182101,20025.8148747784,0.33880037161692061,1.020718770196468,1.3090851581488869,"Down Case"]
[null,null,null,null,5,-0.15,1360,0.13464481366753422,6.0717550405008813E-2,7.1830760815482044,21405.636287965353,0.31887093799239574,1.0682638565493032,1.3694294539570704,"Down Case"]
[null,null,null,null,6,-0.1,1440,0.13735571424424164,6.1520369079958614E-2,6.7725968111980848,22785.457702917673,0.30115588588170711,1.1158089429021383,1.429773749856035,"Down Case"]
[null,null,null,null,7,-0.05,1520,0.13993151343457,6.2291122781432451E-2,6.1721390774829255,24165.279117193997,0.28530557609845941,1.1633540292549736,1.4901180455418248,"Down Case"]
[null,null,null,null,8,0,1600,0.14238530398645821,6.3032295496415536E-2,5.6615397479870841,25545.100532365133,0.27104029729353635,1.2108991156078086,1.5504623415497192,"Base Case"]
[null,null,null,null,9,0.05,1680,0.14470704495927911,6.3739575576085894E-2,5.2460332164798196,26912.089821947102,0.25813361647003469,1.2484954190570574,1.609005986955282,"Up Case"]
[null,null,null,null,10,0.1,1760,0.14625222068911636,6.4213411946620669E-2,5.2597762725169535,27856.188563238476,0.2464002702668513,1.226359690791047,1.6134914193185705,"Up Case"]
[null,null,null,null,11,0.15,1840,0.14557110144765906,6.4004240597273609E-2,5.5667993382416139,27436.439919441767,0.23568721503785778,1.1836707582531374,1.5667855761151837,"Up Case"]
[null,null,null,null,12,0.2,1920,0.14296926881702854,6.3209650870598155E-2,6.1091216380378048,25883.009604487299,0.22586691441128026,1.1257423853308122,1.4994746024518115,"Up Case"]
[null,null,null,null,13,0.25,2000,0.14011596250985159,6.2346604348273882E-2,6.7016011515076421,24266.580902333128,0.21683223783482916,1.0724482816401515,1.43756167570532,"Up Case"]
[null,null,null,null,14,0.3,2080,0.1373351595802883,6.1514249252788034E-2,7.1395862788192508,22774.581415745728,0.20849253637964346,1.0232537247180697,1.3804239447584508,"Up Case"]
[null,null,null,null,15,0.35,2160,0.13424988123646453,6.0710221435845702E-2,7.3953912944004649,21393.185680670504,0.20077059058780472,0.97770320904947583,1.3275308324309281,"Up Case"]
[]
[]
[null,null,"Coût de l'installation ","System Prices"]
[null,null,"Données d’entrée","Input Table"]
[null,null,"Sélection du scénario","Scenario Selection",null,"Choice",8,null,1,{"$f":"I32+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,"Cas","Case",null,null,{"$f":"OFFSET(H33,0,$G$32,1,1)","v":"Base Case"},null,"Down Case","Down Case","Down Case","Down Case","Down Case","Down Case","Down Case","Base Case","Up Case","Up Case","Up Case","Up Case","Up Case","Up Case","Up Case"]
[null,null,"% de changement","% Change",null,"X * (1 + %)",{"$f":"OFFSET(H34,0,$G$32,1,1)","v":0},null,-0.35,-0.3,-0.25,-0.2,-0.15,-0.1,-0.05,0,0.05,0.1,0.15,0.2,0.25,0.3,0.35]
[]
[null,null,"Résultats","Output Table",null,"Baisse des prix","Coût de l'installation","TRI des capitaux propres","TRI du projet","Amortisse-ment","Valeur actualisée nette","Coût moyen actualisé de l'énergie","Ratio de couverture du service de la dette","Ratio de couverture la durée du prêt","Scénario"]
[null,null,null,null,null,{"$f":"G34","v":0},{"$f":"Inputs!G23/Inputs!G32","v":2450},{"$f":"IF(OR(Equity!$F$32<0.001,Equity!$F$32>1,ISERROR(Equity!$F$32)=TRUE),#N/A,Equity!$F$32)","v":0.14238530398645821},{"$f":"IF(OR(Cashflows!$I$59<0.001,Cashflows!$I$59>1,ISERROR(Cashflows!$I$59)),#N/A,Cashflows!$I$59)","v":6.3032295496415536E-2},{"$f":"IF(ISERROR(Equity!$F$48)=TRUE,#N/A,Equity!$F$48)","v":5.6615397479870841},{"$f":"IF(ISERROR(Equity!$F$34)=TRUE,#N/A,Equity!$F$34)","v":25545.100532365133},{"$f":"IF(ISERROR(Cashflows!$I$71)=TRUE,#N/A,Cashflows!$I$71)","v":0.27104029729353635},{"$f":"IF(ISERROR(Financement!$F$47)=TRUE,#N/A,Financement!$F$47)","v":1.2108991156078086},{"$f":"IF(ISERROR(Financement!$H$60)=TRUE,#N/A,Financement!$H$60)","v":1.5504623415497192},{"$f":"G33","v":"Base Case"}]
[null,null,null,null,1,-0.35,1592.5,0.17004405481188445,7.1780081153567155E-2,2.431147637928301,30240.693676118699,0.20968397702680946,1.9242899239082534,2.4602248048102773,"Down Case"]
[null,null,null,null,{"$f":"E38+1","v":2},-0.3,1715,0.16545822039416103,7.0286704463189853E-2,2.7735739138901634,29569.894650580009,0.21844916563472586,1.7786999630306111,2.2745589961141435,"Down Case"]
[null,null,null,null,{"$f":"E39+1","v":3},-0.25,1837.5,0.16113507311661412,6.889273522855488E-2,3.1525319915490568,28899.095627344726,0.22721435424260653,1.6525219969366554,2.1136486283204499,"Down Case"]
[null,null,null,null,4,-0.2,1960,0.15703812851799226,6.7585191215089768E-2,3.5579859322180014,28228.296618427012,0.23597954285045758,1.5421162766044438,1.9728520564923078,"Down Case"]
[null,null,null,null,5,-0.15,2082.5,0.15313753372783445,6.6353465776846532E-2,4.0301938675136961,27557.497596074732,0.2447447314700554,1.4446994645466094,1.8486197873543879,"Down Case"]
[null,null,null,null,6,-0.1,2205,0.14940852989304632,6.5188781916924343E-2,4.5032023553507434,26886.698573504666,0.25350992007790246,1.358106742717424,1.7381911036968134,"Down Case"]
[null,null,null,null,7,-0.05,2327.5,0.14583033302517134,6.4083794599008925E-2,5.0530571605543741,26215.899555276661,0.26227510868572829,1.2806290442386792,1.639386492199244,"Down Case"]
[null,null,null,null,8,0,2450,0.14238530398645821,6.3032295496415536E-2,5.6615397479870841,25545.100532365133,0.27104029729353635,1.2108991156078086,1.5504623415497192,"Base Case"]
[null,null,null,null,9,0.05,2572.5,0.13905832207944102,6.2028990075272183E-2,6.3582415716136653,24874.301505157389,0.27980548591323751,1.1478101325608305,1.4700071577144525,"Up Case"]
[null,null,null,null,10,0.1,2695,0.135836305017764,6.1069326732124729E-2,7.0581856303852435,24203.502481191503,0.28857067452104324,1.0904565116090323,1.3968660814187381,"Up Case"]
[null,null,null,null,11,0.15,2817.5,0.13270783574170886,6.0149364078988521E-2,7.3725258893888874,23532.703474268292,0.29733586312883548,1.0380901620443472,1.33008509881436,"Up Case"]
[null,null,null,null,12,0.2,2940,0.12950133451966828,5.9265666563669717E-2,7.689396935511164,22861.904469422268,0.30610105173661506,0.99008767494338523,1.2688691981581119,"Up Case"]
[null,null,null,null,13,0.25,3062.5,0.12583207262545337,5.8415221489882319E-2,8.0088080182388186,22191.105441496326,0.31486624035638677,0.94592538681050065,1.2125505694872807,"Up Case"]
[null,null,null,null,14,0.3,3185,0.12223187977563565,5.7595372371152198E-2,8.3300475904793281,21520.306417823307,0.32363142896416536,0.9051601977647612,1.1605641430073512,"Up Case"]
[null,null,null,null,15,0.35,3307.5,0.11827500665969182,5.6803764910588583E-2,8.6538987060037993,20849.507390621002,0.33239661757193395,0.86741465235203929,1.1124285628666619,"Up Case"]
[]
[]
[null,null,"Consommation Mensuelle","Monthly Consumption"]
[null,null,"Données d’entrée","Input Table"]
[null,null,"Sélection du scénario","Scenario Selection",null,"Choice",8,null,1,{"$f":"I57+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,"Cas","Case",null,null,{"$f":"OFFSET(H58,0,$G$57,1,1)","v":"Base Case"},null,"Down Case","Down Case","Down Case","Down Case","Down Case","Down Case","Down Case","Base Case","Up Case","Up Case","Up Case","Up Case","Up Case","Up Case","Up Case"]
[null,null,"% de changement","% Change",null,"X * (1 + %)",{"$f":"OFFSET(H59,0,$G$57,1,1)","v":0},null,-0.7,-0.6,-0.5,-0.4,-0.3,-0.2,-0.1,0,0.1,0.2,0.3,0.4,0.5,0.6,0.7]
[]
[null,null,"Résultats","Output Table",null,"% de changement","Con-sommation mensuelle","TRI des capitaux propres","TRI du projet","Amortisse-ment","Valeur actualisée nette","Ratio de couverture du service de la dette","Ratio de couverture la durée du prêt","Scénario"]
[null,null,null,null,null,{"$f":"G59","v":0},{"$f":"Inputs!G45","v":550},{"$f":"IF(OR(Equity!$F$32<0.001,Equity!$F$32>1,ISERROR(Equity!$F$32)=TRUE),#N/A,Equity!$F$32)","v":0.14238530398645821},{"$f":"IF(OR(Cashflows!$I$59<0.001,Cashflows!$I$59>1,ISERROR(Cashflows!$I$59)),#N/A,Cashflows!$I$59)","v":6.3032295496415536E-2},{"$f":"IF(ISERROR(Equity!$F$48)=TRUE,#N/A,Equity!$F$48)","v":5.6615397479870841},{"$f":"IF(ISERROR(Equity!$F$34)=TRUE,#N/A,Equity!$F$34)","v":25545.100532365133},{"$f":"IF(ISERROR(Financement!$F$47)=TRUE,#N/A,Financement!$F$47)","v":1.2108991156078086},{"$f":"IF(ISERROR(Financement!$H$60)=TRUE,#N/A,Financement!$H$60)","v":1.5504623415497192},{"$f":"G58","v":"Base Case"}]
[null,null,null,null,1,-0.7,165.00000000000003,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},-13190.862637921573,-0.42481069241982511,-0.14190072764163283,"Down Case"]
[null,null,null,null,{"$f":"E63+1","v":2},-0.6,220,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},-10633.524557415882,-0.17158390427599612,-3.2638679129120524E-2,"Down Case"]
[null,null,null,null,{"$f":"E64+1","v":3},-0.5,275,{"$error":"#N/A"},1.905251210245118E-2,{"$error":"#N/A"},-7096.1990073961151,6.9638652505211313E-2,0.11819308414237102,"Down Case"]
[null,null,null,null,4,-0.4,330,2.5622063228017966E-2,3.5902739417801088E-2,{"$error":"#N/A"},-2007.760621084517,0.23175549538767651,0.33482091129137204,"Down Case"]
[null,null,null,null,5,-0.3,385,6.5378429107771696E-2,4.6934250065264083E-2,14.355797136438156,4850.0708698144635,0.44991626061749446,0.62650394982870061,"Down Case"]
[null,null,null,null,6,-0.2,440,0.10562942343197457,5.4835450619266091E-2,9.8600036568775096,12874.349939411146,0.70840769780623847,0.9569178333609869,"Down Case"]
[null,null,null,null,7,-0.1,495,0.13399709857349063,6.0538412128540831E-2,7.4233965541321343,21105.422965617941,0.99767234486354783,1.3175044182900848,"Down Case"]
[null,null,null,null,8,0,550,0.14238530398645821,6.3032295496415536E-2,5.6615397479870841,25545.100532365133,1.2108991156078086,1.5504623415497192,"Base Case"]
[null,null,null,null,9,0.1,605,0.14894655722459071,6.5045409829812328E-2,4.5631776473418997,29571.091562946458,1.3483106766632202,1.7255285740823938,"Up Case"]
[null,null,null,null,10,0.2,660,0.15477462619827076,6.6868802452528797E-2,3.8110932624324914,33597.082592823863,1.4857222377186319,1.9005948066494776,"Up Case"]
[null,null,null,null,11,0.3,715,0.15963643287067297,6.8412864657879213E-2,3.2768447685648079,37315.106026431691,1.6126225212770966,2.0622693732357922,"Up Case"]
[null,null,null,null,12,0.4,770,0.16367285232096696,6.9709326162649132E-2,2.9108668146318855,40673.470401887695,1.7272472401136001,2.2083045218974435,"Up Case"]
[null,null,null,null,13,0.5,825,0.16605903392995036,7.048152500750593E-2,2.7046119897750009,42782.804198845974,1.7992411533432315,2.3000268128031327,"Up Case"]
[null,null,null,null,14,0.6,880,0.16760283976090262,7.098329368463685E-2,2.5839008471613236,44198.981948952714,1.8475768780674424,2.3616078997905818,"Up Case"]
[null,null,null,null,15,0.7,935,0.16910300474620299,7.1472456807490481E-2,2.4750215030836435,45615.1597009588,1.8959126035084646,2.4231889867575442,"Up Case"]
[]
[]
[]
[null,null,"Augmentation du prix de l'électricité","Electricity Price Escalation"]
[null,null,"Données d’entrée","Input Table"]
[null,null,"Sélection du scénario","Scenario Selection",null,"Choice",8,null,1,{"$f":"I83+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,"Cas","Case",null,null,{"$f":"OFFSET(H84,0,$G$83,1,1)","v":"Base Case"},null,"Down Case","Down Case","Down Case","Down Case","Down Case","Down Case","Down Case","Base Case","Up Case","Up Case","Up Case","Up Case","Up Case","Up Case","Up Case"]
[null,null,"Évolution des prix","Price Escalation",null,"%",{"$f":"OFFSET(H85,0,$G$83,1,1)","v":0.05},null,-0.02,-0.01,0,0.01,0.02,0.03,0.04,0.05,0.06,7.0000000000000007E-2,0.08,0.09,0.1,0.11,0.12]
[]
[]
[null,null,"Résultats","Output Table"]
[null,null,null,null,null,"Évolution des prix","TRI des capitaux propres","TRI du projet","Amortisse-ment","Valeur actualisée nette","Ratio de couverture du service de la dette","Ratio de couverture la durée du prêt","Scénario"]
[null,null,null,null,null,{"$f":"G85","v":0.05},{"$f":"IF(OR(Equity!$F$31<0.001,Equity!$F$31>1,ISERROR(Equity!$F$31)=TRUE),#N/A,Equity!$F$31)","v":0.31237738728523268},{"$f":"IF(OR(Cashflows!$I$59<0.001,Cashflows!$I$59>1,ISERROR(Cashflows!$I$59)),#N/A,Cashflows!$I$59)","v":6.3032295496415536E-2},{"$f":"IF(ISERROR(Equity!$F$48)=TRUE,#N/A,Equity!$F$48)","v":5.6615397479870841},{"$f":"IF(ISERROR(Equity!$F$34)=TRUE,#N/A,Equity!$F$34)","v":25545.100532365133},{"$f":"IF(ISERROR(Financement!$F$47)=TRUE,#N/A,Financement!$F$47)","v":1.2108991156078086},{"$f":"IF(ISERROR(Financement!$H$60)=TRUE,#N/A,Financement!$H$60)","v":1.5504623415497192},{"$f":"G84","v":"Base Case"}]
[null,null,null,null,1,-0.02,0.26392564177513123,5.4603067555066387E-2,5.8156349227382744,12589.553779269936,1.2108991156078086,1.4971035491937452,"Down Case"]
[null,null,null,null,{"$f":"E91+1","v":2},-0.01,0.27110720276832578,5.5715693947555378E-2,5.7893676851660043,13992.401964720575,1.2108991156078086,1.5045787168641742,"Down Case"]
[null,null,null,null,{"$f":"E92+1","v":3},0,0.2781865775585175,5.6859427287722308E-2,5.7647395163649158,15521.774175111692,1.2108991156078086,1.5121030568798643,"Down Case"]
[null,null,null,null,4,0.01,0.28517432808876042,5.8034008437829243E-2,5.7416016418829914,17190.062529653547,1.2108991156078086,1.5196765692408141,"Down Case"]
[null,null,null,null,5,0.02,0.29207966923713691,5.9239080949786471E-2,5.7198227645418429,19010.871282138221,1.2108991156078086,1.5272992537473136,"Down Case"]
[null,null,null,null,6,0.03,0.29891067147254946,6.0474194162988493E-2,5.6992865681152516,20999.130418541368,1.2108991156078086,1.5349711107018378,"Down Case"]
[null,null,null,null,7,0.04,0.30567447543144222,6.173880745390159E-2,5.6798896443547733,23171.219218948794,1.2108991156078086,1.5426921400016216,"Down Case"]
[null,null,null,null,8,0.05,0.31237738728523268,6.3032295496415536E-2,5.6615397479870841,25545.100532365133,1.2108991156078086,1.5504623415497192,"Base Case"]
[null,null,null,null,9,0.06,0.31902503371238722,6.4353954423391091E-2,5.6441543306471988,28140.466652747113,1.2108991156078086,1.5582817154430766,"Up Case"]
[null,null,null,null,10,7.0000000000000007E-2,0.3256224334239961,6.5703008725244372E-2,5.6276592999495225,30978.89768791747,1.2108991156078086,1.5661502615789309,"Up Case"]
[null,null,null,null,11,0.08,0.33217408061027531,6.7078618728517725E-2,5.6119879613842967,34084.033406677154,1.2108991156078086,1.5740679800658621,"Up Case"]
[null,null,null,null,12,0.09,0.33868402838706979,6.8479888489831442E-2,5.5970801208952485,37481.759617310454,1.2108991156078086,1.5820348708980543,"Up Case"]
[null,null,null,null,13,0.1,0.34515591263771062,6.9905873928321371E-2,5.5828813095857948,41200.410171819225,1.2108991156078086,1.5900509340755062,"Up Case"]
[null,null,null,null,14,0.11,0.35159302353858946,7.1355591052410849E-2,5.5693421198985309,45270.985827921817,1.2108991156078086,1.5981161693985075,"Up Case"]
[null,null,null,null,15,0.12,0.35799836516380323,7.2828024117118417E-2,5.5564176291041649,49727.391211018105,1.2108991156078086,1.6062305772664807,"Up Case"]
[]
[]
[null,null,"Montant de la dette","Debt Amount"]
[null,null,"Données d’entrée","Input Table"]
[null,null,"Sélection du scénario","Scenario Selection",null,"Choice",8,null,1,{"$f":"I110+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,"Cas","Case",null,null,{"$f":"OFFSET(H111,0,$G$110,1,1)","v":"Base Case"},null,"Down Case","Down Case","Down Case","Down Case","Down Case","Down Case","Down Case","Base Case","Up Case","Up Case","Up Case","Up Case","Up Case","Up Case","Up Case"]
[null,null,"% de changement","% Change",null,"%",{"$f":"OFFSET(H112,0,$G$110,1,1)","v":0},null,-0.7,-0.6,-0.5,-0.4,-0.3,-0.2,-0.1,0,0.1,0.2,0.3,0.4,0.5,0.6,0.7]
[]
[null,null,"Résultats","Output Table",null,"Montant de la dette","TRI des capitaux propres","TRI du projet","Amortisse-ment","Valeur actualisée nette","Coût moyen actualisé de l'énergie","Ratio de couverture du service de la dette","Ratio de couverture la durée du prêt","Scénario"]
[null,null,null,null,null,{"$f":"SUM(Inputs!G99:G99)","v":6860},{"$f":"IF(OR(Equity!$F$32<0.001,Equity!$F$32>1,ISERROR(Equity!$F$32)=TRUE),#N/A,Equity!$F$32)","v":0.14238530398645821},{"$f":"IF(OR(Cashflows!$I$59<0.001,Cashflows!$I$59>1,ISERROR(Cashflows!$I$59)),#N/A,Cashflows!$I$59)","v":6.3032295496415536E-2},{"$f":"IF(Equity!$F$48<=0,#N/A,IF(ISERROR(Equity!F48),#N/A,Equity!$F$48))","v":5.6615397479870841},{"$f":"IF(ISERROR(Equity!$F$34)=TRUE,#N/A,Equity!$F$34)","v":25545.100532365133},{"$f":"IF(ISERROR(Cashflows!$I$71)=TRUE,#N/A,Cashflows!$I$71)","v":0.27104029729353635},{"$f":"IF(ISERROR(Financement!$F$47)=TRUE,#N/A,Financement!$F$47)","v":1.2108991156078086},{"$f":"IF(ISERROR(Financement!$H$60)=TRUE,#N/A,Financement!$H$60)","v":1.5504623415497192},{"$f":"G111","v":"Base Case"}]
[null,null,null,null,1,2058.0000000000005,0.10491517769767689,6.3215260124411143E-2,5.9963967898810351,26053.274244126424,0.25518547642615802,4.0363303853593617,5.1682078051657303,"Down Case"]
[null,null,null,null,{"$f":"E116+1","v":2},2744,0.10821054582677037,6.3189012177719883E-2,5.9709809161799692,25980.67799233094,0.25741413140985853,3.0272477890195222,3.8761558538742977,"Down Case"]
[null,null,null,null,{"$f":"E117+1","v":3},3430,0.11192914032234524,6.316280111557071E-2,5.9412578064263659,25908.081757094802,0.25965513373355886,2.4217982312156172,3.1009246830994384,"Down Case"]
[null,null,null,null,4,4116,0.11617162181561369,6.313662683535215E-2,5.9060311865024619,25835.485512363099,0.26190833847831535,2.0181651926796809,2.5841039025828652,"Down Case"]
[null,null,null,null,5,4802,0.12107748002812668,6.3110489234878386E-2,5.8636165566002632,25762.889259577136,0.2641736011033019,1.7298558794397265,2.2149462022138846,"Down Case"]
[null,null,null,null,6,5488,0.12684764585945607,6.308438821238771E-2,5.8115638633551105,25690.293026807885,0.26645077747952417,1.5136238945097611,1.9380779269371489,"Down Case"]
[null,null,null,null,7,6174,0.13378628843333495,6.3058323666540517E-2,5.7461668921043145,25617.696777096833,0.26873972393420359,1.3454434617864541,1.7227359350552434,"Down Case"]
[null,null,null,null,8,6860,0.14238530398645821,6.3032295496415536E-2,5.6615397479870841,25545.100532365133,0.27104029729353635,1.2108991156078086,1.5504623415497192,"Base Case"]
[null,null,null,null,9,7546.0000000000009,0.15351729583999951,6.3006303601509828E-2,5.5477383473399211,25472.504279579171,0.27335235492384524,1.1008173778252806,1.4095112195906536,"Up Case"]
[null,null,null,null,10,8232,0.1689628300194681,6.2980347881734122E-2,5.386534428636554,25399.908062249298,0.27567575477115008,1.0090825963398404,1.2920519512914326,"Up Case"]
[null,null,null,null,11,8918,0.18849483417268664,6.295442823741193E-2,5.1405197355669987,25327.311809463336,0.27801035539917301,0.93146085815985291,1.1926633396536301,"Up Case"]
[null,null,null,null,12,9604,0.21544567746160914,6.2928544569277323E-2,4.633649975788785,25254.715564731636,0.28035601602580568,0.86492793971986326,1.1074731011069423,"Up Case"]
[null,null,null,null,13,10290,0.23725286981727711,6.2910906718512516E-2,{"$error":"#N/A"},25211.723514938472,0.2816790921076528,0.83200330443140325,1.065315660849508,"Up Case"]
[null,null,null,null,14,10976,0.23693012139453717,6.28965674201587E-2,{"$error":"#N/A"},25203.652641719145,0.28178915922741116,0.83138257891967904,1.0645208700052808,"Up Case"]
[null,null,null,null,15,11662,0.23660924875589906,6.2882239139883112E-2,{"$error":"#N/A"},25195.581758335105,0.28189922634716957,0.83076277891610018,1.0637272642024067,"Up Case"]

{"sheet":"Inputs","index":3,"n_rows":131,"n_cols":16384,"rows_kept":131,"cut":false,"hidden":false,"merged":[]}
[null,null,"Assumptions","Hypothèses"]
[null,null,null,{"$f":"Name_Project","v":"Tunisie Basse Tension"}]
[]
[]
[null,null,"Timing","Délais"]
[null,null,"Start","Départ"]
[null,null,"Model Start Date","Date de début de la modélisation","Date",null,"2015-01-01"]
[]
[null,null,"Construction","Construction"]
[null,null,"Start","Début","Date",null,{"$f":"Model_Start","v":"2015-01-01"}]
[null,null,null,"Durée","Mois",null,3]
[null,null,"End","Fin","Date",null,{"$f":"EOMONTH(G10,G11-1)","v":"2015-03-31"}]
[]
[null,null,"Operations","Exploitation"]
[null,null,"Start","Début","Date",null,{"$f":"G12+1","v":"2015-04-01"}]
[null,null,"Base Case Duration ","Durée de l'hypothèse de référence","Ans",null,20]
[null,null,"End","Fin","Date",null,{"$f":"EOMONTH(G15,G16*Months_Yr-1)","v":"2035-03-31"}]
[]
[null,null,"Construction","Construction"]
[null,null,"System Cost","Coût de l'installation"]
[null,null,"Turnkey System Cost","Coût de l'installation","DT",null,14000]
[null,null,null,"Subvention appliquée","DT",null,4200]
[null,null,null,"Coût de l'installation appliqué","DT",{"$f":"Scénario!G34","v":0},{"$f":"(1+F23)*(G21-G22)","v":9800}]
[]
[null,null,"Payment Profile","Liste des dépenses"]
[null,null,"Construction Month","Mois de construction","DT",null,"Total",1,{"$f":"H26+1","v":2},{"$f":"I26+1","v":3},{"$f":"J26+1","v":4},{"$f":"K26+1","v":5},{"$f":"L26+1","v":6}]
[null,null,"Relative Costs","Coûts relatifs","DT",null,{"$f":"SUM(H27:M27)","v":1},0.8,0,0.2,0,0,0]
[]
[]
[null,null,"Operations","Exploitation"]
[null,null,"Generation","Production"]
[null,null,"System Size","Taille de l'installation","kWp",null,4]
[]
[null,null,"Degradation","Dégradation des performances","% p.a.",null,7.0000000000000001E-3]
[null,null,"Overall Efficiency","Rendement global","x",null,1]
[]
[null,null,"Yield","Rendement","kWh/qm/a",null,1882]
[null,null,"Performance Ratio","Ratio de performance","x",null,0.85]
[null,null,"Specific Yield","Rendement spécifique","kWh/kWp/a",null,{"$f":"G37*G38","v":1599.7}]
[null,null,"Applied Yield","Rendement appliqué","kWh/kWp/a",{"$f":"Scénario!G9","v":0},{"$f":"ROUND(G39*(1+F40),0)","v":1600}]
[]
[null,null,"Electricity Savings","Economies d'électricité"]
[null,null,"Consumption without PV","Consommation sans PV"]
[null,null,"Monthly Consumption","Consommation mensuelle","kWh",null,550]
[null,null,"Applied Consumption","Consommation appliquée","kWh",{"$f":"Scénario!G59","v":0},{"$f":"G44*(1+F45)","v":550}]
[null,null,"Average Monthly Generation","Production mensuelle",null,null,{"$f":"Expl!I23/G16/12","v":489.62920661003483}]
[]
[null,null,"Distribution among price ranges","Répartition par tranche de prix",null,null,"Tranche de Prix"]
[null,null,"Lower Limit","Limite inférieure","kWh",null,0,200,300,500,null,0,0]
[null,null,"Upper Limit","Limite supérieure","kWh",null,{"$f":"IF(AND(G49=MAX($G$49:$M$49),MAX($G$49:$M$49)<$G$45),$G$45,H49)","v":200},300,500,550,0,0,0]
[null,null,"Distribution of Consumption","Répartition de la consommation","kWh",null,{"$f":"IF($G$45<=G49,0,IF($G$45>=G50,G50-G49,$G$45-G49))","v":200},100,200,50,0,0,0]
[null,null,"Distribution of PV generation","Répartition de la production élec.","kWh",{"$f":"SUM(G52:M52)","v":489.62920661003483},{"$f":"IF(($G$46-SUM(H51:$M$51))>G51,G51,IF($G$46-SUM(H51:$M$51)>0,$G$46-SUM(H51:$M$51),0))","v":139.62920661003483},{"$f":"IF(($G$46-SUM(I51:$M$51))>H51,H51,IF($G$46-SUM(I51:$M$51)>0,$G$46-SUM(I51:$M$51),0))","v":100},{"$f":"IF(($G$46-SUM(J51:$M$51))>I51,I51,IF($G$46-SUM(J51:$M$51)>0,$G$46-SUM(J51:$M$51),0))","v":200},{"$f":"IF(($G$46-SUM(K51:$M$51))>J51,J51,IF($G$46-SUM(K51:$M$51)>0,$G$46-SUM(K51:$M$51),0))","v":50},{"$f":"IF(($G$46-SUM(L51:$M$51))>K51,K51,IF($G$46-SUM(L51:$M$51)>0,$G$46-SUM(L51:$M$51),0))","v":0},{"$f":"IF(($G$46-SUM(M51:$M$51))>L51,L51,IF($G$46-SUM(M51:$M$51)>0,$G$46-SUM(M51:$M$51),0))","v":0},{"$f":"IF(($G$46-SUM($M51:N$51))>M51,M51,IF($G$46-SUM($M51:N$51)>0,$G$46-SUM($M51:N$51),0))","v":0}]
[]
[null,null,"Average Price Calculation","Calcul du tarif moyen",null,null,"Tarifs"]
[null,null,"Residential LV Tariff","Résidentiel","DT/kWh",null,0.151,0.184,0.28000000000000003,0.35,null,0,0]
[null,null,"Commercial LV Tariff","Commercial","DT/kWh",null,0.151,0.184,0.25,0.29499999999999998,null,0,0]
[null,null,"Selected Tariff","Tarif sélectionné","DT/kWh","Résidentiel",{"$f":"IF($F$57=$D$55,G55,G56)","v":0.151},{"$f":"IF($F$57=$D$55,H55,H56)","v":0.184},0.28000000000000003,0.35,0,0,0]
[null,null,"Average Electricity Price","Tarif d'électricité","DT/kWh",null,{"$f":"SUMPRODUCT(G57:M57,G52:M52)/G46","v":0.23075422926741659}]
[]
[null,null,"Price Forecast","Projections de prix",null,null,{"$f":"YEAR(Ops_Start)","v":2015},{"$f":"G60+1","v":2016},{"$f":"H60+1","v":2017},{"$f":"I60+1","v":2018},{"$f":"J60+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
[null,null,"Price Escalation","Augmentation du prix","%",null,0.1,0.1,0.1,0.1,0.1,{"$f":"Scénario!G85","v":0.05}]
[null,null,"Escalated Price","Prix avec augmentation","DT/kWh",null,{"$f":"G58*(1+G61)","v":0.25382965219415826},{"$f":"IF(H61=\"\",G62*(1+$L$61),G62*(1+H61))","v":0.27921261741357412},{"$f":"IF(I61=\"\",H62*(1+$L$61),H62*(1+I61))","v":0.30713387915493157},0.33784726707042473,0.37163199377746725,0.3902135934663406,0.40972427313965765,0.43021048679664053,0.45172101113647256,0.47430706169329623,0.49802241477796105,0.52292353551685911,0.54906971229270207,0.57652319790733719,0.60534935780270405,0.63561682569283928,0.66739766697748126,0.7007675503263554,0.73580592784267318,0.77259622423480689,0.81122603544654726,0.85178733721887467,0.8943767040798184,0.9390955392838094,0.98605031624799988,1.0353528320604,1.0871204736634199,1.141476497346591]
[null,null,"VAT","TVA","%",0.12,{"$f":"G62*$F$63","v":3.0459558263298991E-2},{"$f":"H62*$F$63","v":3.3505514089628895E-2},3.6856065498591786E-2,4.0541672048450966E-2,4.459583925329607E-2,4.6825631215960874E-2,4.9166912776758914E-2,5.1625258415596863E-2,5.4206521336376705E-2,5.6916847403195546E-2,5.9762689773355325E-2,6.2750824262023094E-2,6.588836547512425E-2,6.9182783748880455E-2,7.2641922936324488E-2,7.6274019083140715E-2,8.0087720037297749E-2,8.4092106039162645E-2,8.8296711341120784E-2,9.2711546908176817E-2,9.7347124253585673E-2,0.10221448046626495,0.1073252044895782,0.11269146471405712,0.11832603794975999,0.12424233984724799,0.13045445683961038,0.1369771796815909]
[null,null,"Municipality Surcharge","Surtaxe Municipale","DT/kWh",5.0000000000000001E-3,{"$f":"$F$64","v":5.0000000000000001E-3},{"$f":"$F$64","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-3,5.0000000000000001E-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-3,5.0000000000000001E-3,null,"Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge","Plus Municipality Surcharge"]
[null,null,"Applied Electricity Price","Prix de l'électricité appliqué","DT/kWh",null,{"$f":"SUM(G62:G64)","v":0.28928921045745726},{"$f":"SUM(H62:H64)","v":0.31771813150320299},0.34898994465352334,0.38338893911887573,0.42122783303076333,0.4420392246823015,0.46389118591641654,0.48683574521223738,0.51092753247284928,0.53622390909649176,0.56278510455131636,0.59067435977888216,0.6199580777678263,0.65070598165621762,0.68299128073902848,0.71689084477597997,0.75248538701477907,0.78985965636551803,0.82910263918379401,0.87030777114298374,0.91357315970013298,0.95900181768513959,1.0067019085693965,1.0567870039978664,1.1093763541977597,1.1645951719076479,1.2225749305030302,1.2834536770281817]
[]
[null,null,"OpEx","Coûts d’exploitation"]
[null,null,"O&M","Exploitation & Maintenance"]
[null,null,"Fixed Operation Costs","Coûts fixes d'exploitation","%",null,1.4999999999999999E-2]
[null,null,"Fixed Operation Costs","Coûts fixes d'exploitation","DT/p.a.",null,{"$f":"G69*G23","v":147}]
[]
[null,null,"Cost Categories","Catégories de coûts"]
[null,null,"Absolute Costs","Coûts fixes"]
[null,null,"Fixed Operation","Opération fixe","DT p.a.",null,{"$f":"G70","v":147}]
[null,null,"Insurance","Assurance","DT p.a.",null,150]
[null,null,"Spare","Autre","DT p.a.",null,0]
[null,null,"Spare","Autre","DT p.a.",null,0]
[null,null,"Spare","Autre","DT p.a.",null,0]
[null,null,null,"Sommaire","DT p.a.",null,{"$f":"SUM(G74:G78)","v":297}]
[]
[null,null,"Variable Costs","Coûts variables"]
[null,null,"Land Lease","Bail Foncier","DT/kWh",null,0]
[null,null,"Spare","Autre","DT/kWh",null,0]
[null,null,"Spare","Autre","DT/kWh",null,0]
[null,null,"Spare","Autre","DT/kWh",null,0]
[null,null,null,"Sommaire","DT/kWh",null,{"$f":"SUM(G82:G85)","v":0}]
[]
[null,null,"Ongoing CapEx","Dépenses en immobilisations permanentes (valeure nominale)"]
[null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,"Spare","Autre","DT",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Spare","Autre","DT",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Spare","Autre","DT",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Funding","Financement"]
[null,null,"Senior Debt","Dette de premier rang"]
[null,null,"Fixed Debt Limit","Limite","DT",null,6500]
[null,null,"Debt Gearing Base Case","Ratio","%",null,0.7]
[null,null,"Selection","Sélection",null,"Ratio",{"$f":"IF(F98=D97,G97,G96)","v":0.7}]
[null,null,"Applied Debt Limit","Limite d'endettement appliquée",null,{"$f":"Scénario!G112","v":0},{"$f":"(1+F99)*IF(G98=G97,G23*G98,G96)","v":6860}]
[]
[null,null,"Period","Période",null,null,"Cons",1,2,3,4]
[null,null,"Margin","Marge","% p.a.",null,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2,1.2500000000000001E-2]
[]
[null,null,"Financing Fees","Frais de financement"]
[null,null,"Upfront Fee","Commission initiale","% Facility",null,0.01,{"$f":"G99*G105","v":68.600000000000009}]
[null,null,"Commitment Fee","Commission d'engagement","% Margin",null,0.25]
[null,null,"Commitment Fee","Commission d'engagement","% p.a.",null,{"$f":"G102*G106","v":3.1250000000000002E-3}]
[]
[null,null,"Repayment Terms","Modalités de remboursement",null,null,null,null,"From","To"]
[null,null,"Tenor","Durée du crédit","An(s)",null,7,null,{"$f":"G15","v":"2015-04-01"},{"$f":"EOMONTH(I110,G110*Months_Yr-1)","v":"2022-03-31"}]
[null,null,"Grace Period","Délai de grâce","An(s)",null,1,null,{"$f":"I110","v":"2015-04-01"},{"$f":"EOMONTH(I111,G111*Months_Yr-1)","v":"2016-03-31"}]
[]
[null,null,"Equity","Capitaux propres"]
[null,null,"Equity","Capitaux propres"]
[null,null,"Initial Equity","Capital initial","DT",null,{"$f":"IF(G99>Cons!I21,0,Cons!I21-G99)","v":2940}]
[null,null,"Additional Equity","Capitaux propres supplémentaires","DT",null,{"$f":"ROUND(-Cons!I33,6)","v":119.694185}]
[null,null,"Total","Total","DT",null,{"$f":"SUM(G115:G116)","v":3059.6941849999998}]
[]
[null,null,"WACC","Coût moyen pondéré du capital"]
[null,null,"Target Equity IRR","Taux d'actualisation","%",null,0.04]
[null,null,"Debt All-in Rate","Taux global de la dette","%",null,{"$f":"AVERAGE(G127:J127)+AVERAGE(G102:K102)","v":0.06}]
[null,null,"WACC nominal","Coût moyen pondéré du capital","%",null,{"$f":"(G99/(G99+G117))*G121+(G117/(G99+G117))*G120","v":5.3831071547292858E-2}]
[]
[null,null,"Macroeconomics","Elements macroéconomiques"]
[null,null,"Interest Rate","Taux d'intérêt"]
[null,null,"Calendar Year","Année civile",null,null,{"$f":"YEAR(Model_Start)","v":2015},{"$f":"G126+1","v":2016},{"$f":"H126+1","v":2017},{"$f":"I126+1","v":2018}]
[null,null,"Base Rate","Taux de référence","% p.a.",null,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2,4.7500000000000001E-2]
[]
[null,null,"Cost Escalation","Inflation"]
[null,null,"Calendar Year","Année civile",null,null,{"$f":"YEAR(Model_Start)","v":2015},{"$f":"G130+1","v":2016},{"$f":"H130+1","v":2017},{"$f":"I130+1","v":2018}]
[null,null,"Escalation Rate","Taux d'augmentation","% p.a.",null,0.04,0.04,0.04,0.04]

{"sheet":"Cashflows","index":4,"n_rows":72,"n_cols":65,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[null,null,"Financial Statements","États financiers"]
[null,null,null,{"$f":"Name_Project","v":"Tunisie Basse Tension"}]
[]
[null,null,"Period Start","Date de début de la période",null,null,null,null,null,{"$f":"Délais!J4","v":"2015-01-01"},{"$f":"Délais!K4","v":"2015-02-01"},{"$f":"Délais!L4","v":"2015-03-01"},{"$f":"Délais!M4","v":"2015-04-01"},{"$f":"Délais!N4","v":"2016-01-01"},{"$f":"Délais!O4","v":"2017-01-01"},{"$f":"Délais!P4","v":"2018-01-01"},{"$f":"Délais!Q4","v":"2019-01-01"},{"$f":"Délais!R4","v":"2020-01-01"},{"$f":"Délais!S4","v":"2021-01-01"},{"$f":"Délais!T4","v":"2022-01-01"},{"$f":"Délais!U4","v":"2023-01-01"},{"$f":"Délais!V4","v":"2024-01-01"},{"$f":"Délais!W4","v":"2025-01-01"},{"$f":"Délais!X4","v":"2026-01-01"},{"$f":"Délais!Y4","v":"2027-01-01"},{"$f":"Délais!Z4","v":"2028-01-01"},{"$f":"Délais!AA4","v":"2029-01-01"},{"$f":"Délais!AB4","v":"2030-01-01"},{"$f":"Délais!AC4","v":"2031-01-01"},{"$f":"Délais!AD4","v":"2032-01-01"},{"$f":"Délais!AE4","v":"2033-01-01"},{"$f":"Délais!AF4","v":"2034-01-01"},{"$f":"Délais!AG4","v":"2035-01-01"},{"$f":"Délais!AH4","v":"2036-01-01"},{"$f":"Délais!AI4","v":"2037-01-01"},{"$f":"Délais!AJ4","v":"2038-01-01"},{"$f":"Délais!AK4","v":"2039-01-01"},{"$f":"Délais!AL4","v":"2040-01-01"},{"$f":"Délais!AM4","v":"2041-01-01"},{"$f":"Délais!AN4","v":"2042-01-01"},{"$f":"Délais!AO4","v":"2043-01-01"},{"$f":"Délais!AP4","v":"2044-01-01"},{"$f":"Délais!AQ4","v":"2045-01-01"},{"$f":"Délais!AR4","v":"2046-01-01"},{"$f":"Délais!AS4","v":"2047-01-01"},{"$f":"Délais!AT4","v":"2048-01-01"},{"$f":"Délais!AU4","v":"2049-01-01"},{"$f":"Délais!AV4","v":"2050-01-01"},{"$f":"Délais!AW4","v":"2051-01-01"},{"$f":"Délais!AX4","v":"2052-01-01"},{"$f":"Délais!AY4","v":"2053-01-01"},{"$f":"Délais!AZ4","v":"2054-01-01"},{"$f":"Délais!BA4","v":"2055-01-01"},{"$f":"Délais!BB4","v":"2056-01-01"},{"$f":"Délais!BC4","v":"2057-01-01"},{"$f":"Délais!BD4","v":"2058-01-01"},{"$f":"Délais!BE4","v":"2059-01-01"},{"$f":"Délais!BF4","v":"2060-01-01"},{"$f":"Délais!BG4","v":"2061-01-01"},{"$f":"Délais!BH4","v":"2062-01-01"},{"$f":"Délais!BI4","v":"2063-01-01"},{"$f":"Délais!BJ4","v":"2064-01-01"},{"$f":"Délais!BK4","v":"2065-01-01"},{"$f":"Délais!BL4","v":"2066-01-01"},{"$f":"Délais!BM4","v":"2067-01-01"}]
[null,null,"Period End","Date de fin de la période",null,null,null,null,{"$f":"Délais!I5","v":"2015-01-01"},{"$f":"Délais!J5","v":"2015-01-31"},{"$f":"Délais!K5","v":"2015-02-28"},{"$f":"Délais!L5","v":"2015-03-31"},{"$f":"Délais!M5","v":"2015-12-31"},{"$f":"Délais!N5","v":"2016-12-31"},{"$f":"Délais!O5","v":"2017-12-31"},{"$f":"Délais!P5","v":"2018-12-31"},{"$f":"Délais!Q5","v":"2019-12-31"},{"$f":"Délais!R5","v":"2020-12-31"},{"$f":"Délais!S5","v":"2021-12-31"},{"$f":"Délais!T5","v":"2022-12-31"},{"$f":"Délais!U5","v":"2023-12-31"},{"$f":"Délais!V5","v":"2024-12-31"},{"$f":"Délais!W5","v":"2025-12-31"},{"$f":"Délais!X5","v":"2026-12-31"},{"$f":"Délais!Y5","v":"2027-12-31"},{"$f":"Délais!Z5","v":"2028-12-31"},{"$f":"Délais!AA5","v":"2029-12-31"},{"$f":"Délais!AB5","v":"2030-12-31"},{"$f":"Délais!AC5","v":"2031-12-31"},{"$f":"Délais!AD5","v":"2032-12-31"},{"$f":"Délais!AE5","v":"2033-12-31"},{"$f":"Délais!AF5","v":"2034-12-31"},{"$f":"Délais!AG5","v":"2035-12-31"},{"$f":"Délais!AH5","v":"2036-12-31"},{"$f":"Délais!AI5","v":"2037-12-31"},{"$f":"Délais!AJ5","v":"2038-12-31"},{"$f":"Délais!AK5","v":"2039-12-31"},{"$f":"Délais!AL5","v":"2040-12-31"},{"$f":"Délais!AM5","v":"2041-12-31"},{"$f":"Délais!AN5","v":"2042-12-31"},{"$f":"Délais!AO5","v":"2043-12-31"},{"$f":"Délais!AP5","v":"2044-12-31"},{"$f":"Délais!AQ5","v":"2045-12-31"},{"$f":"Délais!AR5","v":"2046-12-31"},{"$f":"Délais!AS5","v":"2047-12-31"},{"$f":"Délais!AT5","v":"2048-12-31"},{"$f":"Délais!AU5","v":"2049-12-31"},{"$f":"Délais!AV5","v":"2050-12-31"},{"$f":"Délais!AW5","v":"2051-12-31"},{"$f":"Délais!AX5","v":"2052-12-31"},{"$f":"Délais!AY5","v":"2053-12-31"},{"$f":"Délais!AZ5","v":"2054-12-31"},{"$f":"Délais!BA5","v":"2055-12-31"},{"$f":"Délais!BB5","v":"2056-12-31"},{"$f":"Délais!BC5","v":"2057-12-31"},{"$f":"Délais!BD5","v":"2058-12-31"},{"$f":"Délais!BE5","v":"2059-12-31"},{"$f":"Délais!BF5","v":"2060-12-31"},{"$f":"Délais!BG5","v":"2061-12-31"},{"$f":"Délais!BH5","v":"2062-12-31"},{"$f":"Délais!BI5","v":"2063-12-31"},{"$f":"Délais!BJ5","v":"2064-12-31"},{"$f":"Délais!BK5","v":"2065-12-31"},{"$f":"Délais!BL5","v":"2066-12-31"},{"$f":"Délais!BM5","v":"2067-12-31"}]
[null,null,"Construction ","Construction ",null,null,null,null,null,{"$f":"Délais!J6","v":1},{"$f":"Délais!K6","v":1},{"$f":"Délais!L6","v":1},{"$f":"Délais!M6","v":0},{"$f":"Délais!N6","v":0},{"$f":"Délais!O6","v":0},{"$f":"Délais!P6","v":0},{"$f":"Délais!Q6","v":0},{"$f":"Délais!R6","v":0},{"$f":"Délais!S6","v":0},{"$f":"Délais!T6","v":0},{"$f":"Délais!U6","v":0},{"$f":"Délais!V6","v":0},{"$f":"Délais!W6","v":0},{"$f":"Délais!X6","v":0},{"$f":"Délais!Y6","v":0},{"$f":"Délais!Z6","v":0},{"$f":"Délais!AA6","v":0},{"$f":"Délais!AB6","v":0},{"$f":"Délais!AC6","v":0},{"$f":"Délais!AD6","v":0},{"$f":"Délais!AE6","v":0},{"$f":"Délais!AF6","v":0},{"$f":"Délais!AG6","v":0},{"$f":"Délais!AH6","v":0},{"$f":"Délais!AI6","v":0},{"$f":"Délais!AJ6","v":0},{"$f":"Délais!AK6","v":0},{"$f":"Délais!AL6","v":0},{"$f":"Délais!AM6","v":0},{"$f":"Délais!AN6","v":0},{"$f":"Délais!AO6","v":0},{"$f":"Délais!AP6","v":0},{"$f":"Délais!AQ6","v":0},{"$f":"Délais!AR6","v":0},{"$f":"Délais!AS6","v":0},{"$f":"Délais!AT6","v":0},{"$f":"Délais!AU6","v":0},{"$f":"Délais!AV6","v":0},{"$f":"Délais!AW6","v":0},{"$f":"Délais!AX6","v":0},{"$f":"Délais!AY6","v":0},{"$f":"Délais!AZ6","v":0},{"$f":"Délais!BA6","v":0},{"$f":"Délais!BB6","v":0},{"$f":"Délais!BC6","v":0},{"$f":"Délais!BD6","v":0},{"$f":"Délais!BE6","v":0},{"$f":"Délais!BF6","v":0},{"$f":"Délais!BG6","v":0},{"$f":"Délais!BH6","v":0},{"$f":"Délais!BI6","v":0},{"$f":"Délais!BJ6","v":0},{"$f":"Délais!BK6","v":0},{"$f":"Délais!BL6","v":0},{"$f":"Délais!BM6","v":0}]
[null,null,"Operations","Exploitation",null,null,null,null,null,{"$f":"Délais!J7","v":0},{"$f":"Délais!K7","v":0},{"$f":"Délais!L7","v":0},{"$f":"Délais!M7","v":1},{"$f":"Délais!N7","v":1},{"$f":"Délais!O7","v":1},{"$f":"Délais!P7","v":1},{"$f":"Délais!Q7","v":1},{"$f":"Délais!R7","v":1},{"$f":"Délais!S7","v":1},{"$f":"Délais!T7","v":1},{"$f":"Délais!U7","v":1},{"$f":"Délais!V7","v":1},{"$f":"Délais!W7","v":1},{"$f":"Délais!X7","v":1},{"$f":"Délais!Y7","v":1},{"$f":"Délais!Z7","v":1},{"$f":"Délais!AA7","v":1},{"$f":"Délais!AB7","v":1},{"$f":"Délais!AC7","v":1},{"$f":"Délais!AD7","v":1},{"$f":"Délais!AE7","v":1},{"$f":"Délais!AF7","v":1},{"$f":"Délais!AG7","v":0},{"$f":"Délais!AH7","v":0},{"$f":"Délais!AI7","v":0},{"$f":"Délais!AJ7","v":0},{"$f":"Délais!AK7","v":0},{"$f":"Délais!AL7","v":0},{"$f":"Délais!AM7","v":0},{"$f":"Délais!AN7","v":0},{"$f":"Délais!AO7","v":0},{"$f":"Délais!AP7","v":0},{"$f":"Délais!AQ7","v":0},{"$f":"Délais!AR7","v":0},{"$f":"Délais!AS7","v":0},{"$f":"Délais!AT7","v":0},{"$f":"Délais!AU7","v":0},{"$f":"Délais!AV7","v":0},{"$f":"Délais!AW7","v":0},{"$f":"Délais!AX7","v":0},{"$f":"Délais!AY7","v":0},{"$f":"Délais!AZ7","v":0},{"$f":"Délais!BA7","v":0},{"$f":"Délais!BB7","v":0},{"$f":"Délais!BC7","v":0},{"$f":"Délais!BD7","v":0},{"$f":"Délais!BE7","v":0},{"$f":"Délais!BF7","v":0},{"$f":"Délais!BG7","v":0},{"$f":"Délais!BH7","v":0},{"$f":"Délais!BI7","v":0},{"$f":"Délais!BJ7","v":0},{"$f":"Délais!BK7","v":0},{"$f":"Délais!BL7","v":0},{"$f":"Délais!BM7","v":0}]
[]
[null,null,"Timing","Délais"]
[null,null,"Calendar Year","Année civile","Num#",null,null,null,null,{"$f":"Délais!J10","v":2015},{"$f":"Délais!K10","v":2015},{"$f":"Délais!L10","v":2015},{"$f":"Délais!M10","v":2015},{"$f":"Délais!N10","v":2016},{"$f":"Délais!O10","v":2017},{"$f":"Délais!P10","v":2018},{"$f":"Délais!Q10","v":2019},{"$f":"Délais!R10","v":2020},{"$f":"Délais!S10","v":2021},{"$f":"Délais!T10","v":2022},{"$f":"Délais!U10","v":2023},{"$f":"Délais!V10","v":2024},{"$f":"Délais!W10","v":2025},{"$f":"Délais!X10","v":2026},{"$f":"Délais!Y10","v":2027},{"$f":"Délais!Z10","v":2028},{"$f":"Délais!AA10","v":2029},{"$f":"Délais!AB10","v":2030},{"$f":"Délais!AC10","v":2031},{"$f":"Délais!AD10","v":2032},{"$f":"Délais!AE10","v":2033},{"$f":"Délais!AF10","v":2034},{"$f":"Délais!AG10","v":2035},{"$f":"Délais!AH10","v":2036},{"$f":"Délais!AI10","v":2037},{"$f":"Délais!AJ10","v":2038},{"$f":"Délais!AK10","v":2039},{"$f":"Délais!AL10","v":2040},{"$f":"Délais!AM10","v":2041},{"$f":"Délais!AN10","v":2042},{"$f":"Délais!AO10","v":2043},{"$f":"Délais!AP10","v":2044},{"$f":"Délais!AQ10","v":2045},{"$f":"Délais!AR10","v":2046},{"$f":"Délais!AS10","v":2047},{"$f":"Délais!AT10","v":2048},{"$f":"Délais!AU10","v":2049},{"$f":"Délais!AV10","v":2050},{"$f":"Délais!AW10","v":2051},{"$f":"Délais!AX10","v":2052},{"$f":"Délais!AY10","v":2053},{"$f":"Délais!AZ10","v":2054},{"$f":"Délais!BA10","v":2055},{"$f":"Délais!BB10","v":2056},{"$f":"Délais!BC10","v":2057},{"$f":"Délais!BD10","v":2058},{"$f":"Délais!BE10","v":2059},{"$f":"Délais!BF10","v":2060},{"$f":"Délais!BG10","v":2061},{"$f":"Délais!BH10","v":2062},{"$f":"Délais!BI10","v":2063},{"$f":"Délais!BJ10","v":2064},{"$f":"Délais!BK10","v":2065},{"$f":"Délais!BL10","v":2066},{"$f":"Délais!BM10","v":2067}]
[null,null,"Days in Period","Nombre de jours de la période","Num#",null,null,null,null,{"$f":"Délais!J11","v":31},{"$f":"Délais!K11","v":28},{"$f":"Délais!L11","v":31},{"$f":"Délais!M11","v":275},{"$f":"Délais!N11","v":366},{"$f":"Délais!O11","v":365},{"$f":"Délais!P11","v":365},{"$f":"Délais!Q11","v":365},{"$f":"Délais!R11","v":366},{"$f":"Délais!S11","v":365},{"$f":"Délais!T11","v":365},{"$f":"Délais!U11","v":365},{"$f":"Délais!V11","v":366},{"$f":"Délais!W11","v":365},{"$f":"Délais!X11","v":365},{"$f":"Délais!Y11","v":365},{"$f":"Délais!Z11","v":366},{"$f":"Délais!AA11","v":365},{"$f":"Délais!AB11","v":365},{"$f":"Délais!AC11","v":365},{"$f":"Délais!AD11","v":366},{"$f":"Délais!AE11","v":365},{"$f":"Délais!AF11","v":365},{"$f":"Délais!AG11","v":365},{"$f":"Délais!AH11","v":366},{"$f":"Délais!AI11","v":365},{"$f":"Délais!AJ11","v":365},{"$f":"Délais!AK11","v":365},{"$f":"Délais!AL11","v":366},{"$f":"Délais!AM11","v":365},{"$f":"Délais!AN11","v":365},{"$f":"Délais!AO11","v":365},{"$f":"Délais!AP11","v":366},{"$f":"Délais!AQ11","v":365},{"$f":"Délais!AR11","v":365},{"$f":"Délais!AS11","v":365},{"$f":"Délais!AT11","v":366},{"$f":"Délais!AU11","v":365},{"$f":"Délais!AV11","v":365},{"$f":"Délais!AW11","v":365},{"$f":"Délais!AX11","v":366},{"$f":"Délais!AY11","v":365},{"$f":"Délais!AZ11","v":365},{"$f":"Délais!BA11","v":365},{"$f":"Délais!BB11","v":366},{"$f":"Délais!BC11","v":365},{"$f":"Délais!BD11","v":365},{"$f":"Délais!BE11","v":365},{"$f":"Délais!BF11","v":366},{"$f":"Délais!BG11","v":365},{"$f":"Délais!BH11","v":365},{"$f":"Délais!BI11","v":365},{"$f":"Délais!BJ11","v":366},{"$f":"Délais!BK11","v":365},{"$f":"Délais!BL11","v":365},{"$f":"Délais!BM11","v":365}]
[]
[null,null,"Construction Period","Période de construction","Num#",null,null,null,null,{"$f":"Délais!J13","v":1},{"$f":"Délais!K13","v":2},{"$f":"Délais!L13","v":3},{"$f":"Délais!M13","v":0},{"$f":"Délais!N13","v":0},{"$f":"Délais!O13","v":0},{"$f":"Délais!P13","v":0},{"$f":"Délais!Q13","v":0},{"$f":"Délais!R13","v":0},{"$f":"Délais!S13","v":0},{"$f":"Délais!T13","v":0},{"$f":"Délais!U13","v":0},{"$f":"Délais!V13","v":0},{"$f":"Délais!W13","v":0},{"$f":"Délais!X13","v":0},{"$f":"Délais!Y13","v":0},{"$f":"Délais!Z13","v":0},{"$f":"Délais!AA13","v":0},{"$f":"Délais!AB13","v":0},{"$f":"Délais!AC13","v":0},{"$f":"Délais!AD13","v":0},{"$f":"Délais!AE13","v":0},{"$f":"Délais!AF13","v":0},{"$f":"Délais!AG13","v":0},{"$f":"Délais!AH13","v":0},{"$f":"Délais!AI13","v":0},{"$f":"Délais!AJ13","v":0},{"$f":"Délais!AK13","v":0},{"$f":"Délais!AL13","v":0},{"$f":"Délais!AM13","v":0},{"$f":"Délais!AN13","v":0},{"$f":"Délais!AO13","v":0},{"$f":"Délais!AP13","v":0},{"$f":"Délais!AQ13","v":0},{"$f":"Délais!AR13","v":0},{"$f":"Délais!AS13","v":0},{"$f":"Délais!AT13","v":0},{"$f":"Délais!AU13","v":0},{"$f":"Délais!AV13","v":0},{"$f":"Délais!AW13","v":0},{"$f":"Délais!AX13","v":0},{"$f":"Délais!AY13","v":0},{"$f":"Délais!AZ13","v":0},{"$f":"Délais!BA13","v":0},{"$f":"Délais!BB13","v":0},{"$f":"Délais!BC13","v":0},{"$f":"Délais!BD13","v":0},{"$f":"Délais!BE13","v":0},{"$f":"Délais!BF13","v":0},{"$f":"Délais!BG13","v":0},{"$f":"Délais!BH13","v":0},{"$f":"Délais!BI13","v":0},{"$f":"Délais!BJ13","v":0},{"$f":"Délais!BK13","v":0},{"$f":"Délais!BL13","v":0},{"$f":"Délais!BM13","v":0}]
[null,null,"Operations Period","Période d'exploitation","Num#",null,null,null,null,{"$f":"Délais!J14","v":0},{"$f":"Délais!K14","v":0},{"$f":"Délais!L14","v":0},{"$f":"Délais!M14","v":1},{"$f":"Délais!N14","v":2},{"$f":"Délais!O14","v":3},{"$f":"Délais!P14","v":4},{"$f":"Délais!Q14","v":5},{"$f":"Délais!R14","v":6},{"$f":"Délais!S14","v":7},{"$f":"Délais!T14","v":8},{"$f":"Délais!U14","v":9},{"$f":"Délais!V14","v":10},{"$f":"Délais!W14","v":11},{"$f":"Délais!X14","v":12},{"$f":"Délais!Y14","v":13},{"$f":"Délais!Z14","v":14},{"$f":"Délais!AA14","v":15},{"$f":"Délais!AB14","v":16},{"$f":"Délais!AC14","v":17},{"$f":"Délais!AD14","v":18},{"$f":"Délais!AE14","v":19},{"$f":"Délais!AF14","v":20},{"$f":"Délais!AG14","v":0},{"$f":"Délais!AH14","v":0},{"$f":"Délais!AI14","v":0},{"$f":"Délais!AJ14","v":0},{"$f":"Délais!AK14","v":0},{"$f":"Délais!AL14","v":0},{"$f":"Délais!AM14","v":0},{"$f":"Délais!AN14","v":0},{"$f":"Délais!AO14","v":0},{"$f":"Délais!AP14","v":0},{"$f":"Délais!AQ14","v":0},{"$f":"Délais!AR14","v":0},{"$f":"Délais!AS14","v":0},{"$f":"Délais!AT14","v":0},{"$f":"Délais!AU14","v":0},{"$f":"Délais!AV14","v":0},{"$f":"Délais!AW14","v":0},{"$f":"Délais!AX14","v":0},{"$f":"Délais!AY14","v":0},{"$f":"Délais!AZ14","v":0},{"$f":"Délais!BA14","v":0},{"$f":"Délais!BB14","v":0},{"$f":"Délais!BC14","v":0},{"$f":"Délais!BD14","v":0},{"$f":"Délais!BE14","v":0},{"$f":"Délais!BF14","v":0},{"$f":"Délais!BG14","v":0},{"$f":"Délais!BH14","v":0},{"$f":"Délais!BI14","v":0},{"$f":"Délais!BJ14","v":0},{"$f":"Délais!BK14","v":0},{"$f":"Délais!BL14","v":0},{"$f":"Délais!BM14","v":0}]
[]
[null,null,"Cashflow Waterfall (EUR)","Cascade des flux de trésorerie"]
[null,null,"Revenue","Produits d’exploitation ",null,null,null,null,{"$f":"SUM(J17:BM17)","v":65813.393147579714},{"$f":"Expl!J30","v":0},{"$f":"Expl!K30","v":0},{"$f":"Expl!L30","v":0},{"$f":"Expl!M30","v":1385.1642940610657},{"$f":"Expl!N30","v":2010.5213612067118},{"$f":"Expl!O30","v":2186.9589608583192},{"$f":"Expl!P30","v":2385.7039365282594},{"$f":"Expl!Q30","v":2602.8148528074557},{"$f":"Expl!R30","v":2719.7218752837057},{"$f":"Expl!S30","v":2826.4469225144426},{"$f":"Expl!T30","v":2945.4823190250722},{"$f":"Expl!U30","v":3069.6051631500222},{"$f":"Expl!V30","v":3207.796832634685},{"$f":"Expl!W30","v":3333.9900678826543},{"$f":"Expl!X30","v":3474.7140887333821},{"$f":"Expl!Y30","v":3621.450283662205},{"$f":"Expl!Z30","v":3784.7959724337106},{"$f":"Expl!AA30","v":3933.9955181142791},{"$f":"Expl!AB30","v":4100.3505194141098},{"$f":"Expl!AC30","v":4273.8105708722123},{"$f":"Expl!AD30","v":4466.8832318063742},{"$f":"Expl!AE30","v":4643.2705873066234},{"$f":"Expl!AF30","v":4839.915789284426},{"$f":"Expl!AG30","v":0},{"$f":"Expl!AH30","v":0},{"$f":"Expl!AI30","v":0},{"$f":"Expl!AJ30","v":0},{"$f":"Expl!AK30","v":0},{"$f":"Expl!AL30","v":0},{"$f":"Expl!AM30","v":0},{"$f":"Expl!AN30","v":0},{"$f":"Expl!AO30","v":0},{"$f":"Expl!AP30","v":0},{"$f":"Expl!AQ30","v":0},{"$f":"Expl!AR30","v":0},{"$f":"Expl!AS30","v":0},{"$f":"Expl!AT30","v":0},{"$f":"Expl!AU30","v":0},{"$f":"Expl!AV30","v":0},{"$f":"Expl!AW30","v":0},{"$f":"Expl!AX30","v":0},{"$f":"Expl!AY30","v":0},{"$f":"Expl!AZ30","v":0},{"$f":"Expl!BA30","v":0},{"$f":"Expl!BB30","v":0},{"$f":"Expl!BC30","v":0},{"$f":"Expl!BD30","v":0},{"$f":"Expl!BE30","v":0},{"$f":"Expl!BF30","v":0},{"$f":"Expl!BG30","v":0},{"$f":"Expl!BH30","v":0},{"$f":"Expl!BI30","v":0},{"$f":"Expl!BJ30","v":0},{"$f":"Expl!BK30","v":0},{"$f":"Expl!BL30","v":0},{"$f":"Expl!BM30","v":0}]
[]
[null,null,"Opex nominal","Coûts d’exploitation (valeur nominale)"]
[null,null,"Fixed","Fixes","DT",null,null,null,{"$f":"SUM(J20:BM20)","v":-9197.8529105040689},{"$f":"-Expl!J72","v":0},{"$f":"-Expl!K72","v":0},{"$f":"-Expl!L72","v":0},{"$f":"-Expl!M72","v":-308.88},{"$f":"-Expl!N72","v":-321.23520000000002},{"$f":"-Expl!O72","v":-334.084608},{"$f":"-Expl!P72","v":-347.44799232000003},{"$f":"-Expl!Q72","v":-361.34591201280011},{"$f":"-Expl!R72","v":-375.79974849331211},{"$f":"-Expl!S72","v":-390.83173843304462},{"$f":"-Expl!T72","v":-406.4650079703664},{"$f":"-Expl!U72","v":-422.72360828918113},{"$f":"-Expl!V72","v":-439.63255262074836},{"$f":"-Expl!W72","v":-457.21785472557832},{"$f":"-Expl!X72","v":-475.50656891460147},{"$f":"-Expl!Y72","v":-494.52683167118556},{"$f":"-Expl!Z72","v":-514.30790493803295},{"$f":"-Expl!AA72","v":-534.88022113555428},{"$f":"-Expl!AB72","v":-556.27542998097647},{"$f":"-Expl!AC72","v":-578.52644718021554},{"$f":"-Expl!AD72","v":-601.66750506742414},{"$f":"-Expl!AE72","v":-625.73420527012115},{"$f":"-Expl!AF72","v":-650.76357348092597},{"$f":"-Expl!AG72","v":0},{"$f":"-Expl!AH72","v":0},{"$f":"-Expl!AI72","v":0},{"$f":"-Expl!AJ72","v":0},{"$f":"-Expl!AK72","v":0},{"$f":"-Expl!AL72","v":0},{"$f":"-Expl!AM72","v":0},{"$f":"-Expl!AN72","v":0},{"$f":"-Expl!AO72","v":0},{"$f":"-Expl!AP72","v":0},{"$f":"-Expl!AQ72","v":0},{"$f":"-Expl!AR72","v":0},{"$f":"-Expl!AS72","v":0},{"$f":"-Expl!AT72","v":0},{"$f":"-Expl!AU72","v":0},{"$f":"-Expl!AV72","v":0},{"$f":"-Expl!AW72","v":0},{"$f":"-Expl!AX72","v":0},{"$f":"-Expl!AY72","v":0},{"$f":"-Expl!AZ72","v":0},{"$f":"-Expl!BA72","v":0},{"$f":"-Expl!BB72","v":0},{"$f":"-Expl!BC72","v":0},{"$f":"-Expl!BD72","v":0},{"$f":"-Expl!BE72","v":0},{"$f":"-Expl!BF72","v":0},{"$f":"-Expl!BG72","v":0},{"$f":"-Expl!BH72","v":0},{"$f":"-Expl!BI72","v":0},{"$f":"-Expl!BJ72","v":0},{"$f":"-Expl!BK72","v":0},{"$f":"-Expl!BL72","v":0},{"$f":"-Expl!BM72","v":0}]
[null,null,"Variable","Variables","DT",null,null,null,{"$f":"SUM(J21:BM21)","v":0},{"$f":"-Expl!J73","v":0},{"$f":"-Expl!K73","v":0},{"$f":"-Expl!L73","v":0},{"$f":"-Expl!M73","v":0},{"$f":"-Expl!N73","v":0},{"$f":"-Expl!O73","v":0},{"$f":"-Expl!P73","v":0},{"$f":"-Expl!Q73","v":0},{"$f":"-Expl!R73","v":0},{"$f":"-Expl!S73","v":0},{"$f":"-Expl!T73","v":0},{"$f":"-Expl!U73","v":0},{"$f":"-Expl!V73","v":0},{"$f":"-Expl!W73","v":0},{"$f":"-Expl!X73","v":0},{"$f":"-Expl!Y73","v":0},{"$f":"-Expl!Z73","v":0},{"$f":"-Expl!AA73","v":0},{"$f":"-Expl!AB73","v":0},{"$f":"-Expl!AC73","v":0},{"$f":"-Expl!AD73","v":0},{"$f":"-Expl!AE73","v":0},{"$f":"-Expl!AF73","v":0},{"$f":"-Expl!AG73","v":0},{"$f":"-Expl!AH73","v":0},{"$f":"-Expl!AI73","v":0},{"$f":"-Expl!AJ73","v":0},{"$f":"-Expl!AK73","v":0},{"$f":"-Expl!AL73","v":0},{"$f":"-Expl!AM73","v":0},{"$f":"-Expl!AN73","v":0},{"$f":"-Expl!AO73","v":0},{"$f":"-Expl!AP73","v":0},{"$f":"-Expl!AQ73","v":0},{"$f":"-Expl!AR73","v":0},{"$f":"-Expl!AS73","v":0},{"$f":"-Expl!AT73","v":0},{"$f":"-Expl!AU73","v":0},{"$f":"-Expl!AV73","v":0},{"$f":"-Expl!AW73","v":0},{"$f":"-Expl!AX73","v":0},{"$f":"-Expl!AY73","v":0},{"$f":"-Expl!AZ73","v":0},{"$f":"-Expl!BA73","v":0},{"$f":"-Expl!BB73","v":0},{"$f":"-Expl!BC73","v":0},{"$f":"-Expl!BD73","v":0},{"$f":"-Expl!BE73","v":0},{"$f":"-Expl!BF73","v":0},{"$f":"-Expl!BG73","v":0},{"$f":"-Expl!BH73","v":0},{"$f":"-Expl!BI73","v":0},{"$f":"-Expl!BJ73","v":0},{"$f":"-Expl!BK73","v":0},{"$f":"-Expl!BL73","v":0},{"$f":"-Expl!BM73","v":0}]
[null,null,"Total","Total","DT",null,null,null,{"$f":"SUM(J22:BM22)","v":-9197.8529105040689},{"$f":"SUM(J20:J21)","v":0},{"$f":"SUM(K20:K21)","v":0},0,-308.88,-321.23520000000002,-334.084608,-347.44799232000003,-361.34591201280011,-375.79974849331211,-390.83173843304462,-406.4650079703664,-422.72360828918113,-439.63255262074836,-457.21785472557832,-475.50656891460147,-494.52683167118556,-514.30790493803295,-534.88022113555428,-556.27542998097647,-578.52644718021554,-601.66750506742414,-625.73420527012115,-650.76357348092597,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Capex","Dépenses en Capital"]
[null,null,{"$f":"Cons!C18","v":"Applied System Cost"},{"$f":"Cons!D18","v":"Coût de l'installation appliqué"},"DT",null,null,null,{"$f":"SUM(J25:BM25)","v":-9800},{"$f":"-Cons!J18","v":-7840},{"$f":"-Cons!K18","v":0},{"$f":"-Cons!L18","v":-1960},{"$f":"-Cons!M18","v":0},{"$f":"-Cons!N18","v":0},{"$f":"-Cons!O18","v":0},{"$f":"-Cons!P18","v":0},{"$f":"-Cons!Q18","v":0},{"$f":"-Cons!R18","v":0},{"$f":"-Cons!S18","v":0},{"$f":"-Cons!T18","v":0},{"$f":"-Cons!U18","v":0},{"$f":"-Cons!V18","v":0},{"$f":"-Cons!W18","v":0},{"$f":"-Cons!X18","v":0},{"$f":"-Cons!Y18","v":0},{"$f":"-Cons!Z18","v":0},{"$f":"-Cons!AA18","v":0},{"$f":"-Cons!AB18","v":0},{"$f":"-Cons!AC18","v":0},{"$f":"-Cons!AD18","v":0},{"$f":"-Cons!AE18","v":0},{"$f":"-Cons!AF18","v":0},{"$f":"-Cons!AG18","v":0},{"$f":"-Cons!AH18","v":0},{"$f":"-Cons!AI18","v":0},{"$f":"-Cons!AJ18","v":0},{"$f":"-Cons!AK18","v":0},{"$f":"-Cons!AL18","v":0},{"$f":"-Cons!AM18","v":0},{"$f":"-Cons!AN18","v":0},{"$f":"-Cons!AO18","v":0},{"$f":"-Cons!AP18","v":0},{"$f":"-Cons!AQ18","v":0},{"$f":"-Cons!AR18","v":0},{"$f":"-Cons!AS18","v":0},{"$f":"-Cons!AT18","v":0},{"$f":"-Cons!AU18","v":0},{"$f":"-Cons!AV18","v":0},{"$f":"-Cons!AW18","v":0},{"$f":"-Cons!AX18","v":0},{"$f":"-Cons!AY18","v":0},{"$f":"-Cons!AZ18","v":0},{"$f":"-Cons!BA18","v":0},{"$f":"-Cons!BB18","v":0},{"$f":"-Cons!BC18","v":0},{"$f":"-Cons!BD18","v":0},{"$f":"-Cons!BE18","v":0},{"$f":"-Cons!BF18","v":0},{"$f":"-Cons!BG18","v":0},{"$f":"-Cons!BH18","v":0},{"$f":"-Cons!BI18","v":0},{"$f":"-Cons!BJ18","v":0},{"$f":"-Cons!BK18","v":0},{"$f":"-Cons!BL18","v":0},{"$f":"-Cons!BM18","v":0}]
[null,null,"Interest during Construction","Intérêts intercalaires","DT",null,null,null,{"$f":"SUM(J26:BM26)","v":-48.325162026205604},{"$f":"-Cons!J22","v":0},{"$f":"-Cons!K22","v":-22.877552899230626},{"$f":"-Cons!L22","v":-25.447609126974978},{"$f":"-Cons!M22","v":0},{"$f":"-Cons!N22","v":0},{"$f":"-Cons!O22","v":0},{"$f":"-Cons!P22","v":0},{"$f":"-Cons!Q22","v":0},{"$f":"-Cons!R22","v":0},{"$f":"-Cons!S22","v":0},{"$f":"-Cons!T22","v":0},{"$f":"-Cons!U22","v":0},{"$f":"-Cons!V22","v":0},{"$f":"-Cons!W22","v":0},{"$f":"-Cons!X22","v":0},{"$f":"-Cons!Y22","v":0},{"$f":"-Cons!Z22","v":0},{"$f":"-Cons!AA22","v":0},{"$f":"-Cons!AB22","v":0},{"$f":"-Cons!AC22","v":0},{"$f":"-Cons!AD22","v":0},{"$f":"-Cons!AE22","v":0},{"$f":"-Cons!AF22","v":0},{"$f":"-Cons!AG22","v":0},{"$f":"-Cons!AH22","v":0},{"$f":"-Cons!AI22","v":0},{"$f":"-Cons!AJ22","v":0},{"$f":"-Cons!AK22","v":0},{"$f":"-Cons!AL22","v":0},{"$f":"-Cons!AM22","v":0},{"$f":"-Cons!AN22","v":0},{"$f":"-Cons!AO22","v":0},{"$f":"-Cons!AP22","v":0},{"$f":"-Cons!AQ22","v":0},{"$f":"-Cons!AR22","v":0},{"$f":"-Cons!AS22","v":0},{"$f":"-Cons!AT22","v":0},{"$f":"-Cons!AU22","v":0},{"$f":"-Cons!AV22","v":0},{"$f":"-Cons!AW22","v":0},{"$f":"-Cons!AX22","v":0},{"$f":"-Cons!AY22","v":0},{"$f":"-Cons!AZ22","v":0},{"$f":"-Cons!BA22","v":0},{"$f":"-Cons!BB22","v":0},{"$f":"-Cons!BC22","v":0},{"$f":"-Cons!BD22","v":0},{"$f":"-Cons!BE22","v":0},{"$f":"-Cons!BF22","v":0},{"$f":"-Cons!BG22","v":0},{"$f":"-Cons!BH22","v":0},{"$f":"-Cons!BI22","v":0},{"$f":"-Cons!BJ22","v":0},{"$f":"-Cons!BK22","v":0},{"$f":"-Cons!BL22","v":0},{"$f":"-Cons!BM22","v":0}]
[null,null,"Financing fees","Frais de financement","DT",null,null,null,{"$f":"SUM(J27:BM27)","v":-71.369023381911376},{"$f":"-Cons!J23","v":-70.420719178082194},{"$f":"-Cons!K23","v":-0.45298133444361038},{"$f":"-Cons!L23","v":-0.49532286938557823},{"$f":"-Cons!M23","v":0},{"$f":"-Cons!N23","v":0},{"$f":"-Cons!O23","v":0},{"$f":"-Cons!P23","v":0},{"$f":"-Cons!Q23","v":0},{"$f":"-Cons!R23","v":0},{"$f":"-Cons!S23","v":0},{"$f":"-Cons!T23","v":0},{"$f":"-Cons!U23","v":0},{"$f":"-Cons!V23","v":0},{"$f":"-Cons!W23","v":0},{"$f":"-Cons!X23","v":0},{"$f":"-Cons!Y23","v":0},{"$f":"-Cons!Z23","v":0},{"$f":"-Cons!AA23","v":0},{"$f":"-Cons!AB23","v":0},{"$f":"-Cons!AC23","v":0},{"$f":"-Cons!AD23","v":0},{"$f":"-Cons!AE23","v":0},{"$f":"-Cons!AF23","v":0},{"$f":"-Cons!AG23","v":0},{"$f":"-Cons!AH23","v":0},{"$f":"-Cons!AI23","v":0},{"$f":"-Cons!AJ23","v":0},{"$f":"-Cons!AK23","v":0},{"$f":"-Cons!AL23","v":0},{"$f":"-Cons!AM23","v":0},{"$f":"-Cons!AN23","v":0},{"$f":"-Cons!AO23","v":0},{"$f":"-Cons!AP23","v":0},{"$f":"-Cons!AQ23","v":0},{"$f":"-Cons!AR23","v":0},{"$f":"-Cons!AS23","v":0},{"$f":"-Cons!AT23","v":0},{"$f":"-Cons!AU23","v":0},{"$f":"-Cons!AV23","v":0},{"$f":"-Cons!AW23","v":0},{"$f":"-Cons!AX23","v":0},{"$f":"-Cons!AY23","v":0},{"$f":"-Cons!AZ23","v":0},{"$f":"-Cons!BA23","v":0},{"$f":"-Cons!BB23","v":0},{"$f":"-Cons!BC23","v":0},{"$f":"-Cons!BD23","v":0},{"$f":"-Cons!BE23","v":0},{"$f":"-Cons!BF23","v":0},{"$f":"-Cons!BG23","v":0},{"$f":"-Cons!BH23","v":0},{"$f":"-Cons!BI23","v":0},{"$f":"-Cons!BJ23","v":0},{"$f":"-Cons!BK23","v":0},{"$f":"-Cons!BL23","v":0},{"$f":"-Cons!BM23","v":0}]
[null,null,"Total","Total","DT",null,null,null,{"$f":"SUM(J28:BM28)","v":-9919.6941854081178},{"$f":"SUM(J25:J27)","v":-7910.4207191780824},-23.330534233674236,-1985.9429319963606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP25:AP27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Funding","Financement"]
[null,null,"Initial Equity","Capital initial ","DT",null,null,null,{"$f":"SUM(J31:BM31)","v":2940},{"$f":"-Cons!J27","v":2940},{"$f":"-Cons!K27","v":0},{"$f":"-Cons!L27","v":0},{"$f":"-Cons!M27","v":0},{"$f":"-Cons!N27","v":0},{"$f":"-Cons!O27","v":0},{"$f":"-Cons!P27","v":0},{"$f":"-Cons!Q27","v":0},{"$f":"-Cons!R27","v":0},{"$f":"-Cons!S27","v":0},{"$f":"-Cons!T27","v":0},{"$f":"-Cons!U27","v":0},{"$f":"-Cons!V27","v":0},{"$f":"-Cons!W27","v":0},{"$f":"-Cons!X27","v":0},{"$f":"-Cons!Y27","v":0},{"$f":"-Cons!Z27","v":0},{"$f":"-Cons!AA27","v":0},{"$f":"-Cons!AB27","v":0},{"$f":"-Cons!AC27","v":0},{"$f":"-Cons!AD27","v":0},{"$f":"-Cons!AE27","v":0},{"$f":"-Cons!AF27","v":0},{"$f":"-Cons!AG27","v":0},{"$f":"-Cons!AH27","v":0},{"$f":"-Cons!AI27","v":0},{"$f":"-Cons!AJ27","v":0},{"$f":"-Cons!AK27","v":0},{"$f":"-Cons!AL27","v":0},{"$f":"-Cons!AM27","v":0},{"$f":"-Cons!AN27","v":0},{"$f":"-Cons!AO27","v":0},{"$f":"-Cons!AP27","v":0},{"$f":"-Cons!AQ27","v":0},{"$f":"-Cons!AR27","v":0},{"$f":"-Cons!AS27","v":0},{"$f":"-Cons!AT27","v":0},{"$f":"-Cons!AU27","v":0},{"$f":"-Cons!AV27","v":0},{"$f":"-Cons!AW27","v":0},{"$f":"-Cons!AX27","v":0},{"$f":"-Cons!AY27","v":0},{"$f":"-Cons!AZ27","v":0},{"$f":"-Cons!BA27","v":0},{"$f":"-Cons!BB27","v":0},{"$f":"-Cons!BC27","v":0},{"$f":"-Cons!BD27","v":0},{"$f":"-Cons!BE27","v":0},{"$f":"-Cons!BF27","v":0},{"$f":"-Cons!BG27","v":0},{"$f":"-Cons!BH27","v":0},{"$f":"-Cons!BI27","v":0},{"$f":"-Cons!BJ27","v":0},{"$f":"-Cons!BK27","v":0},{"$f":"-Cons!BL27","v":0},{"$f":"-Cons!BM27","v":0}]
[null,null,"Debt","Dette","DT",null,null,null,6860,{"$f":"-Cons!J30","v":4970.4207191780824},{"$f":"-Cons!K30","v":23.330534233674236},{"$f":"-Cons!L30","v":1866.2487465882432},{"$f":"-Cons!M30","v":0},{"$f":"-Cons!N30","v":0},{"$f":"-Cons!O30","v":0},{"$f":"-Cons!P30","v":0},{"$f":"-Cons!Q30","v":0},{"$f":"-Cons!R30","v":0},{"$f":"-Cons!S30","v":0},{"$f":"-Cons!T30","v":0},{"$f":"-Cons!U30","v":0},{"$f":"-Cons!V30","v":0},{"$f":"-Cons!W30","v":0},{"$f":"-Cons!X30","v":0},{"$f":"-Cons!Y30","v":0},{"$f":"-Cons!Z30","v":0},{"$f":"-Cons!AA30","v":0},{"$f":"-Cons!AB30","v":0},{"$f":"-Cons!AC30","v":0},{"$f":"-Cons!AD30","v":0},{"$f":"-Cons!AE30","v":0},{"$f":"-Cons!AF30","v":0},{"$f":"-Cons!AG30","v":0},{"$f":"-Cons!AH30","v":0},{"$f":"-Cons!AI30","v":0},{"$f":"-Cons!AJ30","v":0},{"$f":"-Cons!AK30","v":0},{"$f":"-Cons!AL30","v":0},{"$f":"-Cons!AM30","v":0},{"$f":"-Cons!AN30","v":0},{"$f":"-Cons!AO30","v":0},{"$f":"-Cons!AP30","v":0},{"$f":"-Cons!AQ30","v":0},{"$f":"-Cons!AR30","v":0},{"$f":"-Cons!AS30","v":0},{"$f":"-Cons!AT30","v":0},{"$f":"-Cons!AU30","v":0},{"$f":"-Cons!AV30","v":0},{"$f":"-Cons!AW30","v":0},{"$f":"-Cons!AX30","v":0},{"$f":"-Cons!AY30","v":0},{"$f":"-Cons!AZ30","v":0},{"$f":"-Cons!BA30","v":0},{"$f":"-Cons!BB30","v":0},{"$f":"-Cons!BC30","v":0},{"$f":"-Cons!BD30","v":0},{"$f":"-Cons!BE30","v":0},{"$f":"-Cons!BF30","v":0},{"$f":"-Cons!BG30","v":0},{"$f":"-Cons!BH30","v":0},{"$f":"-Cons!BI30","v":0},{"$f":"-Cons!BJ30","v":0},{"$f":"-Cons!BK30","v":0},{"$f":"-Cons!BL30","v":0},{"$f":"-Cons!BM30","v":0}]
[null,null,"Additional Equity","Capitaux propres supplémentaires","DT",null,null,null,119.694185,{"$f":"-Cons!J33","v":0},{"$f":"-Cons!K33","v":0},{"$f":"-Cons!L33","v":119.694185},{"$f":"-Cons!M33","v":0},{"$f":"-Cons!N33","v":0},{"$f":"-Cons!O33","v":0},{"$f":"-Cons!P33","v":0},{"$f":"-Cons!Q33","v":0},{"$f":"-Cons!R33","v":0},{"$f":"-Cons!S33","v":0},{"$f":"-Cons!T33","v":0},{"$f":"-Cons!U33","v":0},{"$f":"-Cons!V33","v":0},{"$f":"-Cons!W33","v":0},{"$f":"-Cons!X33","v":0},{"$f":"-Cons!Y33","v":0},{"$f":"-Cons!Z33","v":0},{"$f":"-Cons!AA33","v":0},{"$f":"-Cons!AB33","v":0},{"$f":"-Cons!AC33","v":0},{"$f":"-Cons!AD33","v":0},{"$f":"-Cons!AE33","v":0},{"$f":"-Cons!AF33","v":0},{"$f":"-Cons!AG33","v":0},{"$f":"-Cons!AH33","v":0},{"$f":"-Cons!AI33","v":0},{"$f":"-Cons!AJ33","v":0},{"$f":"-Cons!AK33","v":0},{"$f":"-Cons!AL33","v":0},{"$f":"-Cons!AM33","v":0},{"$f":"-Cons!AN33","v":0},{"$f":"-Cons!AO33","v":0},{"$f":"-Cons!AP33","v":0},{"$f":"-Cons!AQ33","v":0},{"$f":"-Cons!AR33","v":0},{"$f":"-Cons!AS33","v":0},{"$f":"-Cons!AT33","v":0},{"$f":"-Cons!AU33","v":0},{"$f":"-Cons!AV33","v":0},{"$f":"-Cons!AW33","v":0},{"$f":"-Cons!AX33","v":0},{"$f":"-Cons!AY33","v":0},{"$f":"-Cons!AZ33","v":0},{"$f":"-Cons!BA33","v":0},{"$f":"-Cons!BB33","v":0},{"$f":"-Cons!BC33","v":0},{"$f":"-Cons!BD33","v":0},{"$f":"-Cons!BE33","v":0},{"$f":"-Cons!BF33","v":0},{"$f":"-Cons!BG33","v":0},{"$f":"-Cons!BH33","v":0},{"$f":"-Cons!BI33","v":0},{"$f":"-Cons!BJ33","v":0},{"$f":"-Cons!BK33","v":0},{"$f":"-Cons!BL33","v":0},{"$f":"-Cons!BM33","v":0}]
[null,null,"Total","Total","DT",null,null,null,9919.6941850000003,{"$f":"SUM(J31:J33)","v":7910.4207191780824},23.330534233674236,1985.9429315882433,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP31:AP33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Ongoing CapEx nominal","Dépenses en immobilisations permanentes","DT",null,null,null,0,{"$f":"-Expl!J80","v":0},{"$f":"-Expl!K80","v":0},{"$f":"-Expl!L80","v":0},{"$f":"-Expl!M80","v":0},{"$f":"-Expl!N80","v":0},{"$f":"-Expl!O80","v":0},{"$f":"-Expl!P80","v":0},{"$f":"-Expl!Q80","v":0},{"$f":"-Expl!R80","v":0},{"$f":"-Expl!S80","v":0},{"$f":"-Expl!T80","v":0},{"$f":"-Expl!U80","v":0},{"$f":"-Expl!V80","v":0},{"$f":"-Expl!W80","v":0},{"$f":"-Expl!X80","v":0},{"$f":"-Expl!Y80","v":0},{"$f":"-Expl!Z80","v":0},{"$f":"-Expl!AA80","v":0},{"$f":"-Expl!AB80","v":0},{"$f":"-Expl!AC80","v":0},{"$f":"-Expl!AD80","v":0},{"$f":"-Expl!AE80","v":0},{"$f":"-Expl!AF80","v":0},{"$f":"-Expl!AG80","v":0},{"$f":"-Expl!AH80","v":0},{"$f":"-Expl!AI80","v":0},{"$f":"-Expl!AJ80","v":0},{"$f":"-Expl!AK80","v":0},{"$f":"-Expl!AL80","v":0},{"$f":"-Expl!AM80","v":0},{"$f":"-Expl!AN80","v":0},{"$f":"-Expl!AO80","v":0},{"$f":"-Expl!AP80","v":0},{"$f":"-Expl!AQ80","v":0},{"$f":"-Expl!AR80","v":0},{"$f":"-Expl!AS80","v":0},{"$f":"-Expl!AT80","v":0},{"$f":"-Expl!AU80","v":0},{"$f":"-Expl!AV80","v":0},{"$f":"-Expl!AW80","v":0},{"$f":"-Expl!AX80","v":0},{"$f":"-Expl!AY80","v":0},{"$f":"-Expl!AZ80","v":0},{"$f":"-Expl!BA80","v":0},{"$f":"-Expl!BB80","v":0},{"$f":"-Expl!BC80","v":0},{"$f":"-Expl!BD80","v":0},{"$f":"-Expl!BE80","v":0},{"$f":"-Expl!BF80","v":0},{"$f":"-Expl!BG80","v":0},{"$f":"-Expl!BH80","v":0},{"$f":"-Expl!BI80","v":0},{"$f":"-Expl!BJ80","v":0},{"$f":"-Expl!BK80","v":0},{"$f":"-Expl!BL80","v":0},{"$f":"-Expl!BM80","v":0}]
[]
[null,null,"Tax","Taxes",null,null,null,null,0]
[]
[null,null,"CFADS ","Flux de trésorerie disponibles au service de la dette",null,null,null,null,56615.540236999994,{"$f":"ROUND(J17+J22+J28+J34+J36+J38,6)","v":0},0,0,1076.284294,1689.286161,1852.8743529999999,2038.255944,2241.4689410000001,2343.9221269999998,2435.6151840000002,2539.0173110000001,2646.8815549999999,2768.16428,2876.7722130000002,2999.2075199999999,3126.923452,3270.4880669999998,3399.1152969999998,3544.0750889999999,3695.2841239999998,3865.2157269999998,4017.5363819999998,4189.1522160000004,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(AP17+AP22+AP28+AP34+AP36+AP38,6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Debt Service","Service de la dette"]
[null,null,"Interest ","Interêt","DT",null,null,null,{"$f":"SUM(J43:BM43)","v":-1922.0057886},{"$f":"-Financement!J32","v":0},{"$f":"-Financement!K32","v":0},{"$f":"-Financement!L32","v":0},{"$f":"-Financement!M32","v":-411.59999999999997},{"$f":"-Financement!N32","v":-411.59999999999997},{"$f":"-Financement!O32","v":-352.59194220000001},{"$f":"-Financement!P32","v":-290.04340079999997},{"$f":"-Financement!Q32","v":-223.74194700000001},{"$f":"-Financement!R32","v":-153.46240619999998},{"$f":"-Financement!S32","v":-78.966092400000008},{"$f":"-Financement!T32","v":0},{"$f":"-Financement!U32","v":0},{"$f":"-Financement!V32","v":0},{"$f":"-Financement!W32","v":0},{"$f":"-Financement!X32","v":0},{"$f":"-Financement!Y32","v":0},{"$f":"-Financement!Z32","v":0},{"$f":"-Financement!AA32","v":0},{"$f":"-Financement!AB32","v":0},{"$f":"-Financement!AC32","v":0},{"$f":"-Financement!AD32","v":0},{"$f":"-Financement!AE32","v":0},{"$f":"-Financement!AF32","v":0},{"$f":"-Financement!AG32","v":0},{"$f":"-Financement!AH32","v":0},{"$f":"-Financement!AI32","v":0},{"$f":"-Financement!AJ32","v":0},{"$f":"-Financement!AK32","v":0},{"$f":"-Financement!AL32","v":0},{"$f":"-Financement!AM32","v":0},{"$f":"-Financement!AN32","v":0},{"$f":"-Financement!AO32","v":0},{"$f":"-Financement!AP32","v":0},{"$f":"-Financement!AQ32","v":0},{"$f":"-Financement!AR32","v":0},{"$f":"-Financement!AS32","v":0},{"$f":"-Financement!AT32","v":0},{"$f":"-Financement!AU32","v":0},{"$f":"-Financement!AV32","v":0},{"$f":"-Financement!AW32","v":0},{"$f":"-Financement!AX32","v":0},{"$f":"-Financement!AY32","v":0},{"$f":"-Financement!AZ32","v":0},{"$f":"-Financement!BA32","v":0},{"$f":"-Financement!BB32","v":0},{"$f":"-Financement!BC32","v":0},{"$f":"-Financement!BD32","v":0},{"$f":"-Financement!BE32","v":0},{"$f":"-Financement!BF32","v":0},{"$f":"-Financement!BG32","v":0},{"$f":"-Financement!BH32","v":0},{"$f":"-Financement!BI32","v":0},{"$f":"-Financement!BJ32","v":0},{"$f":"-Financement!BK32","v":0},{"$f":"-Financement!BL32","v":0},{"$f":"-Financement!BM32","v":0}]
[null,null,"Principal","Principal","DT",null,null,null,{"$f":"SUM(J44:BM44)","v":-6860.0000044060644},{"$f":"Financement!J24","v":0},{"$f":"Financement!K24","v":0},{"$f":"Financement!L24","v":0},{"$f":"Financement!M24","v":0},{"$f":"Financement!N24","v":-983.46763133778154},{"$f":"Financement!O24","v":-1042.4756894553664},{"$f":"Financement!P24","v":-1105.0242306981904},{"$f":"Financement!Q24","v":-1171.32568475939},{"$f":"Financement!R24","v":-1241.6052281553382},{"$f":"Financement!S24","v":-1316.1015399999978},{"$f":"Financement!T24","v":0},{"$f":"Financement!U24","v":0},{"$f":"Financement!V24","v":0},{"$f":"Financement!W24","v":0},{"$f":"Financement!X24","v":0},{"$f":"Financement!Y24","v":0},{"$f":"Financement!Z24","v":0},{"$f":"Financement!AA24","v":0},{"$f":"Financement!AB24","v":0},{"$f":"Financement!AC24","v":0},{"$f":"Financement!AD24","v":0},{"$f":"Financement!AE24","v":0},{"$f":"Financement!AF24","v":0},{"$f":"Financement!AG24","v":0},{"$f":"Financement!AH24","v":0},{"$f":"Financement!AI24","v":0},{"$f":"Financement!AJ24","v":0},{"$f":"Financement!AK24","v":0},{"$f":"Financement!AL24","v":0},{"$f":"Financement!AM24","v":0},{"$f":"Financement!AN24","v":0},{"$f":"Financement!AO24","v":0},{"$f":"Financement!AP24","v":0},{"$f":"Financement!AQ24","v":0},{"$f":"Financement!AR24","v":0},{"$f":"Financement!AS24","v":0},{"$f":"Financement!AT24","v":0},{"$f":"Financement!AU24","v":0},{"$f":"Financement!AV24","v":0},{"$f":"Financement!AW24","v":0},{"$f":"Financement!AX24","v":0},{"$f":"Financement!AY24","v":0},{"$f":"Financement!AZ24","v":0},{"$f":"Financement!BA24","v":0},{"$f":"Financement!BB24","v":0},{"$f":"Financement!BC24","v":0},{"$f":"Financement!BD24","v":0},{"$f":"Financement!BE24","v":0},{"$f":"Financement!BF24","v":0},{"$f":"Financement!BG24","v":0},{"$f":"Financement!BH24","v":0},{"$f":"Financement!BI24","v":0},{"$f":"Financement!BJ24","v":0},{"$f":"Financement!BK24","v":0},{"$f":"Financement!BL24","v":0},{"$f":"Financement!BM24","v":0}]
[null,null,"Total","Total","DT",null,null,null,{"$f":"SUM(J45:BM45)","v":-8782.005793006063},{"$f":"SUM(J43:J44)","v":0},{"$f":"SUM(K43:K44)","v":0},0,-411.59999999999997,-1395.0676313377814,-1395.0676316553663,-1395.0676314981904,-1395.06763175939,-1395.0676343553382,-1395.0676323999978,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cashflow available to equity","Flux de trésorerie de capitaux propres","DT",null,null,null,{"$f":"SUM(J47:BM47)","v":47833.534443993936},{"$f":"J40+J45","v":0},{"$f":"K40+K45","v":0},0,664.68429400000014,294.21852966221854,457.80672134463362,643.18831250180961,846.40130924061009,948.8544926446616,1040.5475516000024,2539.0173110000001,2646.8815549999999,2768.16428,2876.7722130000002,2999.2075199999999,3126.923452,3270.4880669999998,3399.1152969999998,3544.0750889999999,3695.2841239999998,3865.2157269999998,4017.5363819999998,4189.1522160000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Dividends","Recettes","DT",null,null,null,{"$f":"SUM(J49:BM49)","v":-47833.534443993936},{"$f":"-Equity!J19","v":0},{"$f":"-Equity!K19","v":0},{"$f":"-Equity!L19","v":0},{"$f":"-Equity!M19","v":-664.68429400000014},{"$f":"-Equity!N19","v":-294.21852966221854},{"$f":"-Equity!O19","v":-457.80672134463362},{"$f":"-Equity!P19","v":-643.18831250180961},{"$f":"-Equity!Q19","v":-846.40130924061009},{"$f":"-Equity!R19","v":-948.8544926446616},{"$f":"-Equity!S19","v":-1040.5475516000024},{"$f":"-Equity!T19","v":-2539.0173110000001},{"$f":"-Equity!U19","v":-2646.8815549999999},{"$f":"-Equity!V19","v":-2768.16428},{"$f":"-Equity!W19","v":-2876.7722130000002},{"$f":"-Equity!X19","v":-2999.2075199999999},{"$f":"-Equity!Y19","v":-3126.923452},{"$f":"-Equity!Z19","v":-3270.4880669999998},{"$f":"-Equity!AA19","v":-3399.1152969999998},{"$f":"-Equity!AB19","v":-3544.0750889999999},{"$f":"-Equity!AC19","v":-3695.2841239999998},{"$f":"-Equity!AD19","v":-3865.2157269999998},{"$f":"-Equity!AE19","v":-4017.5363819999998},{"$f":"-Equity!AF19","v":-4189.1522160000004},{"$f":"-Equity!AG19","v":0},{"$f":"-Equity!AH19","v":0},{"$f":"-Equity!AI19","v":0},{"$f":"-Equity!AJ19","v":0},{"$f":"-Equity!AK19","v":0},{"$f":"-Equity!AL19","v":0},{"$f":"-Equity!AM19","v":0},{"$f":"-Equity!AN19","v":0},{"$f":"-Equity!AO19","v":0},{"$f":"-Equity!AP19","v":0},{"$f":"-Equity!AQ19","v":0},{"$f":"-Equity!AR19","v":0},{"$f":"-Equity!AS19","v":0},{"$f":"-Equity!AT19","v":0},{"$f":"-Equity!AU19","v":0},{"$f":"-Equity!AV19","v":0},{"$f":"-Equity!AW19","v":0},{"$f":"-Equity!AX19","v":0},{"$f":"-Equity!AY19","v":0},{"$f":"-Equity!AZ19","v":0},{"$f":"-Equity!BA19","v":0},{"$f":"-Equity!BB19","v":0},{"$f":"-Equity!BC19","v":0},{"$f":"-Equity!BD19","v":0},{"$f":"-Equity!BE19","v":0},{"$f":"-Equity!BF19","v":0},{"$f":"-Equity!BG19","v":0},{"$f":"-Equity!BH19","v":0},{"$f":"-Equity!BI19","v":0},{"$f":"-Equity!BJ19","v":0},{"$f":"-Equity!BK19","v":0},{"$f":"-Equity!BL19","v":0},{"$f":"-Equity!BM19","v":0}]
[]
[null,null,"Net cashflow","Flux de trésorerie net","DT",null,null,null,{"$f":"SUM(J51:BM51)","v":0},{"$f":"J47+J49","v":0},{"$f":"K47+K49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cash balance b/f","Solde de trésorerie reporté","DT",null,null,null,null,{"$f":"I54","v":0},{"$f":"J54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash balance c/f","Solde de trésorerie à la clôture","DT",null,null,null,null,{"$f":"J51+J53","v":0},{"$f":"K51+K53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Project IRR","TRI du projet"]
[null,null,"Evaluation Cashflow","Evaluation des flux de trésorerie","DT",null,null,null,{"$f":"-Verysmallnumber","v":-1.0000000000000001E-9},{"$f":"J40+J28","v":-7910.4207191780824},-23.330534233674236,-1985.9429319963606,1076.284294,1689.286161,1852.8743529999999,2038.255944,2241.4689410000001,2343.9221269999998,2435.6151840000002,2539.0173110000001,2646.8815549999999,2768.16428,2876.7722130000002,2999.2075199999999,3126.923452,3270.4880669999998,3399.1152969999998,3544.0750889999999,3695.2841239999998,3865.2157269999998,4017.5363819999998,4189.1522160000004,0,0,0,0,0,0,0,0,0,{"$f":"AP40+AP28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Project IRR","TRI du projet","%",null,null,null,{"$f":"XIRR(I57:BM57,I5:BM5)","v":0.21003929972648622}]
[null,null,"Modified Project IRR","TRI modifié du projet","%",null,null,null,{"$f":"MIRR(I57:BM57,Inputs!G120,Inputs!G120)","v":6.3032295496415536E-2}]
[]
[null,null,"LCOE","Coût Moyen Actualisé de l'Énergie"]
[null,null,"WAAC Escalation","Hausse du coût moyen pondéré du capital","Index",null,null,null,null,{"$f":"Délais!J27","v":1},{"$f":"Délais!K27","v":1},{"$f":"Délais!L27","v":1},{"$f":"Délais!M27","v":1.0538310715472929},{"$f":"Délais!N27","v":1.1105599273585156},{"$f":"Délais!O27","v":1.1703425582657083},{"$f":"Délais!P27","v":1.2333433522545516},{"$f":"Délais!Q27","v":1.2997355464921445},{"$f":"Délais!R27","v":1.3697017036879231},{"$f":"Délais!S27","v":1.4434342140975966},{"$f":"Délais!T27","v":1.5211358245504949},{"$f":"Délais!U27","v":1.603020195955023},{"$f":"Délais!V27","v":1.6893124908152333},{"$f":"Délais!W27","v":1.7802499923740438},{"$f":"Délais!X27","v":1.8760827570855987},{"$f":"Délais!Y27","v":1.9770743022109161},{"$f":"Délais!Z27","v":2.083502330427546},{"$f":"Délais!AA27","v":2.195659493445743},{"$f":"Délais!AB27","v":2.3138541967309139},{"$f":"Délais!AC27","v":2.4384114475451395},{"$f":"Délais!AD27","v":2.5696737486396799},{"$f":"Délais!AE27","v":2.7080020400559031},{"$f":"Délais!AF27","v":2.8537766916243674},{"$f":"Délais!AG27","v":2.8537766916243674},{"$f":"Délais!AH27","v":2.8537766916243674},{"$f":"Délais!AI27","v":2.8537766916243674},{"$f":"Délais!AJ27","v":2.8537766916243674},{"$f":"Délais!AK27","v":2.8537766916243674},{"$f":"Délais!AL27","v":2.8537766916243674},{"$f":"Délais!AM27","v":2.8537766916243674},{"$f":"Délais!AN27","v":2.8537766916243674},{"$f":"Délais!AO27","v":2.8537766916243674},{"$f":"Délais!AP27","v":2.8537766916243674},{"$f":"Délais!AQ27","v":2.8537766916243674},{"$f":"Délais!AR27","v":2.8537766916243674},{"$f":"Délais!AS27","v":2.8537766916243674},{"$f":"Délais!AT27","v":2.8537766916243674},{"$f":"Délais!AU27","v":2.8537766916243674},{"$f":"Délais!AV27","v":2.8537766916243674},{"$f":"Délais!AW27","v":2.8537766916243674},{"$f":"Délais!AX27","v":2.8537766916243674},{"$f":"Délais!AY27","v":2.8537766916243674},{"$f":"Délais!AZ27","v":2.8537766916243674},{"$f":"Délais!BA27","v":2.8537766916243674},{"$f":"Délais!BB27","v":2.8537766916243674},{"$f":"Délais!BC27","v":2.8537766916243674},{"$f":"Délais!BD27","v":2.8537766916243674},{"$f":"Délais!BE27","v":2.8537766916243674},{"$f":"Délais!BF27","v":2.8537766916243674},{"$f":"Délais!BG27","v":2.8537766916243674},{"$f":"Délais!BH27","v":2.8537766916243674},{"$f":"Délais!BI27","v":2.8537766916243674},{"$f":"Délais!BJ27","v":2.8537766916243674},{"$f":"Délais!BK27","v":2.8537766916243674},{"$f":"Délais!BL27","v":2.8537766916243674},{"$f":"Délais!BM27","v":2.8537766916243674}]
[]
[null,null,"OpEx","Coûts d’exploitation","DT",null,null,null,{"$f":"SUM(J64:BM64)","v":9197.8529105040689},{"$f":"-J22","v":0},0,0,308.88,321.23520000000002,334.084608,347.44799232000003,361.34591201280011,375.79974849331211,390.83173843304462,406.4650079703664,422.72360828918113,439.63255262074836,457.21785472557832,475.50656891460147,494.52683167118556,514.30790493803295,534.88022113555428,556.27542998097647,578.52644718021554,601.66750506742414,625.73420527012115,650.76357348092597,0,0,0,0,0,0,0,0,0,{"$f":"-AP22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Ongoing CapEx nominal","Dépenses en immobilisations permanentes","DT",null,null,null,{"$f":"SUM(J65:BM65)","v":0},{"$f":"-J36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AP36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Discounted with WACC","Actualisé au coût moyen pondéré du capital","DT",null,null,null,{"$f":"SUM(J66:BM66)","v":5185.6177733814675},{"$f":"J64/J62+J65/J62","v":0},{"$f":"K64/K62+K65/K62","v":0},0,{"$f":"M64/M62+M65/M62","v":293.10200499828244},{"$f":"N64/N62+N65/N62","v":289.2551694747919},285.45882198376933,281.71229989188743,{"$f":"Q64/Q62+Q65/Q62","v":278.01494926259141},274.36612474195726,270.76518944604902,{"$f":"T64/T62+T65/T62","v":267.21151484975337},263.70448067707423,260.24347479286632,256.82789309599019,253.45713941386961,250.1306253984323,246.8477704234169,243.60800148302764,240.41075309191908,237.25546718649332,234.14159302749295,231.06858710387223,228.03591303793004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net Generation","Production nette","kWh",null,null,null,{"$f":"SUM(J68:BM68)","v":117511.00958640837},{"$f":"Expl!J23","v":0},{"$f":"Expl!K23","v":0},{"$f":"Expl!L23","v":0},{"$f":"Expl!M23","v":4788.1643835616442},{"$f":"Expl!N23","v":6328.0032263013709},{"$f":"Expl!O23","v":6266.5386047999991},{"$f":"Expl!P23","v":6222.6728345663996},{"$f":"Expl!Q23","v":6179.114124724435},{"$f":"Expl!R23","v":6152.6709020865737},{"$f":"Expl!S23","v":6092.9093035704045},{"$f":"Expl!T23","v":6050.2589384454113},{"$f":"Expl!U23","v":6007.9071258762933},{"$f":"Expl!V23","v":5982.1965753814466},{"$f":"Expl!W23","v":5924.0908135631926},{"$f":"Expl!X23","v":5882.6221778682502},{"$f":"Expl!Y23","v":5841.4438226231723},{"$f":"Expl!Z23","v":5816.4456438534817},{"$f":"Expl!AA23","v":5759.9498398537562},{"$f":"Expl!AB23","v":5719.6301909747799},{"$f":"Expl!AC23","v":5679.5927796379565},{"$f":"Expl!AD23","v":5655.2872346467393},{"$f":"Expl!AE23","v":5600.356780769228},{"$f":"Expl!AF23","v":5561.1542833038438},{"$f":"Expl!AG23","v":0},{"$f":"Expl!AH23","v":0},{"$f":"Expl!AI23","v":0},{"$f":"Expl!AJ23","v":0},{"$f":"Expl!AK23","v":0},{"$f":"Expl!AL23","v":0},{"$f":"Expl!AM23","v":0},{"$f":"Expl!AN23","v":0},{"$f":"Expl!AO23","v":0},{"$f":"Expl!AP23","v":0},{"$f":"Expl!AQ23","v":0},{"$f":"Expl!AR23","v":0},{"$f":"Expl!AS23","v":0},{"$f":"Expl!AT23","v":0},{"$f":"Expl!AU23","v":0},{"$f":"Expl!AV23","v":0},{"$f":"Expl!AW23","v":0},{"$f":"Expl!AX23","v":0},{"$f":"Expl!AY23","v":0},{"$f":"Expl!AZ23","v":0},{"$f":"Expl!BA23","v":0},{"$f":"Expl!BB23","v":0},{"$f":"Expl!BC23","v":0},{"$f":"Expl!BD23","v":0},{"$f":"Expl!BE23","v":0},{"$f":"Expl!BF23","v":0},{"$f":"Expl!BG23","v":0},{"$f":"Expl!BH23","v":0},{"$f":"Expl!BI23","v":0},{"$f":"Expl!BJ23","v":0},{"$f":"Expl!BK23","v":0},{"$f":"Expl!BL23","v":0},{"$f":"Expl!BM23","v":0}]
[null,null,"Discounted Net Generation","Production nette actualisée","kWh",null,null,null,{"$f":"SUM(J69:BM69)","v":71226.722192803078},{"$f":"J68/J62","v":0},0,0,4543.5786748358032,5698.0294988246396,5354.4482002655477,5045.3694206008031,4754.1318242785946,4491.9787173517425,4221.1201896579387,3977.4613422396387,3747.8673949563022,3541.2018841431409,3327.6735508720039,3135.5877855871408,2954.5899292155191,2791.6674528796498,2623.3347461424537,2471.9060514079297,2329.2183873873555,2200.7802498821125,2068.0770169041734,1948.6998753705705,0,0,0,0,0,0,0,0,0,{"$f":"AP68/AP62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"LCOE w/o subsidy","Coût Moyen Actualisé de l'Énergie (sans subvention)","DT/kWh",null,null,null,{"$f":"(I34+Inputs!G22+I66)/I69","v":0.27104029729353635}]
[null,null,"LCOE w subsidy","Coût Moyen Actualisé de l'Énergie (avec subvention)","DT/kWh",null,null,null,{"$f":"(I34+I66)/I69","v":0.21207366411573753}]

{"sheet":"Délais","index":5,"n_rows":31,"n_cols":65,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[null,null,"Timing","Délais"]
[null,null,{"$f":"Name_Project","v":"Tunisie Basse Tension"},{"$f":"Name_Project","v":"Tunisie Basse Tension"}]
[]
[null,null,"Period Start","Début de la période",null,null,null,null,null,{"$f":"I5","v":"2015-01-01"},{"$f":"J5+1","v":"2015-02-01"},"2015-03-01","2015-04-01","2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01","2051-01-01","2052-01-01","2053-01-01","2054-01-01","2055-01-01","2056-01-01","2057-01-01","2058-01-01","2059-01-01","2060-01-01","2061-01-01","2062-01-01","2063-01-01","2064-01-01","2065-01-01","2066-01-01","2067-01-01"]
[null,null,"Period End","Fin de la période",null,"Début","Fin",null,{"$f":"Model_Start","v":"2015-01-01"},{"$f":"EOMONTH(J4,0)","v":"2015-01-31"},{"$f":"IF(K4>$G$6,DATE(YEAR(K4),12,31),EOMONTH(K4,0))","v":"2015-02-28"},"2015-03-31","2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31",{"$f":"IF(AQ4>$G$6,DATE(YEAR(AQ4),12,31),EOMONTH(AQ4,0))","v":"2045-12-31"},"2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31","2067-12-31"]
[null,null,"Construction ","Construction ",null,{"$f":"Inputs!G10","v":"2015-01-01"},{"$f":"Inputs!G12","v":"2015-03-31"},null,null,{"$f":"IF(AND(J$4>=$F6,J$5<=$G6),1,0)","v":1},{"$f":"IF(AND(K$4>=$F6,K$5<=$G6),1,0)","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operations","Exploitation",null,{"$f":"Inputs!G15","v":"2015-04-01"},{"$f":"Inputs!G17","v":"2035-03-31"},null,null,{"$f":"IF(AND(J$4>=$F7,J$5<=$G7),1,0)","v":0},0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Timing","Délais"]
[null,null,"Calendar Year","Année civile","Num#",null,null,null,null,{"$f":"YEAR(J5)","v":2015},2015,2015,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,{"$f":"YEAR(AP5)","v":2044},2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067]
[null,null,"Days in Period","Nombre de jours de la période","Num#",null,null,null,null,{"$f":"J5-J4+1","v":31},28,31,275,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,{"$f":"AP5-AP4+1","v":366},365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365]
[]
[null,null,"Construction Period","Période de construction","Num#",null,null,null,null,{"$f":"SUM($J6:J6)*J6","v":1},{"$f":"SUM($J6:K6)*K6","v":2},{"$f":"SUM($J6:L6)*L6","v":3},{"$f":"SUM($J6:M6)*M6","v":0},{"$f":"SUM($J6:N6)*N6","v":0},{"$f":"SUM($J6:O6)*O6","v":0},{"$f":"SUM($J6:P6)*P6","v":0},{"$f":"SUM($J6:Q6)*Q6","v":0},{"$f":"SUM($J6:R6)*R6","v":0},{"$f":"SUM($J6:S6)*S6","v":0},{"$f":"SUM($J6:T6)*T6","v":0},{"$f":"SUM($J6:U6)*U6","v":0},{"$f":"SUM($J6:V6)*V6","v":0},{"$f":"SUM($J6:W6)*W6","v":0},{"$f":"SUM($J6:X6)*X6","v":0},{"$f":"SUM($J6:Y6)*Y6","v":0},{"$f":"SUM($J6:Z6)*Z6","v":0},{"$f":"SUM($J6:AA6)*AA6","v":0},{"$f":"SUM($J6:AB6)*AB6","v":0},{"$f":"SUM($J6:AC6)*AC6","v":0},{"$f":"SUM($J6:AD6)*AD6","v":0},{"$f":"SUM($J6:AE6)*AE6","v":0},{"$f":"SUM($J6:AF6)*AF6","v":0},{"$f":"SUM($J6:AG6)*AG6","v":0},{"$f":"SUM($J6:AH6)*AH6","v":0},{"$f":"SUM($J6:AI6)*AI6","v":0},{"$f":"SUM($J6:AJ6)*AJ6","v":0},{"$f":"SUM($J6:AK6)*AK6","v":0},{"$f":"SUM($J6:AL6)*AL6","v":0},{"$f":"SUM($J6:AM6)*AM6","v":0},{"$f":"SUM($J6:AN6)*AN6","v":0},{"$f":"SUM($J6:AO6)*AO6","v":0},{"$f":"SUM($J6:AP6)*AP6","v":0},{"$f":"SUM($J6:AQ6)*AQ6","v":0},{"$f":"SUM($J6:AR6)*AR6","v":0},{"$f":"SUM($J6:AS6)*AS6","v":0},{"$f":"SUM($J6:AT6)*AT6","v":0},{"$f":"SUM($J6:AU6)*AU6","v":0},{"$f":"SUM($J6:AV6)*AV6","v":0},{"$f":"SUM($J6:AW6)*AW6","v":0},{"$f":"SUM($J6:AX6)*AX6","v":0},{"$f":"SUM($J6:AY6)*AY6","v":0},{"$f":"SUM($J6:AZ6)*AZ6","v":0},{"$f":"SUM($J6:BA6)*BA6","v":0},{"$f":"SUM($J6:BB6)*BB6","v":0},{"$f":"SUM($J6:BC6)*BC6","v":0},{"$f":"SUM($J6:BD6)*BD6","v":0},{"$f":"SUM($J6:BE6)*BE6","v":0},{"$f":"SUM($J6:BF6)*BF6","v":0},{"$f":"SUM($J6:BG6)*BG6","v":0},{"$f":"SUM($J6:BH6)*BH6","v":0},{"$f":"SUM($J6:BI6)*BI6","v":0},{"$f":"SUM($J6:BJ6)*BJ6","v":0},{"$f":"SUM($J6:BK6)*BK6","v":0},{"$f":"SUM($J6:BL6)*BL6","v":0},{"$f":"SUM($J6:BM6)*BM6","v":0}]
[null,null,"Operations Period","Période d'exploitation","Num#",null,null,null,null,{"$f":"SUM($J7:J7)*J7","v":0},{"$f":"SUM($J7:K7)*K7","v":0},{"$f":"SUM($J7:L7)*L7","v":0},{"$f":"SUM($J7:M7)*M7","v":1},{"$f":"SUM($J7:N7)*N7","v":2},{"$f":"SUM($J7:O7)*O7","v":3},{"$f":"SUM($J7:P7)*P7","v":4},{"$f":"SUM($J7:Q7)*Q7","v":5},{"$f":"SUM($J7:R7)*R7","v":6},{"$f":"SUM($J7:S7)*S7","v":7},{"$f":"SUM($J7:T7)*T7","v":8},{"$f":"SUM($J7:U7)*U7","v":9},{"$f":"SUM($J7:V7)*V7","v":10},{"$f":"SUM($J7:W7)*W7","v":11},{"$f":"SUM($J7:X7)*X7","v":12},{"$f":"SUM($J7:Y7)*Y7","v":13},{"$f":"SUM($J7:Z7)*Z7","v":14},{"$f":"SUM($J7:AA7)*AA7","v":15},{"$f":"SUM($J7:AB7)*AB7","v":16},{"$f":"SUM($J7:AC7)*AC7","v":17},{"$f":"SUM($J7:AD7)*AD7","v":18},{"$f":"SUM($J7:AE7)*AE7","v":19},{"$f":"SUM($J7:AF7)*AF7","v":20},{"$f":"SUM($J7:AG7)*AG7","v":0},{"$f":"SUM($J7:AH7)*AH7","v":0},{"$f":"SUM($J7:AI7)*AI7","v":0},{"$f":"SUM($J7:AJ7)*AJ7","v":0},{"$f":"SUM($J7:AK7)*AK7","v":0},{"$f":"SUM($J7:AL7)*AL7","v":0},{"$f":"SUM($J7:AM7)*AM7","v":0},{"$f":"SUM($J7:AN7)*AN7","v":0},{"$f":"SUM($J7:AO7)*AO7","v":0},{"$f":"SUM($J7:AP7)*AP7","v":0},{"$f":"SUM($J7:AQ7)*AQ7","v":0},{"$f":"SUM($J7:AR7)*AR7","v":0},{"$f":"SUM($J7:AS7)*AS7","v":0},{"$f":"SUM($J7:AT7)*AT7","v":0},{"$f":"SUM($J7:AU7)*AU7","v":0},{"$f":"SUM($J7:AV7)*AV7","v":0},{"$f":"SUM($J7:AW7)*AW7","v":0},{"$f":"SUM($J7:AX7)*AX7","v":0},{"$f":"SUM($J7:AY7)*AY7","v":0},{"$f":"SUM($J7:AZ7)*AZ7","v":0},{"$f":"SUM($J7:BA7)*BA7","v":0},{"$f":"SUM($J7:BB7)*BB7","v":0},{"$f":"SUM($J7:BC7)*BC7","v":0},{"$f":"SUM($J7:BD7)*BD7","v":0},{"$f":"SUM($J7:BE7)*BE7","v":0},{"$f":"SUM($J7:BF7)*BF7","v":0},{"$f":"SUM($J7:BG7)*BG7","v":0},{"$f":"SUM($J7:BH7)*BH7","v":0},{"$f":"SUM($J7:BI7)*BI7","v":0},{"$f":"SUM($J7:BJ7)*BJ7","v":0},{"$f":"SUM($J7:BK7)*BK7","v":0},{"$f":"SUM($J7:BL7)*BL7","v":0},{"$f":"SUM($J7:BM7)*BM7","v":0}]
[]
[null,null,"Index","Index"]
[null,null,"Escalation","Inflation "]
[null,null,"Rate","Taux","% p.a.",null,null,null,null,{"$f":"LOOKUP(J10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(K10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(L10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(M10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(N10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(O10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(P10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(Q10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(R10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(S10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(T10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(U10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(V10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(W10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(X10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(Y10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(Z10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(AA10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(AB10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(AC10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(AD10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(AE10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(AF10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(AG10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(AH10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(AI10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(AJ10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(AK10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(AL10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(AM10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(AN10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(AO10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(AP10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(AQ10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(AR10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(AS10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(AT10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(AU10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(AV10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(AW10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(AX10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(AY10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(AZ10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(BA10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(BB10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(BC10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(BD10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(BE10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(BF10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(BG10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(BH10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(BI10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(BJ10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(BK10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(BL10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04},{"$f":"LOOKUP(BM10,Inputs!$G$130:$J$130,Inputs!$G$131:$J$131)","v":0.04}]
[null,null,"Index","Index","Index",null,null,null,1,{"$f":"I19*(1+J18*J7)","v":1},1,1,1.04,1.0816000000000001,1.1248640000000001,1.1698585600000002,1.2166529024000003,1.2653190184960004,1.3159317792358405,1.3685690504052741,1.4233118124214852,1.4802442849183446,1.5394540563150785,1.6010322185676817,1.6650735073103891,1.7316764476028046,1.8009435055069167,1.8729812457271935,1.9479004955562813,2.0258165153785326,2.1068491759936738,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,{"$f":"AO19*(1+AP18*AP7)","v":2.1911231430334208},2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208]
[]
[null,null,"Degradation","Dégradation des performances"]
[null,null,"Rate","Taux","% p.a.",null,null,null,{"$f":"Inputs!G34","v":7.0000000000000001E-3},{"$f":"$I$22","v":7.0000000000000001E-3},{"$f":"$I$22","v":7.0000000000000001E-3},7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3,7.0000000000000001E-3]
[null,null,"Index","Index","Index",null,null,null,1,{"$f":"I23*(1-J22*J7)","v":1},{"$f":"J23*(1-K22*K7)","v":1},1,0.99299999999999999,{"$f":"M23*(1-N22*N7)","v":0.98604899999999995},0.97914665699999992,0.97229263040099989,0.96548658198819293,0.95872817591427562,0.95201707868287566,0.94535295913209549,0.93873548841817078,0.93216433999924353,0.92563918961924885,0.91915971529191409,0.91272559728487068,0.90633651810387661,0.89999216247714942,0.89369221733980941,0.88743637181843071,0.88122431721570171,0.87505574699519184,0.86893035676622554,0.86893035676622554,0.86893035676622554,0.86893035676622554,0.86893035676622554,0.86893035676622554,0.86893035676622554,0.86893035676622554,0.86893035676622554,0.86893035676622554,{"$f":"AO23*(1-AP22*AP7)","v":0.86893035676622554},0.86893035676622554,0.86893035676622554,0.86893035676622554,0.86893035676622554,0.86893035676622554,0.86893035676622554,0.86893035676622554,0.86893035676622554,0.86893035676622554,0.86893035676622554,0.86893035676622554,0.86893035676622554,0.86893035676622554,0.86893035676622554,0.86893035676622554,0.86893035676622554,0.86893035676622554,0.86893035676622554,0.86893035676622554,0.86893035676622554,0.86893035676622554,0.86893035676622554,0.86893035676622554]
[]
[null,null,"WAAC Escalation","Augmentation du coût moyen pondéré du capital"]
[null,null,"Rate","Taux","% p.a.",null,null,null,{"$f":"Inputs!G122","v":5.3831071547292858E-2},{"$f":"$I$26","v":5.3831071547292858E-2},{"$f":"$I$26","v":5.3831071547292858E-2},5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2,5.3831071547292858E-2]
[null,null,"Index","Index","Index",null,null,null,1,{"$f":"I27*(1+J26*J7)","v":1},1,1,1.0538310715472929,1.1105599273585156,1.1703425582657083,1.2333433522545516,1.2997355464921445,1.3697017036879231,1.4434342140975966,1.5211358245504949,1.603020195955023,1.6893124908152333,1.7802499923740438,1.8760827570855987,1.9770743022109161,2.083502330427546,2.195659493445743,2.3138541967309139,2.4384114475451395,2.5696737486396799,2.7080020400559031,2.8537766916243674,2.8537766916243674,2.8537766916243674,2.8537766916243674,2.8537766916243674,2.8537766916243674,2.8537766916243674,2.8537766916243674,2.8537766916243674,2.8537766916243674,{"$f":"AO27*(1+AP26*AP7)","v":2.8537766916243674},2.8537766916243674,2.8537766916243674,2.8537766916243674,2.8537766916243674,2.8537766916243674,2.8537766916243674,2.8537766916243674,2.8537766916243674,2.8537766916243674,2.8537766916243674,2.8537766916243674,2.8537766916243674,2.8537766916243674,2.8537766916243674,2.8537766916243674,2.8537766916243674,2.8537766916243674,2.8537766916243674,2.8537766916243674,2.8537766916243674,2.8537766916243674,2.8537766916243674,2.8537766916243674]
[]
[null,null,"Discount Factor","Taux d'actualisation"]
[null,null,"Rate","Taux","% p.a.",null,null,null,{"$f":"Inputs!G120","v":0.04},{"$f":"$I$30","v":0.04},{"$f":"$I$30","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,"Index","Index","Index",null,null,null,1,{"$f":"I31*(1+J30*J7)","v":1},{"$f":"J31*(1+K30*K7)","v":1},1,1.04,1.0816000000000001,1.1248640000000001,1.1698585600000002,1.2166529024000003,1.2653190184960004,1.3159317792358405,1.3685690504052741,1.4233118124214852,1.4802442849183446,1.5394540563150785,1.6010322185676817,1.6650735073103891,1.7316764476028046,1.8009435055069167,1.8729812457271935,1.9479004955562813,2.0258165153785326,2.1068491759936738,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208,2.1911231430334208]

{"sheet":"Cons","index":6,"n_rows":62,"n_cols":65,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
[null,null,"Construction","Construction"]
[null,null,{"$f":"Name_Project","v":"Tunisie Basse Tension"},{"$f":"Name_Project","v":"Tunisie Basse Tension"}]
[]
[null,null,"Period Start","Début de la période",null,null,null,null,null,{"$f":"Délais!J4","v":"2015-01-01"},{"$f":"Délais!K4","v":"2015-02-01"},{"$f":"Délais!L4","v":"2015-03-01"},{"$f":"Délais!M4","v":"2015-04-01"},{"$f":"Délais!N4","v":"2016-01-01"},{"$f":"Délais!O4","v":"2017-01-01"},{"$f":"Délais!P4","v":"2018-01-01"},{"$f":"Délais!Q4","v":"2019-01-01"},{"$f":"Délais!R4","v":"2020-01-01"},{"$f":"Délais!S4","v":"2021-01-01"},{"$f":"Délais!T4","v":"2022-01-01"},{"$f":"Délais!U4","v":"2023-01-01"},{"$f":"Délais!V4","v":"2024-01-01"},{"$f":"Délais!W4","v":"2025-01-01"},{"$f":"Délais!X4","v":"2026-01-01"},{"$f":"Délais!Y4","v":"2027-01-01"},{"$f":"Délais!Z4","v":"2028-01-01"},{"$f":"Délais!AA4","v":"2029-01-01"},{"$f":"Délais!AB4","v":"2030-01-01"},{"$f":"Délais!AC4","v":"2031-01-01"},{"$f":"Délais!AD4","v":"2032-01-01"},{"$f":"Délais!AE4","v":"2033-01-01"},{"$f":"Délais!AF4","v":"2034-01-01"},{"$f":"Délais!AG4","v":"2035-01-01"},{"$f":"Délais!AH4","v":"2036-01-01"},{"$f":"Délais!AI4","v":"2037-01-01"},{"$f":"Délais!AJ4","v":"2038-01-01"},{"$f":"Délais!AK4","v":"2039-01-01"},{"$f":"Délais!AL4","v":"2040-01-01"},{"$f":"Délais!AM4","v":"2041-01-01"},{"$f":"Délais!AN4","v":"2042-01-01"},{"$f":"Délais!AO4","v":"2043-01-01"},{"$f":"Délais!AP4","v":"2044-01-01"},{"$f":"Délais!AQ4","v":"2045-01-01"},{"$f":"Délais!AR4","v":"2046-01-01"},{"$f":"Délais!AS4","v":"2047-01-01"},{"$f":"Délais!AT4","v":"2048-01-01"},{"$f":"Délais!AU4","v":"2049-01-01"},{"$f":"Délais!AV4","v":"2050-01-01"},{"$f":"Délais!AW4","v":"2051-01-01"},{"$f":"Délais!AX4","v":"2052-01-01"},{"$f":"Délais!AY4","v":"2053-01-01"},{"$f":"Délais!AZ4","v":"2054-01-01"},{"$f":"Délais!BA4","v":"2055-01-01"},{"$f":"Délais!BB4","v":"2056-01-01"},{"$f":"Délais!BC4","v":"2057-01-01"},{"$f":"Délais!BD4","v":"2058-01-01"},{"$f":"Délais!BE4","v":"2059-01-01"},{"$f":"Délais!BF4","v":"2060-01-01"},{"$f":"Délais!BG4","v":"2061-01-01"},{"$f":"Délais!BH4","v":"2062-01-01"},{"$f":"Délais!BI4","v":"2063-01-01"},{"$f":"Délais!BJ4","v":"2064-01-01"},{"$f":"Délais!BK4","v":"2065-01-01"},{"$f":"Délais!BL4","v":"2066-01-01"},{"$f":"Délais!BM4","v":"2067-01-01"}]
[null,null,"Period End","Fin de la période",null,null,null,null,{"$f":"Délais!I5","v":"2015-01-01"},{"$f":"Délais!J5","v":"2015-01-31"},{"$f":"Délais!K5","v":"2015-02-28"},{"$f":"Délais!L5","v":"2015-03-31"},{"$f":"Délais!M5","v":"2015-12-31"},{"$f":"Délais!N5","v":"2016-12-31"},{"$f":"Délais!O5","v":"2017-12-31"},{"$f":"Délais!P5","v":"2018-12-31"},{"$f":"Délais!Q5","v":"2019-12-31"},{"$f":"Délais!R5","v":"2020-12-31"},{"$f":"Délais!S5","v":"2021-12-31"},{"$f":"Délais!T5","v":"2022-12-31"},{"$f":"Délais!U5","v":"2023-12-31"},{"$f":"Délais!V5","v":"2024-12-31"},{"$f":"Délais!W5","v":"2025-12-31"},{"$f":"Délais!X5","v":"2026-12-31"},{"$f":"Délais!Y5","v":"2027-12-31"},{"$f":"Délais!Z5","v":"2028-12-31"},{"$f":"Délais!AA5","v":"2029-12-31"},{"$f":"Délais!AB5","v":"2030-12-31"},{"$f":"Délais!AC5","v":"2031-12-31"},{"$f":"Délais!AD5","v":"2032-12-31"},{"$f":"Délais!AE5","v":"2033-12-31"},{"$f":"Délais!AF5","v":"2034-12-31"},{"$f":"Délais!AG5","v":"2035-12-31"},{"$f":"Délais!AH5","v":"2036-12-31"},{"$f":"Délais!AI5","v":"2037-12-31"},{"$f":"Délais!AJ5","v":"2038-12-31"},{"$f":"Délais!AK5","v":"2039-12-31"},{"$f":"Délais!AL5","v":"2040-12-31"},{"$f":"Délais!AM5","v":"2041-12-31"},{"$f":"Délais!AN5","v":"2042-12-31"},{"$f":"Délais!AO5","v":"2043-12-31"},{"$f":"Délais!AP5","v":"2044-12-31"},{"$f":"Délais!AQ5","v":"2045-12-31"},{"$f":"Délais!AR5","v":"2046-12-31"},{"$f":"Délais!AS5","v":"2047-12-31"},{"$f":"Délais!AT5","v":"2048-12-31"},{"$f":"Délais!AU5","v":"2049-12-31"},{"$f":"Délais!AV5","v":"2050-12-31"},{"$f":"Délais!AW5","v":"2051-12-31"},{"$f":"Délais!AX5","v":"2052-12-31"},{"$f":"Délais!AY5","v":"2053-12-31"},{"$f":"Délais!AZ5","v":"2054-12-31"},{"$f":"Délais!BA5","v":"2055-12-31"},{"$f":"Délais!BB5","v":"2056-12-31"},{"$f":"Délais!BC5","v":"2057-12-31"},{"$f":"Délais!BD5","v":"2058-12-31"},{"$f":"Délais!BE5","v":"2059-12-31"},{"$f":"Délais!BF5","v":"2060-12-31"},{"$f":"Délais!BG5","v":"2061-12-31"},{"$f":"Délais!BH5","v":"2062-12-31"},{"$f":"Délais!BI5","v":"2063-12-31"},{"$f":"Délais!BJ5","v":"2064-12-31"},{"$f":"Délais!BK5","v":"2065-12-31"},{"$f":"Délais!BL5","v":"2066-12-31"},{"$f":"Délais!BM5","v":"2067-12-31"}]
[null,null,"Construction ","Construction ",null,null,null,null,null,{"$f":"Délais!J6","v":1},{"$f":"Délais!K6","v":1},{"$f":"Délais!L6","v":1},{"$f":"Délais!M6","v":0},{"$f":"Délais!N6","v":0},{"$f":"Délais!O6","v":0},{"$f":"Délais!P6","v":0},{"$f":"Délais!Q6","v":0},{"$f":"Délais!R6","v":0},{"$f":"Délais!S6","v":0},{"$f":"Délais!T6","v":0},{"$f":"Délais!U6","v":0},{"$f":"Délais!V6","v":0},{"$f":"Délais!W6","v":0},{"$f":"Délais!X6","v":0},{"$f":"Délais!Y6","v":0},{"$f":"Délais!Z6","v":0},{"$f":"Délais!AA6","v":0},{"$f":"Délais!AB6","v":0},{"$f":"Délais!AC6","v":0},{"$f":"Délais!AD6","v":0},{"$f":"Délais!AE6","v":0},{"$f":"Délais!AF6","v":0},{"$f":"Délais!AG6","v":0},{"$f":"Délais!AH6","v":0},{"$f":"Délais!AI6","v":0},{"$f":"Délais!AJ6","v":0},{"$f":"Délais!AK6","v":0},{"$f":"Délais!AL6","v":0},{"$f":"Délais!AM6","v":0},{"$f":"Délais!AN6","v":0},{"$f":"Délais!AO6","v":0},{"$f":"Délais!AP6","v":0},{"$f":"Délais!AQ6","v":0},{"$f":"Délais!AR6","v":0},{"$f":"Délais!AS6","v":0},{"$f":"Délais!AT6","v":0},{"$f":"Délais!AU6","v":0},{"$f":"Délais!AV6","v":0},{"$f":"Délais!AW6","v":0},{"$f":"Délais!AX6","v":0},{"$f":"Délais!AY6","v":0},{"$f":"Délais!AZ6","v":0},{"$f":"Délais!BA6","v":0},{"$f":"Délais!BB6","v":0},{"$f":"Délais!BC6","v":0},{"$f":"Délais!BD6","v":0},{"$f":"Délais!BE6","v":0},{"$f":"Délais!BF6","v":0},{"$f":"Délais!BG6","v":0},{"$f":"Délais!BH6","v":0},{"$f":"Délais!BI6","v":0},{"$f":"Délais!BJ6","v":0},{"$f":"Délais!BK6","v":0},{"$f":"Délais!BL6","v":0},{"$f":"Délais!BM6","v":0}]
[null,null,"Operations","Exploitation",null,null,null,null,null,{"$f":"Délais!J7","v":0},{"$f":"Délais!K7","v":0},{"$f":"Délais!L7","v":0},{"$f":"Délais!M7","v":1},{"$f":"Délais!N7","v":1},{"$f":"Délais!O7","v":1},{"$f":"Délais!P7","v":1},{"$f":"Délais!Q7","v":1},{"$f":"Délais!R7","v":1},{"$f":"Délais!S7","v":1},{"$f":"Délais!T7","v":1},{"$f":"Délais!U7","v":1},{"$f":"Délais!V7","v":1},{"$f":"Délais!W7","v":1},{"$f":"Délais!X7","v":1},{"$f":"Délais!Y7","v":1},{"$f":"Délais!Z7","v":1},{"$f":"Délais!AA7","v":1},{"$f":"Délais!AB7","v":1},{"$f":"Délais!AC7","v":1},{"$f":"Délais!AD7","v":1},{"$f":"Délais!AE7","v":1},{"$f":"Délais!AF7","v":1},{"$f":"Délais!AG7","v":0},{"$f":"Délais!AH7","v":0},{"$f":"Délais!AI7","v":0},{"$f":"Délais!AJ7","v":0},{"$f":"Délais!AK7","v":0},{"$f":"Délais!AL7","v":0},{"$f":"Délais!AM7","v":0},{"$f":"Délais!AN7","v":0},{"$f":"Délais!AO7","v":0},{"$f":"Délais!AP7","v":0},{"$f":"Délais!AQ7","v":0},{"$f":"Délais!AR7","v":0},{"$f":"Délais!AS7","v":0},{"$f":"Délais!AT7","v":0},{"$f":"Délais!AU7","v":0},{"$f":"Délais!AV7","v":0},{"$f":"Délais!AW7","v":0},{"$f":"Délais!AX7","v":0},{"$f":"Délais!AY7","v":0},{"$f":"Délais!AZ7","v":0},{"$f":"Délais!BA7","v":0},{"$f":"Délais!BB7","v":0},{"$f":"Délais!BC7","v":0},{"$f":"Délais!BD7","v":0},{"$f":"Délais!BE7","v":0},{"$f":"Délais!BF7","v":0},{"$f":"Délais!BG7","v":0},{"$f":"Délais!BH7","v":0},{"$f":"Délais!BI7","v":0},{"$f":"Délais!BJ7","v":0},{"$f":"Délais!BK7","v":0},{"$f":"Délais!BL7","v":0},{"$f":"Délais!BM7","v":0}]
[]
[null,null,"Timing","Délais"]
[null,null,"Calendar Year","Année civile","Num#",null,null,null,null,{"$f":"Délais!J10","v":2015},{"$f":"Délais!K10","v":2015},{"$f":"Délais!L10","v":2015},{"$f":"Délais!M10","v":2015},{"$f":"Délais!N10","v":2016},{"$f":"Délais!O10","v":2017},{"$f":"Délais!P10","v":2018},{"$f":"Délais!Q10","v":2019},{"$f":"Délais!R10","v":2020},{"$f":"Délais!S10","v":2021},{"$f":"Délais!T10","v":2022},{"$f":"Délais!U10","v":2023},{"$f":"Délais!V10","v":2024},{"$f":"Délais!W10","v":2025},{"$f":"Délais!X10","v":2026},{"$f":"Délais!Y10","v":2027},{"$f":"Délais!Z10","v":2028},{"$f":"Délais!AA10","v":2029},{"$f":"Délais!AB10","v":2030},{"$f":"Délais!AC10","v":2031},{"$f":"Délais!AD10","v":2032},{"$f":"Délais!AE10","v":2033},{"$f":"Délais!AF10","v":2034},{"$f":"Délais!AG10","v":2035},{"$f":"Délais!AH10","v":2036},{"$f":"Délais!AI10","v":2037},{"$f":"Délais!AJ10","v":2038},{"$f":"Délais!AK10","v":2039},{"$f":"Délais!AL10","v":2040},{"$f":"Délais!AM10","v":2041},{"$f":"Délais!AN10","v":2042},{"$f":"Délais!AO10","v":2043},{"$f":"Délais!AP10","v":2044},{"$f":"Délais!AQ10","v":2045},{"$f":"Délais!AR10","v":2046},{"$f":"Délais!AS10","v":2047},{"$f":"Délais!AT10","v":2048},{"$f":"Délais!AU10","v":2049},{"$f":"Délais!AV10","v":2050},{"$f":"Délais!AW10","v":2051},{"$f":"Délais!AX10","v":2052},{"$f":"Délais!AY10","v":2053},{"$f":"Délais!AZ10","v":2054},{"$f":"Délais!BA10","v":2055},{"$f":"Délais!BB10","v":2056},{"$f":"Délais!BC10","v":2057},{"$f":"Délais!BD10","v":2058},{"$f":"Délais!BE10","v":2059},{"$f":"Délais!BF10","v":2060},{"$f":"Délais!BG10","v":2061},{"$f":"Délais!BH10","v":2062},{"$f":"Délais!BI10","v":2063},{"$f":"Délais!BJ10","v":2064},{"$f":"Délais!BK10","v":2065},{"$f":"Délais!BL10","v":2066},{"$f":"Délais!BM10","v":2067}]
[null,null,"Days in Period","Nombre de jours de la période","Num#",null,null,null,null,{"$f":"Délais!J11","v":31},{"$f":"Délais!K11","v":28},{"$f":"Délais!L11","v":31},{"$f":"Délais!M11","v":275},{"$f":"Délais!N11","v":366},{"$f":"Délais!O11","v":365},{"$f":"Délais!P11","v":365},{"$f":"Délais!Q11","v":365},{"$f":"Délais!R11","v":366},{"$f":"Délais!S11","v":365},{"$f":"Délais!T11","v":365},{"$f":"Délais!U11","v":365},{"$f":"Délais!V11","v":366},{"$f":"Délais!W11","v":365},{"$f":"Délais!X11","v":365},{"$f":"Délais!Y11","v":365},{"$f":"Délais!Z11","v":366},{"$f":"Délais!AA11","v":365},{"$f":"Délais!AB11","v":365},{"$f":"Délais!AC11","v":365},{"$f":"Délais!AD11","v":366},{"$f":"Délais!AE11","v":365},{"$f":"Délais!AF11","v":365},{"$f":"Délais!AG11","v":365},{"$f":"Délais!AH11","v":366},{"$f":"Délais!AI11","v":365},{"$f":"Délais!AJ11","v":365},{"$f":"Délais!AK11","v":365},{"$f":"Délais!AL11","v":366},{"$f":"Délais!AM11","v":365},{"$f":"Délais!AN11","v":365},{"$f":"Délais!AO11","v":365},{"$f":"Délais!AP11","v":366},{"$f":"Délais!AQ11","v":365},{"$f":"Délais!AR11","v":365},{"$f":"Délais!AS11","v":365},{"$f":"Délais!AT11","v":366},{"$f":"Délais!AU11","v":365},{"$f":"Délais!AV11","v":365},{"$f":"Délais!AW11","v":365},{"$f":"Délais!AX11","v":366},{"$f":"Délais!AY11","v":365},{"$f":"Délais!AZ11","v":365},{"$f":"Délais!BA11","v":365},{"$f":"Délais!BB11","v":366},{"$f":"Délais!BC11","v":365},{"$f":"Délais!BD11","v":365},{"$f":"Délais!BE11","v":365},{"$f":"Délais!BF11","v":366},{"$f":"Délais!BG11","v":365},{"$f":"Délais!BH11","v":365},{"$f":"Délais!BI11","v":365},{"$f":"Délais!BJ11","v":366},{"$f":"Délais!BK11","v":365},{"$f":"Délais!BL11","v":365},{"$f":"Délais!BM11","v":365}]
[]
[null,null,"Construction Period","Période de construction","Num#",null,null,null,null,{"$f":"Délais!J13","v":1},{"$f":"Délais!K13","v":2},{"$f":"Délais!L13","v":3},{"$f":"Délais!M13","v":0},{"$f":"Délais!N13","v":0},{"$f":"Délais!O13","v":0},{"$f":"Délais!P13","v":0},{"$f":"Délais!Q13","v":0},{"$f":"Délais!R13","v":0},{"$f":"Délais!S13","v":0},{"$f":"Délais!T13","v":0},{"$f":"Délais!U13","v":0},{"$f":"Délais!V13","v":0},{"$f":"Délais!W13","v":0},{"$f":"Délais!X13","v":0},{"$f":"Délais!Y13","v":0},{"$f":"Délais!Z13","v":0},{"$f":"Délais!AA13","v":0},{"$f":"Délais!AB13","v":0},{"$f":"Délais!AC13","v":0},{"$f":"Délais!AD13","v":0},{"$f":"Délais!AE13","v":0},{"$f":"Délais!AF13","v":0},{"$f":"Délais!AG13","v":0},{"$f":"Délais!AH13","v":0},{"$f":"Délais!AI13","v":0},{"$f":"Délais!AJ13","v":0},{"$f":"Délais!AK13","v":0},{"$f":"Délais!AL13","v":0},{"$f":"Délais!AM13","v":0},{"$f":"Délais!AN13","v":0},{"$f":"Délais!AO13","v":0},{"$f":"Délais!AP13","v":0},{"$f":"Délais!AQ13","v":0},{"$f":"Délais!AR13","v":0},{"$f":"Délais!AS13","v":0},{"$f":"Délais!AT13","v":0},{"$f":"Délais!AU13","v":0},{"$f":"Délais!AV13","v":0},{"$f":"Délais!AW13","v":0},{"$f":"Délais!AX13","v":0},{"$f":"Délais!AY13","v":0},{"$f":"Délais!AZ13","v":0},{"$f":"Délais!BA13","v":0},{"$f":"Délais!BB13","v":0},{"$f":"Délais!BC13","v":0},{"$f":"Délais!BD13","v":0},{"$f":"Délais!BE13","v":0},{"$f":"Délais!BF13","v":0},{"$f":"Délais!BG13","v":0},{"$f":"Délais!BH13","v":0},{"$f":"Délais!BI13","v":0},{"$f":"Délais!BJ13","v":0},{"$f":"Délais!BK13","v":0},{"$f":"Délais!BL13","v":0},{"$f":"Délais!BM13","v":0}]
[null,null,"Operations Period","Période d'exploitation","Num#",null,null,null,null,{"$f":"Délais!J14","v":0},{"$f":"Délais!K14","v":0},{"$f":"Délais!L14","v":0},{"$f":"Délais!M14","v":1},{"$f":"Délais!N14","v":2},{"$f":"Délais!O14","v":3},{"$f":"Délais!P14","v":4},{"$f":"Délais!Q14","v":5},{"$f":"Délais!R14","v":6},{"$f":"Délais!S14","v":7},{"$f":"Délais!T14","v":8},{"$f":"Délais!U14","v":9},{"$f":"Délais!V14","v":10},{"$f":"Délais!W14","v":11},{"$f":"Délais!X14","v":12},{"$f":"Délais!Y14","v":13},{"$f":"Délais!Z14","v":14},{"$f":"Délais!AA14","v":15},{"$f":"Délais!AB14","v":16},{"$f":"Délais!AC14","v":17},{"$f":"Délais!AD14","v":18},{"$f":"Délais!AE14","v":19},{"$f":"Délais!AF14","v":20},{"$f":"Délais!AG14","v":0},{"$f":"Délais!AH14","v":0},{"$f":"Délais!AI14","v":0},{"$f":"Délais!AJ14","v":0},{"$f":"Délais!AK14","v":0},{"$f":"Délais!AL14","v":0},{"$f":"Délais!AM14","v":0},{"$f":"Délais!AN14","v":0},{"$f":"Délais!AO14","v":0},{"$f":"Délais!AP14","v":0},{"$f":"Délais!AQ14","v":0},{"$f":"Délais!AR14","v":0},{"$f":"Délais!AS14","v":0},{"$f":"Délais!AT14","v":0},{"$f":"Délais!AU14","v":0},{"$f":"Délais!AV14","v":0},{"$f":"Délais!AW14","v":0},{"$f":"Délais!AX14","v":0},{"$f":"Délais!AY14","v":0},{"$f":"Délais!AZ14","v":0},{"$f":"Délais!BA14","v":0},{"$f":"Délais!BB14","v":0},{"$f":"Délais!BC14","v":0},{"$f":"Délais!BD14","v":0},{"$f":"Délais!BE14","v":0},{"$f":"Délais!BF14","v":0},{"$f":"Délais!BG14","v":0},{"$f":"Délais!BH14","v":0},{"$f":"Délais!BI14","v":0},{"$f":"Délais!BJ14","v":0},{"$f":"Délais!BK14","v":0},{"$f":"Délais!BL14","v":0},{"$f":"Délais!BM14","v":0}]
[]
[null,null,"System Cost","Coût de l'installation"]
[null,null,"Spend Profile","Liste des dépenses","%",null,null,null,null,{"$f":"IF(J6=0,0,LOOKUP(J13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0.8},{"$f":"IF(K6=0,0,LOOKUP(K13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(L6=0,0,LOOKUP(L13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0.2},{"$f":"IF(M6=0,0,LOOKUP(M13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(N6=0,0,LOOKUP(N13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(O6=0,0,LOOKUP(O13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(P6=0,0,LOOKUP(P13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(Q6=0,0,LOOKUP(Q13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(R6=0,0,LOOKUP(R13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(S6=0,0,LOOKUP(S13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(T6=0,0,LOOKUP(T13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(U6=0,0,LOOKUP(U13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(V6=0,0,LOOKUP(V13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(W6=0,0,LOOKUP(W13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(X6=0,0,LOOKUP(X13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(Y6=0,0,LOOKUP(Y13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(Z6=0,0,LOOKUP(Z13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(AA6=0,0,LOOKUP(AA13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(AB6=0,0,LOOKUP(AB13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(AC6=0,0,LOOKUP(AC13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(AD6=0,0,LOOKUP(AD13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(AE6=0,0,LOOKUP(AE13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(AF6=0,0,LOOKUP(AF13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(AG6=0,0,LOOKUP(AG13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(AH6=0,0,LOOKUP(AH13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(AI6=0,0,LOOKUP(AI13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(AJ6=0,0,LOOKUP(AJ13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(AK6=0,0,LOOKUP(AK13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(AL6=0,0,LOOKUP(AL13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(AM6=0,0,LOOKUP(AM13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(AN6=0,0,LOOKUP(AN13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(AO6=0,0,LOOKUP(AO13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(AP6=0,0,LOOKUP(AP13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(AQ6=0,0,LOOKUP(AQ13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(AR6=0,0,LOOKUP(AR13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(AS6=0,0,LOOKUP(AS13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(AT6=0,0,LOOKUP(AT13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(AU6=0,0,LOOKUP(AU13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(AV6=0,0,LOOKUP(AV13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(AW6=0,0,LOOKUP(AW13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(AX6=0,0,LOOKUP(AX13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(AY6=0,0,LOOKUP(AY13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(AZ6=0,0,LOOKUP(AZ13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(BA6=0,0,LOOKUP(BA13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(BB6=0,0,LOOKUP(BB13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(BC6=0,0,LOOKUP(BC13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(BD6=0,0,LOOKUP(BD13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(BE6=0,0,LOOKUP(BE13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(BF6=0,0,LOOKUP(BF13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(BG6=0,0,LOOKUP(BG13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(BH6=0,0,LOOKUP(BH13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(BI6=0,0,LOOKUP(BI13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(BJ6=0,0,LOOKUP(BJ13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(BK6=0,0,LOOKUP(BK13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(BL6=0,0,LOOKUP(BL13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0},{"$f":"IF(BM6=0,0,LOOKUP(BM13,Inputs!$H$26:$M$26,Inputs!$H27:$M27))","v":0}]
[null,null,"Applied System Cost","Coût de l'installation appliqué","DT",{"$f":"Inputs!G23","v":9800},null,null,{"$f":"SUM(J18:BM18)","v":9800},{"$f":"$F$18*J17","v":7840},{"$f":"$F$18*K17","v":0},1960,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Funding Uses","Utilisation du financement"]
[null,null,"Construction costs","Coûts de construction","DT",null,null,null,{"$f":"SUM(J21:BM21)","v":9800},{"$f":"J18","v":7840},{"$f":"K18","v":0},1960,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest during construction","Frais d'intérêts engendrés au cours des travaux","DT",null,null,null,{"$f":"SUM(J22:BM22)","v":48.325162026205604},{"$f":"J57","v":0},{"$f":"K57","v":22.877552899230626},25.447609126974978,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Financing fees","Frais de financement","DT",null,null,null,{"$f":"SUM(J23:BM23)","v":71.369023381911376},{"$f":"J62","v":70.420719178082194},{"$f":"K62","v":0.45298133444361038},0.49532286938557823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total","Total","DT",null,null,null,{"$f":"SUM(J24:BM24)","v":9919.6941854081178},{"$f":"SUM(J21:J23)","v":7910.4207191780824},{"$f":"SUM(K21:K23)","v":23.330534233674236},{"$f":"SUM(L21:L23)","v":1985.9429319963606},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Funding Sources","Sources de financement"]
[null,null,"Equity drawdowns","Prélèvements de capitaux propres","DT",null,null,null,{"$f":"SUM(J27:BM27)","v":-2940},{"$f":"-MIN(J24,J41)","v":-2940},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(AP24,AP41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Funding Required","Financement requis","DT",null,null,null,{"$f":"SUM(J28:BM28)","v":6979.6941854081178},{"$f":"J24+J27","v":4970.4207191780824},23.330534233674236,1985.9429319963606,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP24+AP27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Debt drawdowns","Prélèvements de dette","DT",null,null,null,{"$f":"SUM(J30:BM30)","v":-6860},{"$f":"-MIN(J28,J49)","v":-4970.4207191780824},-23.330534233674236,-1866.2487465882432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MIN(AP28,AP49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Funding Required","Financement requis","DT",null,null,null,{"$f":"SUM(J31:BM31)","v":119.694185},{"$f":"ROUND(J28+J30,6)","v":0},{"$f":"ROUND(K28+K30,6)","v":0},119.694185,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Additional Equity","Capitaux propres supplémentaires","DT",null,null,null,{"$f":"SUM(J33:BM33)","v":-119.694185},{"$f":"-J31","v":0},{"$f":"-K31","v":0},-119.694185,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Shortfall","Déficit","DT",null,null,null,{"$f":"SUM(J34:BM34)","v":0},{"$f":"J31+J33","v":0},{"$f":"K31+K33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Equity ","Capitaux propres"]
[null,null,"Balance b/f","Solde de trésorerie reporté","DT",null,null,null,null,{"$f":"I39","v":0},{"$f":"J39","v":2940},{"$f":"K39","v":2940},2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940]
[null,null,"Drawdowns","Prélèvements","DT",null,null,null,{"$f":"SUM(J38:BM38)","v":2940},{"$f":"-J27","v":2940},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AP27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","Solde de trésorerie à la clôture","DT",null,null,null,null,{"$f":"SUM(J37:J38)","v":2940},2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,{"$f":"SUM(AP37:AP38)","v":2940},2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940,2940]
[]
[null,null,"Undrawn Amount @ start","Montants non prélevés au départ","DT",{"$f":"Inputs!G115","v":2940},null,null,null,{"$f":"$F41-J37","v":2940},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F41-AP37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Debt","Dette"]
[null,null,"Balance b/f","Solde de trésorerie reporté","DT",null,null,null,null,{"$f":"I47","v":0},{"$f":"J47","v":4970.4207191780824},{"$f":"K47","v":4993.7512534117568},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Drawdowns","Prélèvements","DT",null,null,null,{"$f":"SUM(J45:BM45)","v":6860},{"$f":"-J30","v":4970.4207191780824},{"$f":"-K30","v":23.330534233674236},1866.2487465882432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transfer to Funding sheet","Montant repris dans la feuille \"financement\"","DT",null,null,null,{"$f":"SUM(J46:BM46)","v":-6860},{"$f":"-IF(J5=Cons_End,SUM(J44:J45),0)","v":0},0,-6860,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AP5=Cons_End,SUM(AP44:AP45),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","Solde de trésorerie à la clôture","DT",null,null,null,null,{"$f":"SUM(J44:J46)","v":4970.4207191780824},{"$f":"SUM(K44:K46)","v":4993.7512534117568},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Undrawn Amount @ start","Montants non prélevés au départ","DT",{"$f":"Inputs!G99","v":6860},null,null,null,{"$f":"($F49-J44)*J6","v":6860},1889.5792808219176,1866.2487465882432,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($F49-AP44)*AP6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest","Interêt"]
[null,null,"Base Rate","Taux de référence","% p.a.",null,null,null,null,{"$f":"LOOKUP(J10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*J6","v":4.7500000000000001E-2},{"$f":"LOOKUP(K10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*K6","v":4.7500000000000001E-2},{"$f":"LOOKUP(L10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*L6","v":4.7500000000000001E-2},{"$f":"LOOKUP(M10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*M6","v":0},{"$f":"LOOKUP(N10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*N6","v":0},{"$f":"LOOKUP(O10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*O6","v":0},{"$f":"LOOKUP(P10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*P6","v":0},{"$f":"LOOKUP(Q10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*Q6","v":0},{"$f":"LOOKUP(R10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*R6","v":0},{"$f":"LOOKUP(S10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*S6","v":0},{"$f":"LOOKUP(T10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*T6","v":0},{"$f":"LOOKUP(U10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*U6","v":0},{"$f":"LOOKUP(V10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*V6","v":0},{"$f":"LOOKUP(W10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*W6","v":0},{"$f":"LOOKUP(X10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*X6","v":0},{"$f":"LOOKUP(Y10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*Y6","v":0},{"$f":"LOOKUP(Z10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*Z6","v":0},{"$f":"LOOKUP(AA10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AA6","v":0},{"$f":"LOOKUP(AB10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AB6","v":0},{"$f":"LOOKUP(AC10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AC6","v":0},{"$f":"LOOKUP(AD10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AD6","v":0},{"$f":"LOOKUP(AE10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AE6","v":0},{"$f":"LOOKUP(AF10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AF6","v":0},{"$f":"LOOKUP(AG10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AG6","v":0},{"$f":"LOOKUP(AH10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AH6","v":0},{"$f":"LOOKUP(AI10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AI6","v":0},{"$f":"LOOKUP(AJ10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AJ6","v":0},{"$f":"LOOKUP(AK10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AK6","v":0},{"$f":"LOOKUP(AL10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AL6","v":0},{"$f":"LOOKUP(AM10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AM6","v":0},{"$f":"LOOKUP(AN10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AN6","v":0},{"$f":"LOOKUP(AO10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AO6","v":0},{"$f":"LOOKUP(AP10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AP6","v":0},{"$f":"LOOKUP(AQ10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AQ6","v":0},{"$f":"LOOKUP(AR10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AR6","v":0},{"$f":"LOOKUP(AS10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AS6","v":0},{"$f":"LOOKUP(AT10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AT6","v":0},{"$f":"LOOKUP(AU10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AU6","v":0},{"$f":"LOOKUP(AV10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AV6","v":0},{"$f":"LOOKUP(AW10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AW6","v":0},{"$f":"LOOKUP(AX10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AX6","v":0},{"$f":"LOOKUP(AY10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AY6","v":0},{"$f":"LOOKUP(AZ10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AZ6","v":0},{"$f":"LOOKUP(BA10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*BA6","v":0},{"$f":"LOOKUP(BB10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*BB6","v":0},{"$f":"LOOKUP(BC10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*BC6","v":0},{"$f":"LOOKUP(BD10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*BD6","v":0},{"$f":"LOOKUP(BE10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*BE6","v":0},{"$f":"LOOKUP(BF10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*BF6","v":0},{"$f":"LOOKUP(BG10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*BG6","v":0},{"$f":"LOOKUP(BH10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*BH6","v":0},{"$f":"LOOKUP(BI10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*BI6","v":0},{"$f":"LOOKUP(BJ10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*BJ6","v":0},{"$f":"LOOKUP(BK10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*BK6","v":0},{"$f":"LOOKUP(BL10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*BL6","v":0},{"$f":"LOOKUP(BM10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*BM6","v":0}]
[null,null,"Margin","Marge","% p.a.",{"$f":"Inputs!G102","v":1.2500000000000001E-2},null,null,null,{"$f":"$F$53*J6","v":1.2500000000000001E-2},1.2500000000000001E-2,1.2500000000000001E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$53*AP6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"All-in rate","Taux global","% p.a.",null,null,null,null,{"$f":"SUM(J52:J53)","v":0.06},{"$f":"SUM(K52:K53)","v":0.06},0.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"All-in rate","Taux global","% p.m.",null,null,null,null,{"$f":"J54*J11/Days_Year","v":5.0958904109589037E-3},4.6027397260273968E-3,5.0958904109589037E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP54*AP11/Days_Year","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest ","Intérêt","DT",null,null,null,{"$f":"SUM(J57:BM57)","v":48.325162026205604},{"$f":"J44*J55","v":0},22.877552899230626,25.447609126974978,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP44*AP55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Financing Fees","Frais de financement"]
[null,null,"Upfront Fee","Commission initiale","DT",{"$f":"Inputs!H105","v":68.600000000000009},null,null,{"$f":"SUM(J60:BM60)","v":68.600000000000009},{"$f":"IF(J13=1,$F$60,0)","v":68.600000000000009},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP13=1,$F$60,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Commitment Fee","Commission d'engagement","DT",{"$f":"Inputs!G107","v":3.1250000000000002E-3},null,null,{"$f":"SUM(J61:BM61)","v":2.7690233819113805},{"$f":"J49*$F$61*J11/Days_Year","v":1.8207191780821919},0.45298133444361038,0.49532286938557823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP49*$F$61*AP11/Days_Year","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total","Total","DT",null,null,null,{"$f":"SUM(J62:BM62)","v":71.369023381911376},{"$f":"SUM(J60:J61)","v":70.420719178082194},{"$f":"SUM(K60:K61)","v":0.45298133444361038},0.49532286938557823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Expl","index":7,"n_rows":80,"n_cols":65,"rows_kept":80,"cut":false,"hidden":false,"merged":[]}
[null,null,"Operations","Exploitation"]
[null,null,null,{"$f":"Name_Project","v":"Tunisie Basse Tension"}]
[]
[null,null,"Period Start","Début de la période",null,null,null,null,null,{"$f":"Délais!J4","v":"2015-01-01"},{"$f":"Délais!K4","v":"2015-02-01"},{"$f":"Délais!L4","v":"2015-03-01"},{"$f":"Délais!M4","v":"2015-04-01"},{"$f":"Délais!N4","v":"2016-01-01"},{"$f":"Délais!O4","v":"2017-01-01"},{"$f":"Délais!P4","v":"2018-01-01"},{"$f":"Délais!Q4","v":"2019-01-01"},{"$f":"Délais!R4","v":"2020-01-01"},{"$f":"Délais!S4","v":"2021-01-01"},{"$f":"Délais!T4","v":"2022-01-01"},{"$f":"Délais!U4","v":"2023-01-01"},{"$f":"Délais!V4","v":"2024-01-01"},{"$f":"Délais!W4","v":"2025-01-01"},{"$f":"Délais!X4","v":"2026-01-01"},{"$f":"Délais!Y4","v":"2027-01-01"},{"$f":"Délais!Z4","v":"2028-01-01"},{"$f":"Délais!AA4","v":"2029-01-01"},{"$f":"Délais!AB4","v":"2030-01-01"},{"$f":"Délais!AC4","v":"2031-01-01"},{"$f":"Délais!AD4","v":"2032-01-01"},{"$f":"Délais!AE4","v":"2033-01-01"},{"$f":"Délais!AF4","v":"2034-01-01"},{"$f":"Délais!AG4","v":"2035-01-01"},{"$f":"Délais!AH4","v":"2036-01-01"},{"$f":"Délais!AI4","v":"2037-01-01"},{"$f":"Délais!AJ4","v":"2038-01-01"},{"$f":"Délais!AK4","v":"2039-01-01"},{"$f":"Délais!AL4","v":"2040-01-01"},{"$f":"Délais!AM4","v":"2041-01-01"},{"$f":"Délais!AN4","v":"2042-01-01"},{"$f":"Délais!AO4","v":"2043-01-01"},{"$f":"Délais!AP4","v":"2044-01-01"},{"$f":"Délais!AQ4","v":"2045-01-01"},{"$f":"Délais!AR4","v":"2046-01-01"},{"$f":"Délais!AS4","v":"2047-01-01"},{"$f":"Délais!AT4","v":"2048-01-01"},{"$f":"Délais!AU4","v":"2049-01-01"},{"$f":"Délais!AV4","v":"2050-01-01"},{"$f":"Délais!AW4","v":"2051-01-01"},{"$f":"Délais!AX4","v":"2052-01-01"},{"$f":"Délais!AY4","v":"2053-01-01"},{"$f":"Délais!AZ4","v":"2054-01-01"},{"$f":"Délais!BA4","v":"2055-01-01"},{"$f":"Délais!BB4","v":"2056-01-01"},{"$f":"Délais!BC4","v":"2057-01-01"},{"$f":"Délais!BD4","v":"2058-01-01"},{"$f":"Délais!BE4","v":"2059-01-01"},{"$f":"Délais!BF4","v":"2060-01-01"},{"$f":"Délais!BG4","v":"2061-01-01"},{"$f":"Délais!BH4","v":"2062-01-01"},{"$f":"Délais!BI4","v":"2063-01-01"},{"$f":"Délais!BJ4","v":"2064-01-01"},{"$f":"Délais!BK4","v":"2065-01-01"},{"$f":"Délais!BL4","v":"2066-01-01"},{"$f":"Délais!BM4","v":"2067-01-01"}]
[null,null,"Period End","Fin de la période",null,null,null,null,{"$f":"Délais!I5","v":"2015-01-01"},{"$f":"Délais!J5","v":"2015-01-31"},{"$f":"Délais!K5","v":"2015-02-28"},{"$f":"Délais!L5","v":"2015-03-31"},{"$f":"Délais!M5","v":"2015-12-31"},{"$f":"Délais!N5","v":"2016-12-31"},{"$f":"Délais!O5","v":"2017-12-31"},{"$f":"Délais!P5","v":"2018-12-31"},{"$f":"Délais!Q5","v":"2019-12-31"},{"$f":"Délais!R5","v":"2020-12-31"},{"$f":"Délais!S5","v":"2021-12-31"},{"$f":"Délais!T5","v":"2022-12-31"},{"$f":"Délais!U5","v":"2023-12-31"},{"$f":"Délais!V5","v":"2024-12-31"},{"$f":"Délais!W5","v":"2025-12-31"},{"$f":"Délais!X5","v":"2026-12-31"},{"$f":"Délais!Y5","v":"2027-12-31"},{"$f":"Délais!Z5","v":"2028-12-31"},{"$f":"Délais!AA5","v":"2029-12-31"},{"$f":"Délais!AB5","v":"2030-12-31"},{"$f":"Délais!AC5","v":"2031-12-31"},{"$f":"Délais!AD5","v":"2032-12-31"},{"$f":"Délais!AE5","v":"2033-12-31"},{"$f":"Délais!AF5","v":"2034-12-31"},{"$f":"Délais!AG5","v":"2035-12-31"},{"$f":"Délais!AH5","v":"2036-12-31"},{"$f":"Délais!AI5","v":"2037-12-31"},{"$f":"Délais!AJ5","v":"2038-12-31"},{"$f":"Délais!AK5","v":"2039-12-31"},{"$f":"Délais!AL5","v":"2040-12-31"},{"$f":"Délais!AM5","v":"2041-12-31"},{"$f":"Délais!AN5","v":"2042-12-31"},{"$f":"Délais!AO5","v":"2043-12-31"},{"$f":"Délais!AP5","v":"2044-12-31"},{"$f":"Délais!AQ5","v":"2045-12-31"},{"$f":"Délais!AR5","v":"2046-12-31"},{"$f":"Délais!AS5","v":"2047-12-31"},{"$f":"Délais!AT5","v":"2048-12-31"},{"$f":"Délais!AU5","v":"2049-12-31"},{"$f":"Délais!AV5","v":"2050-12-31"},{"$f":"Délais!AW5","v":"2051-12-31"},{"$f":"Délais!AX5","v":"2052-12-31"},{"$f":"Délais!AY5","v":"2053-12-31"},{"$f":"Délais!AZ5","v":"2054-12-31"},{"$f":"Délais!BA5","v":"2055-12-31"},{"$f":"Délais!BB5","v":"2056-12-31"},{"$f":"Délais!BC5","v":"2057-12-31"},{"$f":"Délais!BD5","v":"2058-12-31"},{"$f":"Délais!BE5","v":"2059-12-31"},{"$f":"Délais!BF5","v":"2060-12-31"},{"$f":"Délais!BG5","v":"2061-12-31"},{"$f":"Délais!BH5","v":"2062-12-31"},{"$f":"Délais!BI5","v":"2063-12-31"},{"$f":"Délais!BJ5","v":"2064-12-31"},{"$f":"Délais!BK5","v":"2065-12-31"},{"$f":"Délais!BL5","v":"2066-12-31"},{"$f":"Délais!BM5","v":"2067-12-31"}]
[null,null,"Construction ","Construction ",null,null,null,null,null,{"$f":"Délais!J6","v":1},{"$f":"Délais!K6","v":1},{"$f":"Délais!L6","v":1},{"$f":"Délais!M6","v":0},{"$f":"Délais!N6","v":0},{"$f":"Délais!O6","v":0},{"$f":"Délais!P6","v":0},{"$f":"Délais!Q6","v":0},{"$f":"Délais!R6","v":0},{"$f":"Délais!S6","v":0},{"$f":"Délais!T6","v":0},{"$f":"Délais!U6","v":0},{"$f":"Délais!V6","v":0},{"$f":"Délais!W6","v":0},{"$f":"Délais!X6","v":0},{"$f":"Délais!Y6","v":0},{"$f":"Délais!Z6","v":0},{"$f":"Délais!AA6","v":0},{"$f":"Délais!AB6","v":0},{"$f":"Délais!AC6","v":0},{"$f":"Délais!AD6","v":0},{"$f":"Délais!AE6","v":0},{"$f":"Délais!AF6","v":0},{"$f":"Délais!AG6","v":0},{"$f":"Délais!AH6","v":0},{"$f":"Délais!AI6","v":0},{"$f":"Délais!AJ6","v":0},{"$f":"Délais!AK6","v":0},{"$f":"Délais!AL6","v":0},{"$f":"Délais!AM6","v":0},{"$f":"Délais!AN6","v":0},{"$f":"Délais!AO6","v":0},{"$f":"Délais!AP6","v":0},{"$f":"Délais!AQ6","v":0},{"$f":"Délais!AR6","v":0},{"$f":"Délais!AS6","v":0},{"$f":"Délais!AT6","v":0},{"$f":"Délais!AU6","v":0},{"$f":"Délais!AV6","v":0},{"$f":"Délais!AW6","v":0},{"$f":"Délais!AX6","v":0},{"$f":"Délais!AY6","v":0},{"$f":"Délais!AZ6","v":0},{"$f":"Délais!BA6","v":0},{"$f":"Délais!BB6","v":0},{"$f":"Délais!BC6","v":0},{"$f":"Délais!BD6","v":0},{"$f":"Délais!BE6","v":0},{"$f":"Délais!BF6","v":0},{"$f":"Délais!BG6","v":0},{"$f":"Délais!BH6","v":0},{"$f":"Délais!BI6","v":0},{"$f":"Délais!BJ6","v":0},{"$f":"Délais!BK6","v":0},{"$f":"Délais!BL6","v":0},{"$f":"Délais!BM6","v":0}]
[null,null,"Operations","Exploitation",null,null,null,null,null,{"$f":"Délais!J7","v":0},{"$f":"Délais!K7","v":0},{"$f":"Délais!L7","v":0},{"$f":"Délais!M7","v":1},{"$f":"Délais!N7","v":1},{"$f":"Délais!O7","v":1},{"$f":"Délais!P7","v":1},{"$f":"Délais!Q7","v":1},{"$f":"Délais!R7","v":1},{"$f":"Délais!S7","v":1},{"$f":"Délais!T7","v":1},{"$f":"Délais!U7","v":1},{"$f":"Délais!V7","v":1},{"$f":"Délais!W7","v":1},{"$f":"Délais!X7","v":1},{"$f":"Délais!Y7","v":1},{"$f":"Délais!Z7","v":1},{"$f":"Délais!AA7","v":1},{"$f":"Délais!AB7","v":1},{"$f":"Délais!AC7","v":1},{"$f":"Délais!AD7","v":1},{"$f":"Délais!AE7","v":1},{"$f":"Délais!AF7","v":1},{"$f":"Délais!AG7","v":0},{"$f":"Délais!AH7","v":0},{"$f":"Délais!AI7","v":0},{"$f":"Délais!AJ7","v":0},{"$f":"Délais!AK7","v":0},{"$f":"Délais!AL7","v":0},{"$f":"Délais!AM7","v":0},{"$f":"Délais!AN7","v":0},{"$f":"Délais!AO7","v":0},{"$f":"Délais!AP7","v":0},{"$f":"Délais!AQ7","v":0},{"$f":"Délais!AR7","v":0},{"$f":"Délais!AS7","v":0},{"$f":"Délais!AT7","v":0},{"$f":"Délais!AU7","v":0},{"$f":"Délais!AV7","v":0},{"$f":"Délais!AW7","v":0},{"$f":"Délais!AX7","v":0},{"$f":"Délais!AY7","v":0},{"$f":"Délais!AZ7","v":0},{"$f":"Délais!BA7","v":0},{"$f":"Délais!BB7","v":0},{"$f":"Délais!BC7","v":0},{"$f":"Délais!BD7","v":0},{"$f":"Délais!BE7","v":0},{"$f":"Délais!BF7","v":0},{"$f":"Délais!BG7","v":0},{"$f":"Délais!BH7","v":0},{"$f":"Délais!BI7","v":0},{"$f":"Délais!BJ7","v":0},{"$f":"Délais!BK7","v":0},{"$f":"Délais!BL7","v":0},{"$f":"Délais!BM7","v":0}]
[]
[null,null,"Timing","Délais"]
[null,null,"Calendar Year","Année civile","Num#",null,null,null,null,{"$f":"Délais!J10","v":2015},{"$f":"Délais!K10","v":2015},{"$f":"Délais!L10","v":2015},{"$f":"Délais!M10","v":2015},{"$f":"Délais!N10","v":2016},{"$f":"Délais!O10","v":2017},{"$f":"Délais!P10","v":2018},{"$f":"Délais!Q10","v":2019},{"$f":"Délais!R10","v":2020},{"$f":"Délais!S10","v":2021},{"$f":"Délais!T10","v":2022},{"$f":"Délais!U10","v":2023},{"$f":"Délais!V10","v":2024},{"$f":"Délais!W10","v":2025},{"$f":"Délais!X10","v":2026},{"$f":"Délais!Y10","v":2027},{"$f":"Délais!Z10","v":2028},{"$f":"Délais!AA10","v":2029},{"$f":"Délais!AB10","v":2030},{"$f":"Délais!AC10","v":2031},{"$f":"Délais!AD10","v":2032},{"$f":"Délais!AE10","v":2033},{"$f":"Délais!AF10","v":2034},{"$f":"Délais!AG10","v":2035},{"$f":"Délais!AH10","v":2036},{"$f":"Délais!AI10","v":2037},{"$f":"Délais!AJ10","v":2038},{"$f":"Délais!AK10","v":2039},{"$f":"Délais!AL10","v":2040},{"$f":"Délais!AM10","v":2041},{"$f":"Délais!AN10","v":2042},{"$f":"Délais!AO10","v":2043},{"$f":"Délais!AP10","v":2044},{"$f":"Délais!AQ10","v":2045},{"$f":"Délais!AR10","v":2046},{"$f":"Délais!AS10","v":2047},{"$f":"Délais!AT10","v":2048},{"$f":"Délais!AU10","v":2049},{"$f":"Délais!AV10","v":2050},{"$f":"Délais!AW10","v":2051},{"$f":"Délais!AX10","v":2052},{"$f":"Délais!AY10","v":2053},{"$f":"Délais!AZ10","v":2054},{"$f":"Délais!BA10","v":2055},{"$f":"Délais!BB10","v":2056},{"$f":"Délais!BC10","v":2057},{"$f":"Délais!BD10","v":2058},{"$f":"Délais!BE10","v":2059},{"$f":"Délais!BF10","v":2060},{"$f":"Délais!BG10","v":2061},{"$f":"Délais!BH10","v":2062},{"$f":"Délais!BI10","v":2063},{"$f":"Délais!BJ10","v":2064},{"$f":"Délais!BK10","v":2065},{"$f":"Délais!BL10","v":2066},{"$f":"Délais!BM10","v":2067}]
[null,null,"Days in Period","Nombre de jours de la période","Num#",null,null,null,null,{"$f":"J5-J4+1","v":31},28,31,275,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,{"$f":"AP5-AP4+1","v":366},365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365]
[]
[null,null,"Construction Period","Période de construction","Num#",null,null,null,null,{"$f":"Délais!J13","v":1},{"$f":"Délais!K13","v":2},{"$f":"Délais!L13","v":3},{"$f":"Délais!M13","v":0},{"$f":"Délais!N13","v":0},{"$f":"Délais!O13","v":0},{"$f":"Délais!P13","v":0},{"$f":"Délais!Q13","v":0},{"$f":"Délais!R13","v":0},{"$f":"Délais!S13","v":0},{"$f":"Délais!T13","v":0},{"$f":"Délais!U13","v":0},{"$f":"Délais!V13","v":0},{"$f":"Délais!W13","v":0},{"$f":"Délais!X13","v":0},{"$f":"Délais!Y13","v":0},{"$f":"Délais!Z13","v":0},{"$f":"Délais!AA13","v":0},{"$f":"Délais!AB13","v":0},{"$f":"Délais!AC13","v":0},{"$f":"Délais!AD13","v":0},{"$f":"Délais!AE13","v":0},{"$f":"Délais!AF13","v":0},{"$f":"Délais!AG13","v":0},{"$f":"Délais!AH13","v":0},{"$f":"Délais!AI13","v":0},{"$f":"Délais!AJ13","v":0},{"$f":"Délais!AK13","v":0},{"$f":"Délais!AL13","v":0},{"$f":"Délais!AM13","v":0},{"$f":"Délais!AN13","v":0},{"$f":"Délais!AO13","v":0},{"$f":"Délais!AP13","v":0},{"$f":"Délais!AQ13","v":0},{"$f":"Délais!AR13","v":0},{"$f":"Délais!AS13","v":0},{"$f":"Délais!AT13","v":0},{"$f":"Délais!AU13","v":0},{"$f":"Délais!AV13","v":0},{"$f":"Délais!AW13","v":0},{"$f":"Délais!AX13","v":0},{"$f":"Délais!AY13","v":0},{"$f":"Délais!AZ13","v":0},{"$f":"Délais!BA13","v":0},{"$f":"Délais!BB13","v":0},{"$f":"Délais!BC13","v":0},{"$f":"Délais!BD13","v":0},{"$f":"Délais!BE13","v":0},{"$f":"Délais!BF13","v":0},{"$f":"Délais!BG13","v":0},{"$f":"Délais!BH13","v":0},{"$f":"Délais!BI13","v":0},{"$f":"Délais!BJ13","v":0},{"$f":"Délais!BK13","v":0},{"$f":"Délais!BL13","v":0},{"$f":"Délais!BM13","v":0}]
[null,null,"Operations Period","Période d'exploitation","Num#",null,null,null,null,{"$f":"Délais!J14","v":0},{"$f":"Délais!K14","v":0},{"$f":"Délais!L14","v":0},{"$f":"Délais!M14","v":1},{"$f":"Délais!N14","v":2},{"$f":"Délais!O14","v":3},{"$f":"Délais!P14","v":4},{"$f":"Délais!Q14","v":5},{"$f":"Délais!R14","v":6},{"$f":"Délais!S14","v":7},{"$f":"Délais!T14","v":8},{"$f":"Délais!U14","v":9},{"$f":"Délais!V14","v":10},{"$f":"Délais!W14","v":11},{"$f":"Délais!X14","v":12},{"$f":"Délais!Y14","v":13},{"$f":"Délais!Z14","v":14},{"$f":"Délais!AA14","v":15},{"$f":"Délais!AB14","v":16},{"$f":"Délais!AC14","v":17},{"$f":"Délais!AD14","v":18},{"$f":"Délais!AE14","v":19},{"$f":"Délais!AF14","v":20},{"$f":"Délais!AG14","v":0},{"$f":"Délais!AH14","v":0},{"$f":"Délais!AI14","v":0},{"$f":"Délais!AJ14","v":0},{"$f":"Délais!AK14","v":0},{"$f":"Délais!AL14","v":0},{"$f":"Délais!AM14","v":0},{"$f":"Délais!AN14","v":0},{"$f":"Délais!AO14","v":0},{"$f":"Délais!AP14","v":0},{"$f":"Délais!AQ14","v":0},{"$f":"Délais!AR14","v":0},{"$f":"Délais!AS14","v":0},{"$f":"Délais!AT14","v":0},{"$f":"Délais!AU14","v":0},{"$f":"Délais!AV14","v":0},{"$f":"Délais!AW14","v":0},{"$f":"Délais!AX14","v":0},{"$f":"Délais!AY14","v":0},{"$f":"Délais!AZ14","v":0},{"$f":"Délais!BA14","v":0},{"$f":"Délais!BB14","v":0},{"$f":"Délais!BC14","v":0},{"$f":"Délais!BD14","v":0},{"$f":"Délais!BE14","v":0},{"$f":"Délais!BF14","v":0},{"$f":"Délais!BG14","v":0},{"$f":"Délais!BH14","v":0},{"$f":"Délais!BI14","v":0},{"$f":"Délais!BJ14","v":0},{"$f":"Délais!BK14","v":0},{"$f":"Délais!BL14","v":0},{"$f":"Délais!BM14","v":0}]
[]
[null,null,"Generation","Production"]
[null,null,"System Size","Taille de l'installation","kWp",null,null,null,null,{"$f":"IF(J$14=0,0,Inputs!$G$32)","v":0},{"$f":"IF(K$14=0,0,Inputs!$G$32)","v":0},{"$f":"IF(L$14=0,0,Inputs!$G$32)","v":0},{"$f":"IF(M$14=0,0,Inputs!$G$32)","v":4},{"$f":"IF(N$14=0,0,Inputs!$G$32)","v":4},{"$f":"IF(O$14=0,0,Inputs!$G$32)","v":4},{"$f":"IF(P$14=0,0,Inputs!$G$32)","v":4},{"$f":"IF(Q$14=0,0,Inputs!$G$32)","v":4},{"$f":"IF(R$14=0,0,Inputs!$G$32)","v":4},{"$f":"IF(S$14=0,0,Inputs!$G$32)","v":4},{"$f":"IF(T$14=0,0,Inputs!$G$32)","v":4},{"$f":"IF(U$14=0,0,Inputs!$G$32)","v":4},{"$f":"IF(V$14=0,0,Inputs!$G$32)","v":4},{"$f":"IF(W$14=0,0,Inputs!$G$32)","v":4},{"$f":"IF(X$14=0,0,Inputs!$G$32)","v":4},{"$f":"IF(Y$14=0,0,Inputs!$G$32)","v":4},{"$f":"IF(Z$14=0,0,Inputs!$G$32)","v":4},{"$f":"IF(AA$14=0,0,Inputs!$G$32)","v":4},{"$f":"IF(AB$14=0,0,Inputs!$G$32)","v":4},{"$f":"IF(AC$14=0,0,Inputs!$G$32)","v":4},{"$f":"IF(AD$14=0,0,Inputs!$G$32)","v":4},{"$f":"IF(AE$14=0,0,Inputs!$G$32)","v":4},{"$f":"IF(AF$14=0,0,Inputs!$G$32)","v":4},{"$f":"IF(AG$14=0,0,Inputs!$G$32)","v":0},{"$f":"IF(AH$14=0,0,Inputs!$G$32)","v":0},{"$f":"IF(AI$14=0,0,Inputs!$G$32)","v":0},{"$f":"IF(AJ$14=0,0,Inputs!$G$32)","v":0},{"$f":"IF(AK$14=0,0,Inputs!$G$32)","v":0},{"$f":"IF(AL$14=0,0,Inputs!$G$32)","v":0},{"$f":"IF(AM$14=0,0,Inputs!$G$32)","v":0},{"$f":"IF(AN$14=0,0,Inputs!$G$32)","v":0},{"$f":"IF(AO$14=0,0,Inputs!$G$32)","v":0},{"$f":"IF(AP$14=0,0,Inputs!$G$32)","v":0},{"$f":"IF(AQ$14=0,0,Inputs!$G$32)","v":0},{"$f":"IF(AR$14=0,0,Inputs!$G$32)","v":0},{"$f":"IF(AS$14=0,0,Inputs!$G$32)","v":0},{"$f":"IF(AT$14=0,0,Inputs!$G$32)","v":0},{"$f":"IF(AU$14=0,0,Inputs!$G$32)","v":0},{"$f":"IF(AV$14=0,0,Inputs!$G$32)","v":0},{"$f":"IF(AW$14=0,0,Inputs!$G$32)","v":0},{"$f":"IF(AX$14=0,0,Inputs!$G$32)","v":0},{"$f":"IF(AY$14=0,0,Inputs!$G$32)","v":0},{"$f":"IF(AZ$14=0,0,Inputs!$G$32)","v":0},{"$f":"IF(BA$14=0,0,Inputs!$G$32)","v":0},{"$f":"IF(BB$14=0,0,Inputs!$G$32)","v":0},{"$f":"IF(BC$14=0,0,Inputs!$G$32)","v":0},{"$f":"IF(BD$14=0,0,Inputs!$G$32)","v":0},{"$f":"IF(BE$14=0,0,Inputs!$G$32)","v":0},{"$f":"IF(BF$14=0,0,Inputs!$G$32)","v":0},{"$f":"IF(BG$14=0,0,Inputs!$G$32)","v":0},{"$f":"IF(BH$14=0,0,Inputs!$G$32)","v":0},{"$f":"IF(BI$14=0,0,Inputs!$G$32)","v":0},{"$f":"IF(BJ$14=0,0,Inputs!$G$32)","v":0},{"$f":"IF(BK$14=0,0,Inputs!$G$32)","v":0},{"$f":"IF(BL$14=0,0,Inputs!$G$32)","v":0},{"$f":"IF(BM$14=0,0,Inputs!$G$32)","v":0}]
[null,null,"Generation per kWp","Production par kWc","kWh/kWp/a",null,null,null,null,{"$f":"IF(J14=0,0,Inputs!$G$40)","v":0},{"$f":"IF(K14=0,0,Inputs!$G$40)","v":0},{"$f":"IF(L14=0,0,Inputs!$G$40)","v":0},{"$f":"IF(M14=0,0,Inputs!$G$40)","v":1600},{"$f":"IF(N14=0,0,Inputs!$G$40)","v":1600},{"$f":"IF(O14=0,0,Inputs!$G$40)","v":1600},{"$f":"IF(P14=0,0,Inputs!$G$40)","v":1600},{"$f":"IF(Q14=0,0,Inputs!$G$40)","v":1600},{"$f":"IF(R14=0,0,Inputs!$G$40)","v":1600},{"$f":"IF(S14=0,0,Inputs!$G$40)","v":1600},{"$f":"IF(T14=0,0,Inputs!$G$40)","v":1600},{"$f":"IF(U14=0,0,Inputs!$G$40)","v":1600},{"$f":"IF(V14=0,0,Inputs!$G$40)","v":1600},{"$f":"IF(W14=0,0,Inputs!$G$40)","v":1600},{"$f":"IF(X14=0,0,Inputs!$G$40)","v":1600},{"$f":"IF(Y14=0,0,Inputs!$G$40)","v":1600},{"$f":"IF(Z14=0,0,Inputs!$G$40)","v":1600},{"$f":"IF(AA14=0,0,Inputs!$G$40)","v":1600},{"$f":"IF(AB14=0,0,Inputs!$G$40)","v":1600},{"$f":"IF(AC14=0,0,Inputs!$G$40)","v":1600},{"$f":"IF(AD14=0,0,Inputs!$G$40)","v":1600},{"$f":"IF(AE14=0,0,Inputs!$G$40)","v":1600},{"$f":"IF(AF14=0,0,Inputs!$G$40)","v":1600},{"$f":"IF(AG14=0,0,Inputs!$G$40)","v":0},{"$f":"IF(AH14=0,0,Inputs!$G$40)","v":0},{"$f":"IF(AI14=0,0,Inputs!$G$40)","v":0},{"$f":"IF(AJ14=0,0,Inputs!$G$40)","v":0},{"$f":"IF(AK14=0,0,Inputs!$G$40)","v":0},{"$f":"IF(AL14=0,0,Inputs!$G$40)","v":0},{"$f":"IF(AM14=0,0,Inputs!$G$40)","v":0},{"$f":"IF(AN14=0,0,Inputs!$G$40)","v":0},{"$f":"IF(AO14=0,0,Inputs!$G$40)","v":0},{"$f":"IF(AP14=0,0,Inputs!$G$40)","v":0},{"$f":"IF(AQ14=0,0,Inputs!$G$40)","v":0},{"$f":"IF(AR14=0,0,Inputs!$G$40)","v":0},{"$f":"IF(AS14=0,0,Inputs!$G$40)","v":0},{"$f":"IF(AT14=0,0,Inputs!$G$40)","v":0},{"$f":"IF(AU14=0,0,Inputs!$G$40)","v":0},{"$f":"IF(AV14=0,0,Inputs!$G$40)","v":0},{"$f":"IF(AW14=0,0,Inputs!$G$40)","v":0},{"$f":"IF(AX14=0,0,Inputs!$G$40)","v":0},{"$f":"IF(AY14=0,0,Inputs!$G$40)","v":0},{"$f":"IF(AZ14=0,0,Inputs!$G$40)","v":0},{"$f":"IF(BA14=0,0,Inputs!$G$40)","v":0},{"$f":"IF(BB14=0,0,Inputs!$G$40)","v":0},{"$f":"IF(BC14=0,0,Inputs!$G$40)","v":0},{"$f":"IF(BD14=0,0,Inputs!$G$40)","v":0},{"$f":"IF(BE14=0,0,Inputs!$G$40)","v":0},{"$f":"IF(BF14=0,0,Inputs!$G$40)","v":0},{"$f":"IF(BG14=0,0,Inputs!$G$40)","v":0},{"$f":"IF(BH14=0,0,Inputs!$G$40)","v":0},{"$f":"IF(BI14=0,0,Inputs!$G$40)","v":0},{"$f":"IF(BJ14=0,0,Inputs!$G$40)","v":0},{"$f":"IF(BK14=0,0,Inputs!$G$40)","v":0},{"$f":"IF(BL14=0,0,Inputs!$G$40)","v":0},{"$f":"IF(BM14=0,0,Inputs!$G$40)","v":0}]
[null,null,"Degradation","Dégradation des performances","Index",null,null,null,null,{"$f":"Délais!J23","v":1},{"$f":"Délais!K23","v":1},{"$f":"Délais!L23","v":1},{"$f":"Délais!M23","v":0.99299999999999999},{"$f":"Délais!N23","v":0.98604899999999995},{"$f":"Délais!O23","v":0.97914665699999992},{"$f":"Délais!P23","v":0.97229263040099989},{"$f":"Délais!Q23","v":0.96548658198819293},{"$f":"Délais!R23","v":0.95872817591427562},{"$f":"Délais!S23","v":0.95201707868287566},{"$f":"Délais!T23","v":0.94535295913209549},{"$f":"Délais!U23","v":0.93873548841817078},{"$f":"Délais!V23","v":0.93216433999924353},{"$f":"Délais!W23","v":0.92563918961924885},{"$f":"Délais!X23","v":0.91915971529191409},{"$f":"Délais!Y23","v":0.91272559728487068},{"$f":"Délais!Z23","v":0.90633651810387661},{"$f":"Délais!AA23","v":0.89999216247714942},{"$f":"Délais!AB23","v":0.89369221733980941},{"$f":"Délais!AC23","v":0.88743637181843071},{"$f":"Délais!AD23","v":0.88122431721570171},{"$f":"Délais!AE23","v":0.87505574699519184},{"$f":"Délais!AF23","v":0.86893035676622554},{"$f":"Délais!AG23","v":0.86893035676622554},{"$f":"Délais!AH23","v":0.86893035676622554},{"$f":"Délais!AI23","v":0.86893035676622554},{"$f":"Délais!AJ23","v":0.86893035676622554},{"$f":"Délais!AK23","v":0.86893035676622554},{"$f":"Délais!AL23","v":0.86893035676622554},{"$f":"Délais!AM23","v":0.86893035676622554},{"$f":"Délais!AN23","v":0.86893035676622554},{"$f":"Délais!AO23","v":0.86893035676622554},{"$f":"Délais!AP23","v":0.86893035676622554},{"$f":"Délais!AQ23","v":0.86893035676622554},{"$f":"Délais!AR23","v":0.86893035676622554},{"$f":"Délais!AS23","v":0.86893035676622554},{"$f":"Délais!AT23","v":0.86893035676622554},{"$f":"Délais!AU23","v":0.86893035676622554},{"$f":"Délais!AV23","v":0.86893035676622554},{"$f":"Délais!AW23","v":0.86893035676622554},{"$f":"Délais!AX23","v":0.86893035676622554},{"$f":"Délais!AY23","v":0.86893035676622554},{"$f":"Délais!AZ23","v":0.86893035676622554},{"$f":"Délais!BA23","v":0.86893035676622554},{"$f":"Délais!BB23","v":0.86893035676622554},{"$f":"Délais!BC23","v":0.86893035676622554},{"$f":"Délais!BD23","v":0.86893035676622554},{"$f":"Délais!BE23","v":0.86893035676622554},{"$f":"Délais!BF23","v":0.86893035676622554},{"$f":"Délais!BG23","v":0.86893035676622554},{"$f":"Délais!BH23","v":0.86893035676622554},{"$f":"Délais!BI23","v":0.86893035676622554},{"$f":"Délais!BJ23","v":0.86893035676622554},{"$f":"Délais!BK23","v":0.86893035676622554},{"$f":"Délais!BL23","v":0.86893035676622554},{"$f":"Délais!BM23","v":0.86893035676622554}]
[null,null,"Gross Generation","Production brute d'électricité","kWh",null,null,null,{"$f":"SUM(J20:BM20)","v":118996.25666846895},{"$f":"J17*J18*J19","v":0},{"$f":"K17*K18*K19","v":0},{"$f":"L17*L18*L19","v":0},{"$f":"M17*M18*M19","v":6355.2},{"$f":"N17*N18*N19","v":6310.7136},6266.5386047999991,6222.6728345663996,6179.114124724435,6135.860325851364,6092.9093035704045,6050.2589384454113,6007.9071258762933,5965.8517759951583,5924.0908135631926,5882.6221778682502,5841.4438226231723,5800.5537158648103,5759.9498398537562,5719.6301909747799,5679.5927796379565,5639.8356301804906,5600.356780769228,5561.1542833038438,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Efficiency","Rendement de l'installation","%",null,null,null,null,{"$f":"IF(J$14=0,0,Inputs!$G$35)","v":0},{"$f":"IF(K$14=0,0,Inputs!$G$35)","v":0},{"$f":"IF(L$14=0,0,Inputs!$G$35)","v":0},{"$f":"IF(M$14=0,0,Inputs!$G$35)","v":1},{"$f":"IF(N$14=0,0,Inputs!$G$35)","v":1},{"$f":"IF(O$14=0,0,Inputs!$G$35)","v":1},{"$f":"IF(P$14=0,0,Inputs!$G$35)","v":1},{"$f":"IF(Q$14=0,0,Inputs!$G$35)","v":1},{"$f":"IF(R$14=0,0,Inputs!$G$35)","v":1},{"$f":"IF(S$14=0,0,Inputs!$G$35)","v":1},{"$f":"IF(T$14=0,0,Inputs!$G$35)","v":1},{"$f":"IF(U$14=0,0,Inputs!$G$35)","v":1},{"$f":"IF(V$14=0,0,Inputs!$G$35)","v":1},{"$f":"IF(W$14=0,0,Inputs!$G$35)","v":1},{"$f":"IF(X$14=0,0,Inputs!$G$35)","v":1},{"$f":"IF(Y$14=0,0,Inputs!$G$35)","v":1},{"$f":"IF(Z$14=0,0,Inputs!$G$35)","v":1},{"$f":"IF(AA$14=0,0,Inputs!$G$35)","v":1},{"$f":"IF(AB$14=0,0,Inputs!$G$35)","v":1},{"$f":"IF(AC$14=0,0,Inputs!$G$35)","v":1},{"$f":"IF(AD$14=0,0,Inputs!$G$35)","v":1},{"$f":"IF(AE$14=0,0,Inputs!$G$35)","v":1},{"$f":"IF(AF$14=0,0,Inputs!$G$35)","v":1},{"$f":"IF(AG$14=0,0,Inputs!$G$35)","v":0},{"$f":"IF(AH$14=0,0,Inputs!$G$35)","v":0},{"$f":"IF(AI$14=0,0,Inputs!$G$35)","v":0},{"$f":"IF(AJ$14=0,0,Inputs!$G$35)","v":0},{"$f":"IF(AK$14=0,0,Inputs!$G$35)","v":0},{"$f":"IF(AL$14=0,0,Inputs!$G$35)","v":0},{"$f":"IF(AM$14=0,0,Inputs!$G$35)","v":0},{"$f":"IF(AN$14=0,0,Inputs!$G$35)","v":0},{"$f":"IF(AO$14=0,0,Inputs!$G$35)","v":0},{"$f":"IF(AP$14=0,0,Inputs!$G$35)","v":0},{"$f":"IF(AQ$14=0,0,Inputs!$G$35)","v":0},{"$f":"IF(AR$14=0,0,Inputs!$G$35)","v":0},{"$f":"IF(AS$14=0,0,Inputs!$G$35)","v":0},{"$f":"IF(AT$14=0,0,Inputs!$G$35)","v":0},{"$f":"IF(AU$14=0,0,Inputs!$G$35)","v":0},{"$f":"IF(AV$14=0,0,Inputs!$G$35)","v":0},{"$f":"IF(AW$14=0,0,Inputs!$G$35)","v":0},{"$f":"IF(AX$14=0,0,Inputs!$G$35)","v":0},{"$f":"IF(AY$14=0,0,Inputs!$G$35)","v":0},{"$f":"IF(AZ$14=0,0,Inputs!$G$35)","v":0},{"$f":"IF(BA$14=0,0,Inputs!$G$35)","v":0},{"$f":"IF(BB$14=0,0,Inputs!$G$35)","v":0},{"$f":"IF(BC$14=0,0,Inputs!$G$35)","v":0},{"$f":"IF(BD$14=0,0,Inputs!$G$35)","v":0},{"$f":"IF(BE$14=0,0,Inputs!$G$35)","v":0},{"$f":"IF(BF$14=0,0,Inputs!$G$35)","v":0},{"$f":"IF(BG$14=0,0,Inputs!$G$35)","v":0},{"$f":"IF(BH$14=0,0,Inputs!$G$35)","v":0},{"$f":"IF(BI$14=0,0,Inputs!$G$35)","v":0},{"$f":"IF(BJ$14=0,0,Inputs!$G$35)","v":0},{"$f":"IF(BK$14=0,0,Inputs!$G$35)","v":0},{"$f":"IF(BL$14=0,0,Inputs!$G$35)","v":0},{"$f":"IF(BM$14=0,0,Inputs!$G$35)","v":0}]
[null,null,"Net Generation","Production nette","kWh",null,null,null,{"$f":"SUM(J23:BM23)","v":117511.00958640837},{"$f":"J20*J22*(J11/365)","v":0},0,0,4788.1643835616442,6328.0032263013709,6266.5386047999991,6222.6728345663996,6179.114124724435,6152.6709020865737,6092.9093035704045,6050.2589384454113,6007.9071258762933,5982.1965753814466,5924.0908135631926,5882.6221778682502,5841.4438226231723,5816.4456438534817,5759.9498398537562,5719.6301909747799,5679.5927796379565,5655.2872346467393,5600.356780769228,5561.1542833038438,0,0,0,0,0,0,0,0,0,{"$f":"AP20*AP22*(AP11/365)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Revenue","Recettes"]
[null,null,"Price","Tarif","DT/kWh",null,null,null,null,{"$f":"IF(J7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(J10,Inputs!$G$60:$AH$60)))","v":0},{"$f":"IF(K7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(K10,Inputs!$G$60:$AH$60)))","v":0},{"$f":"IF(L7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(L10,Inputs!$G$60:$AH$60)))","v":0},{"$f":"IF(M7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(M10,Inputs!$G$60:$AH$60)))","v":0.28928921045745726},{"$f":"IF(N7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(N10,Inputs!$G$60:$AH$60)))","v":0.31771813150320299},{"$f":"IF(O7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(O10,Inputs!$G$60:$AH$60)))","v":0.34898994465352334},{"$f":"IF(P7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(P10,Inputs!$G$60:$AH$60)))","v":0.38338893911887573},{"$f":"IF(Q7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(Q10,Inputs!$G$60:$AH$60)))","v":0.42122783303076333},{"$f":"IF(R7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(R10,Inputs!$G$60:$AH$60)))","v":0.4420392246823015},{"$f":"IF(S7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(S10,Inputs!$G$60:$AH$60)))","v":0.46389118591641654},{"$f":"IF(T7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(T10,Inputs!$G$60:$AH$60)))","v":0.48683574521223738},{"$f":"IF(U7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(U10,Inputs!$G$60:$AH$60)))","v":0.51092753247284928},{"$f":"IF(V7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(V10,Inputs!$G$60:$AH$60)))","v":0.53622390909649176},{"$f":"IF(W7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(W10,Inputs!$G$60:$AH$60)))","v":0.56278510455131636},{"$f":"IF(X7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(X10,Inputs!$G$60:$AH$60)))","v":0.59067435977888216},{"$f":"IF(Y7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(Y10,Inputs!$G$60:$AH$60)))","v":0.6199580777678263},{"$f":"IF(Z7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(Z10,Inputs!$G$60:$AH$60)))","v":0.65070598165621762},{"$f":"IF(AA7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(AA10,Inputs!$G$60:$AH$60)))","v":0.68299128073902848},{"$f":"IF(AB7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(AB10,Inputs!$G$60:$AH$60)))","v":0.71689084477597997},{"$f":"IF(AC7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(AC10,Inputs!$G$60:$AH$60)))","v":0.75248538701477907},{"$f":"IF(AD7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(AD10,Inputs!$G$60:$AH$60)))","v":0.78985965636551803},{"$f":"IF(AE7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(AE10,Inputs!$G$60:$AH$60)))","v":0.82910263918379401},{"$f":"IF(AF7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(AF10,Inputs!$G$60:$AH$60)))","v":0.87030777114298374},{"$f":"IF(AG7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(AG10,Inputs!$G$60:$AH$60)))","v":0},{"$f":"IF(AH7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(AH10,Inputs!$G$60:$AH$60)))","v":0},{"$f":"IF(AI7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(AI10,Inputs!$G$60:$AH$60)))","v":0},{"$f":"IF(AJ7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(AJ10,Inputs!$G$60:$AH$60)))","v":0},{"$f":"IF(AK7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(AK10,Inputs!$G$60:$AH$60)))","v":0},{"$f":"IF(AL7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(AL10,Inputs!$G$60:$AH$60)))","v":0},{"$f":"IF(AM7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(AM10,Inputs!$G$60:$AH$60)))","v":0},{"$f":"IF(AN7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(AN10,Inputs!$G$60:$AH$60)))","v":0},{"$f":"IF(AO7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(AO10,Inputs!$G$60:$AH$60)))","v":0},{"$f":"IF(AP7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(AP10,Inputs!$G$60:$AH$60)))","v":0},{"$f":"IF(AQ7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(AQ10,Inputs!$G$60:$AH$60)))","v":0},{"$f":"IF(AR7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(AR10,Inputs!$G$60:$AH$60)))","v":0},{"$f":"IF(AS7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(AS10,Inputs!$G$60:$AH$60)))","v":0},{"$f":"IF(AT7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(AT10,Inputs!$G$60:$AH$60)))","v":0},{"$f":"IF(AU7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(AU10,Inputs!$G$60:$AH$60)))","v":0},{"$f":"IF(AV7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(AV10,Inputs!$G$60:$AH$60)))","v":0},{"$f":"IF(AW7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(AW10,Inputs!$G$60:$AH$60)))","v":0},{"$f":"IF(AX7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(AX10,Inputs!$G$60:$AH$60)))","v":0},{"$f":"IF(AY7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(AY10,Inputs!$G$60:$AH$60)))","v":0},{"$f":"IF(AZ7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(AZ10,Inputs!$G$60:$AH$60)))","v":0},{"$f":"IF(BA7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(BA10,Inputs!$G$60:$AH$60)))","v":0},{"$f":"IF(BB7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(BB10,Inputs!$G$60:$AH$60)))","v":0},{"$f":"IF(BC7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(BC10,Inputs!$G$60:$AH$60)))","v":0},{"$f":"IF(BD7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(BD10,Inputs!$G$60:$AH$60)))","v":0},{"$f":"IF(BE7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(BE10,Inputs!$G$60:$AH$60)))","v":0},{"$f":"IF(BF7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(BF10,Inputs!$G$60:$AH$60)))","v":0},{"$f":"IF(BG7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(BG10,Inputs!$G$60:$AH$60)))","v":0},{"$f":"IF(BH7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(BH10,Inputs!$G$60:$AH$60)))","v":0},{"$f":"IF(BI7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(BI10,Inputs!$G$60:$AH$60)))","v":0},{"$f":"IF(BJ7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(BJ10,Inputs!$G$60:$AH$60)))","v":0},{"$f":"IF(BK7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(BK10,Inputs!$G$60:$AH$60)))","v":0},{"$f":"IF(BL7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(BL10,Inputs!$G$60:$AH$60)))","v":0},{"$f":"IF(BM7=0,0,INDEX(Inputs!$G$65:$AH$65,MATCH(BM10,Inputs!$G$60:$AH$60)))","v":0}]
[null,null,"Net-Generation","PV Production nette","kWh",null,null,null,{"$f":"SUM(J27:BM27)","v":117511.00958640837},{"$f":"J23","v":0},0,0,4788.1643835616442,6328.0032263013709,6266.5386047999991,6222.6728345663996,6179.114124724435,6152.6709020865737,6092.9093035704045,6050.2589384454113,6007.9071258762933,5982.1965753814466,5924.0908135631926,5882.6221778682502,5841.4438226231723,5816.4456438534817,5759.9498398537562,5719.6301909747799,5679.5927796379565,5655.2872346467393,5600.356780769228,5561.1542833038438,0,0,0,0,0,0,0,0,0,{"$f":"AP23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Consumption","Consommation totale","kWh",null,null,null,{"$f":"SUM(J28:BM28)","v":132000},{"$f":"IF(J7=0,0,Inputs!$G$45*12)","v":0},{"$f":"IF(K7=0,0,Inputs!$G$45*12)","v":0},{"$f":"IF(L7=0,0,Inputs!$G$45*12)","v":0},{"$f":"IF(M7=0,0,Inputs!$G$45*12)","v":6600},{"$f":"IF(N7=0,0,Inputs!$G$45*12)","v":6600},{"$f":"IF(O7=0,0,Inputs!$G$45*12)","v":6600},{"$f":"IF(P7=0,0,Inputs!$G$45*12)","v":6600},{"$f":"IF(Q7=0,0,Inputs!$G$45*12)","v":6600},{"$f":"IF(R7=0,0,Inputs!$G$45*12)","v":6600},{"$f":"IF(S7=0,0,Inputs!$G$45*12)","v":6600},{"$f":"IF(T7=0,0,Inputs!$G$45*12)","v":6600},{"$f":"IF(U7=0,0,Inputs!$G$45*12)","v":6600},{"$f":"IF(V7=0,0,Inputs!$G$45*12)","v":6600},{"$f":"IF(W7=0,0,Inputs!$G$45*12)","v":6600},{"$f":"IF(X7=0,0,Inputs!$G$45*12)","v":6600},{"$f":"IF(Y7=0,0,Inputs!$G$45*12)","v":6600},{"$f":"IF(Z7=0,0,Inputs!$G$45*12)","v":6600},{"$f":"IF(AA7=0,0,Inputs!$G$45*12)","v":6600},{"$f":"IF(AB7=0,0,Inputs!$G$45*12)","v":6600},{"$f":"IF(AC7=0,0,Inputs!$G$45*12)","v":6600},{"$f":"IF(AD7=0,0,Inputs!$G$45*12)","v":6600},{"$f":"IF(AE7=0,0,Inputs!$G$45*12)","v":6600},{"$f":"IF(AF7=0,0,Inputs!$G$45*12)","v":6600},{"$f":"IF(AG7=0,0,Inputs!$G$45*12)","v":0},{"$f":"IF(AH7=0,0,Inputs!$G$45*12)","v":0},{"$f":"IF(AI7=0,0,Inputs!$G$45*12)","v":0},{"$f":"IF(AJ7=0,0,Inputs!$G$45*12)","v":0},{"$f":"IF(AK7=0,0,Inputs!$G$45*12)","v":0},{"$f":"IF(AL7=0,0,Inputs!$G$45*12)","v":0},{"$f":"IF(AM7=0,0,Inputs!$G$45*12)","v":0},{"$f":"IF(AN7=0,0,Inputs!$G$45*12)","v":0},{"$f":"IF(AO7=0,0,Inputs!$G$45*12)","v":0},{"$f":"IF(AP7=0,0,Inputs!$G$45*12)","v":0},{"$f":"IF(AQ7=0,0,Inputs!$G$45*12)","v":0},{"$f":"IF(AR7=0,0,Inputs!$G$45*12)","v":0},{"$f":"IF(AS7=0,0,Inputs!$G$45*12)","v":0},{"$f":"IF(AT7=0,0,Inputs!$G$45*12)","v":0},{"$f":"IF(AU7=0,0,Inputs!$G$45*12)","v":0},{"$f":"IF(AV7=0,0,Inputs!$G$45*12)","v":0},{"$f":"IF(AW7=0,0,Inputs!$G$45*12)","v":0},{"$f":"IF(AX7=0,0,Inputs!$G$45*12)","v":0},{"$f":"IF(AY7=0,0,Inputs!$G$45*12)","v":0},{"$f":"IF(AZ7=0,0,Inputs!$G$45*12)","v":0},{"$f":"IF(BA7=0,0,Inputs!$G$45*12)","v":0},{"$f":"IF(BB7=0,0,Inputs!$G$45*12)","v":0},{"$f":"IF(BC7=0,0,Inputs!$G$45*12)","v":0},{"$f":"IF(BD7=0,0,Inputs!$G$45*12)","v":0},{"$f":"IF(BE7=0,0,Inputs!$G$45*12)","v":0},{"$f":"IF(BF7=0,0,Inputs!$G$45*12)","v":0},{"$f":"IF(BG7=0,0,Inputs!$G$45*12)","v":0},{"$f":"IF(BH7=0,0,Inputs!$G$45*12)","v":0},{"$f":"IF(BI7=0,0,Inputs!$G$45*12)","v":0},{"$f":"IF(BJ7=0,0,Inputs!$G$45*12)","v":0},{"$f":"IF(BK7=0,0,Inputs!$G$45*12)","v":0},{"$f":"IF(BL7=0,0,Inputs!$G$45*12)","v":0},{"$f":"IF(BM7=0,0,Inputs!$G$45*12)","v":0}]
[null,null,"Direct Consumption","Consommation directe","kWh",null,null,null,{"$f":"SUM(J29:BM29)","v":117511.00958640837},{"$f":"MIN(J27:J28)","v":0},{"$f":"MIN(K27:K28)","v":0},0,4788.1643835616442,6328.0032263013709,6266.5386047999991,6222.6728345663996,6179.114124724435,6152.6709020865737,6092.9093035704045,6050.2589384454113,6007.9071258762933,5982.1965753814466,5924.0908135631926,5882.6221778682502,5841.4438226231723,5816.4456438534817,5759.9498398537562,5719.6301909747799,5679.5927796379565,5655.2872346467393,5600.356780769228,5561.1542833038438,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Savings","Économies réalisées","DT",null,null,null,{"$f":"SUM(J30:BM30)","v":65813.393147579714},{"$f":"J26*J29","v":0},{"$f":"K26*K29","v":0},0,1385.1642940610657,2010.5213612067118,2186.9589608583192,2385.7039365282594,2602.8148528074557,2719.7218752837057,2826.4469225144426,2945.4823190250722,3069.6051631500222,3207.796832634685,3333.9900678826543,3474.7140887333821,3621.450283662205,3784.7959724337106,3933.9955181142791,4100.3505194141098,4273.8105708722123,4466.8832318063742,4643.2705873066234,4839.915789284426,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating Costs","Coûts d'exploitation"]
[null,null,"Fixed Costs","Coûts fixes"]
[null,null,"Real","Coûts Réels"]
[null,null,{"$f":"Inputs!C74","v":"Fixed Operation"},"Coûts d'exploitation fixes","DT",{"$f":"Inputs!G74","v":147},null,null,{"$f":"SUM(J35:BM35)","v":2940},{"$f":"IF(J7=0,0,$F$35)","v":0},0,0,147,147,147,147,147,147,147,147,147,147,147,147,147,147,147,147,147,147,147,147,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP7=0,0,$F$35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!C75","v":"Insurance"},"(autre)","DT",{"$f":"Inputs!G75","v":150},null,null,3000,{"$f":"$F36*J$7","v":0},{"$f":"$F36*K$7","v":0},0,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!C76","v":"Spare"},"(autre)","DT",{"$f":"Inputs!G76","v":0},null,null,0,{"$f":"$F37*J$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!C77","v":"Spare"},"(autre)","DT",{"$f":"Inputs!G77","v":0},null,null,0,{"$f":"$F38*J$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!C78","v":"Spare"},"(autre)","DT",{"$f":"Inputs!G78","v":0},null,null,0,{"$f":"$F39*J$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total","Total","DT",null,null,null,5940,{"$f":"SUM(J35:J39)","v":0},0,0,297,297,297,297,297,297,297,297,297,297,297,297,297,297,297,297,297,297,297,297,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP35:AP39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Escalation","Évolution","Index",null,null,null,null,{"$f":"Délais!J19","v":1},{"$f":"Délais!K19","v":1},{"$f":"Délais!L19","v":1},{"$f":"Délais!M19","v":1.04},{"$f":"Délais!N19","v":1.0816000000000001},{"$f":"Délais!O19","v":1.1248640000000001},{"$f":"Délais!P19","v":1.1698585600000002},{"$f":"Délais!Q19","v":1.2166529024000003},{"$f":"Délais!R19","v":1.2653190184960004},{"$f":"Délais!S19","v":1.3159317792358405},{"$f":"Délais!T19","v":1.3685690504052741},{"$f":"Délais!U19","v":1.4233118124214852},{"$f":"Délais!V19","v":1.4802442849183446},{"$f":"Délais!W19","v":1.5394540563150785},{"$f":"Délais!X19","v":1.6010322185676817},{"$f":"Délais!Y19","v":1.6650735073103891},{"$f":"Délais!Z19","v":1.7316764476028046},{"$f":"Délais!AA19","v":1.8009435055069167},{"$f":"Délais!AB19","v":1.8729812457271935},{"$f":"Délais!AC19","v":1.9479004955562813},{"$f":"Délais!AD19","v":2.0258165153785326},{"$f":"Délais!AE19","v":2.1068491759936738},{"$f":"Délais!AF19","v":2.1911231430334208},{"$f":"Délais!AG19","v":2.1911231430334208},{"$f":"Délais!AH19","v":2.1911231430334208},{"$f":"Délais!AI19","v":2.1911231430334208},{"$f":"Délais!AJ19","v":2.1911231430334208},{"$f":"Délais!AK19","v":2.1911231430334208},{"$f":"Délais!AL19","v":2.1911231430334208},{"$f":"Délais!AM19","v":2.1911231430334208},{"$f":"Délais!AN19","v":2.1911231430334208},{"$f":"Délais!AO19","v":2.1911231430334208},{"$f":"Délais!AP19","v":2.1911231430334208},{"$f":"Délais!AQ19","v":2.1911231430334208},{"$f":"Délais!AR19","v":2.1911231430334208},{"$f":"Délais!AS19","v":2.1911231430334208},{"$f":"Délais!AT19","v":2.1911231430334208},{"$f":"Délais!AU19","v":2.1911231430334208},{"$f":"Délais!AV19","v":2.1911231430334208},{"$f":"Délais!AW19","v":2.1911231430334208},{"$f":"Délais!AX19","v":2.1911231430334208},{"$f":"Délais!AY19","v":2.1911231430334208},{"$f":"Délais!AZ19","v":2.1911231430334208},{"$f":"Délais!BA19","v":2.1911231430334208},{"$f":"Délais!BB19","v":2.1911231430334208},{"$f":"Délais!BC19","v":2.1911231430334208},{"$f":"Délais!BD19","v":2.1911231430334208},{"$f":"Délais!BE19","v":2.1911231430334208},{"$f":"Délais!BF19","v":2.1911231430334208},{"$f":"Délais!BG19","v":2.1911231430334208},{"$f":"Délais!BH19","v":2.1911231430334208},{"$f":"Délais!BI19","v":2.1911231430334208},{"$f":"Délais!BJ19","v":2.1911231430334208},{"$f":"Délais!BK19","v":2.1911231430334208},{"$f":"Délais!BL19","v":2.1911231430334208},{"$f":"Délais!BM19","v":2.1911231430334208}]
[]
[null,null,"Nominal","Coûts Nominaux"]
[null,null,{"$f":"Inputs!C74","v":"Fixed Operation"},"Coûts d'exploitation fixes","DT",null,null,null,{"$f":"SUM(J45:BM45)","v":4552.4726526737313},{"$f":"J35*J$42","v":0},0,0,152.88,158.99520000000001,165.35500800000003,171.96920832000004,178.84797665280004,186.00189571891207,193.44197154766854,201.17965040957529,209.22683642595831,217.59590988299666,226.29974627831655,235.35173612944922,244.76580557462719,254.55643779761226,264.73869530951674,275.32824312189746,286.34137284677337,297.7950277606443,309.70682887107006,322.09510202591287,0,0,0,0,0,0,0,0,0,{"$f":"AP35*AP$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!C75","v":"Insurance"},"(autre)","DT",null,null,null,4645.3802578303375,{"$f":"J36*J$42","v":0},0,0,156,162.24,168.7296,175.47878400000002,182.49793536000004,189.79785277440004,197.38976688537608,205.28535756079111,213.49677186322279,222.03664273775169,230.91810844726177,240.15483278515225,249.76102609655837,259.75146714042069,270.14152582603754,280.94718685907901,292.18507433344217,303.8724773067799,316.02737639905109,328.6684714550131,0,0,0,0,0,0,0,0,0,{"$f":"AP36*AP$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!C76","v":"Spare"},"(autre)","DT",null,null,null,0,{"$f":"J37*J$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP37*AP$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!C77","v":"Spare"},"(autre)","DT",null,null,null,0,{"$f":"J38*J$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP38*AP$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!C78","v":"Spare"},"(autre)","DT",null,null,null,0,{"$f":"J39*J$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP39*AP$42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total","Total","DT",null,null,null,9197.8529105040689,{"$f":"SUM(J45:J49)","v":0},0,0,308.88,321.23520000000002,334.084608,347.44799232000003,361.34591201280011,375.79974849331211,390.83173843304462,406.4650079703664,422.72360828918113,439.63255262074836,457.21785472557832,475.50656891460147,494.52683167118556,514.30790493803295,534.88022113555428,556.27542998097647,578.52644718021554,601.66750506742414,625.73420527012115,650.76357348092597,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP45:AP49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Variable Costs","Coûts variables"]
[null,null,"Real","Coûts Réels"]
[null,null,"Net Generation","Production nette d'électricité","kWh",null,null,null,{"$f":"SUM(J54:BM54)","v":117511.00958640837},{"$f":"J23","v":0},0,0,4788.1643835616442,6328.0032263013709,6266.5386047999991,6222.6728345663996,6179.114124724435,6152.6709020865737,6092.9093035704045,6050.2589384454113,6007.9071258762933,5982.1965753814466,5924.0908135631926,5882.6221778682502,5841.4438226231723,5816.4456438534817,5759.9498398537562,5719.6301909747799,5679.5927796379565,5655.2872346467393,5600.356780769228,5561.1542833038438,0,0,0,0,0,0,0,0,0,{"$f":"AP23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"EUR/kWh"]
[null,null,{"$f":"Inputs!C82","v":"Land Lease"},"Bail Foncier","DT",{"$f":"Inputs!G82","v":0},null,null,0,{"$f":"$F56*J$54","v":0},{"$f":"$F56*K$54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F56*AA$54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F56*AQ$54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F56*BG$54","v":0},0,0,0,0,0,0]
[null,null,{"$f":"Inputs!C83","v":"Spare"},"(autre)","DT",{"$f":"Inputs!G83","v":0},null,null,0,{"$f":"$F57*J$54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!C84","v":"Spare"},"(autre)","DT",{"$f":"Inputs!G84","v":0},null,null,0,{"$f":"$F58*J$54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!C85","v":"Spare"},"(autre)","DT",{"$f":"Inputs!G85","v":0},null,null,0,{"$f":"$F59*J$54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total","Total","DT",null,null,null,0,{"$f":"SUM(J56:J59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP56:AP59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Escalation","Évolution","DT",null,null,null,null,{"$f":"Délais!J19","v":1},{"$f":"Délais!K19","v":1},{"$f":"Délais!L19","v":1},{"$f":"Délais!M19","v":1.04},{"$f":"Délais!N19","v":1.0816000000000001},{"$f":"Délais!O19","v":1.1248640000000001},{"$f":"Délais!P19","v":1.1698585600000002},{"$f":"Délais!Q19","v":1.2166529024000003},{"$f":"Délais!R19","v":1.2653190184960004},{"$f":"Délais!S19","v":1.3159317792358405},{"$f":"Délais!T19","v":1.3685690504052741},{"$f":"Délais!U19","v":1.4233118124214852},{"$f":"Délais!V19","v":1.4802442849183446},{"$f":"Délais!W19","v":1.5394540563150785},{"$f":"Délais!X19","v":1.6010322185676817},{"$f":"Délais!Y19","v":1.6650735073103891},{"$f":"Délais!Z19","v":1.7316764476028046},{"$f":"Délais!AA19","v":1.8009435055069167},{"$f":"Délais!AB19","v":1.8729812457271935},{"$f":"Délais!AC19","v":1.9479004955562813},{"$f":"Délais!AD19","v":2.0258165153785326},{"$f":"Délais!AE19","v":2.1068491759936738},{"$f":"Délais!AF19","v":2.1911231430334208},{"$f":"Délais!AG19","v":2.1911231430334208},{"$f":"Délais!AH19","v":2.1911231430334208},{"$f":"Délais!AI19","v":2.1911231430334208},{"$f":"Délais!AJ19","v":2.1911231430334208},{"$f":"Délais!AK19","v":2.1911231430334208},{"$f":"Délais!AL19","v":2.1911231430334208},{"$f":"Délais!AM19","v":2.1911231430334208},{"$f":"Délais!AN19","v":2.1911231430334208},{"$f":"Délais!AO19","v":2.1911231430334208},{"$f":"Délais!AP19","v":2.1911231430334208},{"$f":"Délais!AQ19","v":2.1911231430334208},{"$f":"Délais!AR19","v":2.1911231430334208},{"$f":"Délais!AS19","v":2.1911231430334208},{"$f":"Délais!AT19","v":2.1911231430334208},{"$f":"Délais!AU19","v":2.1911231430334208},{"$f":"Délais!AV19","v":2.1911231430334208},{"$f":"Délais!AW19","v":2.1911231430334208},{"$f":"Délais!AX19","v":2.1911231430334208},{"$f":"Délais!AY19","v":2.1911231430334208},{"$f":"Délais!AZ19","v":2.1911231430334208},{"$f":"Délais!BA19","v":2.1911231430334208},{"$f":"Délais!BB19","v":2.1911231430334208},{"$f":"Délais!BC19","v":2.1911231430334208},{"$f":"Délais!BD19","v":2.1911231430334208},{"$f":"Délais!BE19","v":2.1911231430334208},{"$f":"Délais!BF19","v":2.1911231430334208},{"$f":"Délais!BG19","v":2.1911231430334208},{"$f":"Délais!BH19","v":2.1911231430334208},{"$f":"Délais!BI19","v":2.1911231430334208},{"$f":"Délais!BJ19","v":2.1911231430334208},{"$f":"Délais!BK19","v":2.1911231430334208},{"$f":"Délais!BL19","v":2.1911231430334208},{"$f":"Délais!BM19","v":2.1911231430334208}]
[]
[null,null,"Nominal","Coûts Nominaux"]
[null,null,{"$f":"Inputs!C82","v":"Land Lease"},"Bail foncier","DT",null,null,null,{"$f":"SUM(J65:BM65)","v":0},{"$f":"J56*J$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP56*AP$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!C83","v":"Spare"},"(autre)","DT",null,null,null,{"$f":"SUM(J66:BM66)","v":0},{"$f":"J57*J$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP57*AP$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!C84","v":"Spare"},"(autre)","DT",null,null,null,{"$f":"SUM(J67:BM67)","v":0},{"$f":"J58*J$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP58*AP$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Inputs!C85","v":"Spare"},"(autre)","DT",null,null,null,{"$f":"SUM(J68:BM68)","v":0},{"$f":"J59*J$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP59*AP$62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total","Total","DT",null,null,null,{"$f":"SUM(J69:BM69)","v":0},{"$f":"SUM(J65:J68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP65:AP68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Summary","Sommaire"]
[null,null,"Fixed","Coûts fixes","DT",null,null,null,{"$f":"SUM(J72:BM72)","v":9197.8529105040689},{"$f":"J50","v":0},{"$f":"K50","v":0},0,308.88,321.23520000000002,334.084608,347.44799232000003,361.34591201280011,375.79974849331211,390.83173843304462,406.4650079703664,422.72360828918113,439.63255262074836,457.21785472557832,475.50656891460147,494.52683167118556,514.30790493803295,534.88022113555428,556.27542998097647,578.52644718021554,601.66750506742414,625.73420527012115,650.76357348092597,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Variable","Coûts variables","DT",null,null,null,{"$f":"SUM(J73:BM73)","v":0},{"$f":"J69","v":0},{"$f":"K69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total","Total","DT",null,null,null,{"$f":"SUM(J74:BM74)","v":9197.8529105040689},{"$f":"SUM(J72:J73)","v":0},{"$f":"SUM(K72:K73)","v":0},0,308.88,321.23520000000002,334.084608,347.44799232000003,361.34591201280011,375.79974849331211,390.83173843304462,406.4650079703664,422.72360828918113,439.63255262074836,457.21785472557832,475.50656891460147,494.52683167118556,514.30790493803295,534.88022113555428,556.27542998097647,578.52644718021554,601.66750506742414,625.73420527012115,650.76357348092597,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Ongoing CapEx","Dépenses en immobilisations permanentes"]
[null,null,{"$f":"Inputs!C90","v":"Spare"},{"$f":"Inputs!D90","v":"Autre"},"DT",null,null,null,{"$f":"SUM(J77:BM77)","v":0},{"$f":"IF(J$14=0,0,LOOKUP(J$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(K$14=0,0,LOOKUP(K$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(L$14=0,0,LOOKUP(L$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(M$14=0,0,LOOKUP(M$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(N$14=0,0,LOOKUP(N$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(O$14=0,0,LOOKUP(O$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(P$14=0,0,LOOKUP(P$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(Q$14=0,0,LOOKUP(Q$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(R$14=0,0,LOOKUP(R$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(S$14=0,0,LOOKUP(S$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(T$14=0,0,LOOKUP(T$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(U$14=0,0,LOOKUP(U$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(V$14=0,0,LOOKUP(V$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(W$14=0,0,LOOKUP(W$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(X$14=0,0,LOOKUP(X$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(Y$14=0,0,LOOKUP(Y$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(Z$14=0,0,LOOKUP(Z$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(AA$14=0,0,LOOKUP(AA$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(AB$14=0,0,LOOKUP(AB$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(AC$14=0,0,LOOKUP(AC$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(AD$14=0,0,LOOKUP(AD$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(AE$14=0,0,LOOKUP(AE$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(AF$14=0,0,LOOKUP(AF$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(AG$14=0,0,LOOKUP(AG$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(AH$14=0,0,LOOKUP(AH$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(AI$14=0,0,LOOKUP(AI$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(AJ$14=0,0,LOOKUP(AJ$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(AK$14=0,0,LOOKUP(AK$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(AL$14=0,0,LOOKUP(AL$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(AM$14=0,0,LOOKUP(AM$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(AN$14=0,0,LOOKUP(AN$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(AO$14=0,0,LOOKUP(AO$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(AP$14=0,0,LOOKUP(AP$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(AQ$14=0,0,LOOKUP(AQ$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(AR$14=0,0,LOOKUP(AR$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(AS$14=0,0,LOOKUP(AS$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(AT$14=0,0,LOOKUP(AT$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(AU$14=0,0,LOOKUP(AU$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(AV$14=0,0,LOOKUP(AV$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(AW$14=0,0,LOOKUP(AW$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(AX$14=0,0,LOOKUP(AX$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(AY$14=0,0,LOOKUP(AY$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(AZ$14=0,0,LOOKUP(AZ$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(BA$14=0,0,LOOKUP(BA$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(BB$14=0,0,LOOKUP(BB$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(BC$14=0,0,LOOKUP(BC$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(BD$14=0,0,LOOKUP(BD$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(BE$14=0,0,LOOKUP(BE$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(BF$14=0,0,LOOKUP(BF$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(BG$14=0,0,LOOKUP(BG$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(BH$14=0,0,LOOKUP(BH$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(BI$14=0,0,LOOKUP(BI$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(BJ$14=0,0,LOOKUP(BJ$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(BK$14=0,0,LOOKUP(BK$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(BL$14=0,0,LOOKUP(BL$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0},{"$f":"IF(BM$14=0,0,LOOKUP(BM$14,Inputs!$G$89:$Z$89,Inputs!$G$90:$Z$90))","v":0}]
[null,null,{"$f":"Inputs!C91","v":"Spare"},{"$f":"Inputs!D91","v":"Autre"},"DT",null,null,null,{"$f":"SUM(J78:BM78)","v":0},{"$f":"IF(J$14=0,0,LOOKUP(J$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(K$14=0,0,LOOKUP(K$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(L$14=0,0,LOOKUP(L$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(M$14=0,0,LOOKUP(M$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(N$14=0,0,LOOKUP(N$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(O$14=0,0,LOOKUP(O$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(P$14=0,0,LOOKUP(P$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(Q$14=0,0,LOOKUP(Q$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(R$14=0,0,LOOKUP(R$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(S$14=0,0,LOOKUP(S$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(T$14=0,0,LOOKUP(T$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(U$14=0,0,LOOKUP(U$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(V$14=0,0,LOOKUP(V$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(W$14=0,0,LOOKUP(W$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(X$14=0,0,LOOKUP(X$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(Y$14=0,0,LOOKUP(Y$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(Z$14=0,0,LOOKUP(Z$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(AA$14=0,0,LOOKUP(AA$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(AB$14=0,0,LOOKUP(AB$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(AC$14=0,0,LOOKUP(AC$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(AD$14=0,0,LOOKUP(AD$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(AE$14=0,0,LOOKUP(AE$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(AF$14=0,0,LOOKUP(AF$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(AG$14=0,0,LOOKUP(AG$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(AH$14=0,0,LOOKUP(AH$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(AI$14=0,0,LOOKUP(AI$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(AJ$14=0,0,LOOKUP(AJ$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(AK$14=0,0,LOOKUP(AK$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(AL$14=0,0,LOOKUP(AL$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(AM$14=0,0,LOOKUP(AM$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(AN$14=0,0,LOOKUP(AN$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(AO$14=0,0,LOOKUP(AO$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(AP$14=0,0,LOOKUP(AP$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(AQ$14=0,0,LOOKUP(AQ$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(AR$14=0,0,LOOKUP(AR$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(AS$14=0,0,LOOKUP(AS$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(AT$14=0,0,LOOKUP(AT$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(AU$14=0,0,LOOKUP(AU$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(AV$14=0,0,LOOKUP(AV$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(AW$14=0,0,LOOKUP(AW$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(AX$14=0,0,LOOKUP(AX$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(AY$14=0,0,LOOKUP(AY$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(AZ$14=0,0,LOOKUP(AZ$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(BA$14=0,0,LOOKUP(BA$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(BB$14=0,0,LOOKUP(BB$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(BC$14=0,0,LOOKUP(BC$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(BD$14=0,0,LOOKUP(BD$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(BE$14=0,0,LOOKUP(BE$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(BF$14=0,0,LOOKUP(BF$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(BG$14=0,0,LOOKUP(BG$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(BH$14=0,0,LOOKUP(BH$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(BI$14=0,0,LOOKUP(BI$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(BJ$14=0,0,LOOKUP(BJ$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(BK$14=0,0,LOOKUP(BK$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(BL$14=0,0,LOOKUP(BL$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0},{"$f":"IF(BM$14=0,0,LOOKUP(BM$14,Inputs!$G$89:$Z$89,Inputs!$G$91:$Z$91))","v":0}]
[null,null,{"$f":"Inputs!C92","v":"Spare"},{"$f":"Inputs!D92","v":"Autre"},"DT",null,null,null,{"$f":"SUM(J79:BM79)","v":0},{"$f":"IF(J$14=0,0,LOOKUP(J$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(K$14=0,0,LOOKUP(K$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(L$14=0,0,LOOKUP(L$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(M$14=0,0,LOOKUP(M$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(N$14=0,0,LOOKUP(N$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(O$14=0,0,LOOKUP(O$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(P$14=0,0,LOOKUP(P$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(Q$14=0,0,LOOKUP(Q$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(R$14=0,0,LOOKUP(R$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(S$14=0,0,LOOKUP(S$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(T$14=0,0,LOOKUP(T$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(U$14=0,0,LOOKUP(U$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(V$14=0,0,LOOKUP(V$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(W$14=0,0,LOOKUP(W$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(X$14=0,0,LOOKUP(X$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(Y$14=0,0,LOOKUP(Y$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(Z$14=0,0,LOOKUP(Z$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(AA$14=0,0,LOOKUP(AA$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(AB$14=0,0,LOOKUP(AB$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(AC$14=0,0,LOOKUP(AC$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(AD$14=0,0,LOOKUP(AD$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(AE$14=0,0,LOOKUP(AE$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(AF$14=0,0,LOOKUP(AF$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(AG$14=0,0,LOOKUP(AG$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(AH$14=0,0,LOOKUP(AH$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(AI$14=0,0,LOOKUP(AI$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(AJ$14=0,0,LOOKUP(AJ$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(AK$14=0,0,LOOKUP(AK$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(AL$14=0,0,LOOKUP(AL$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(AM$14=0,0,LOOKUP(AM$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(AN$14=0,0,LOOKUP(AN$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(AO$14=0,0,LOOKUP(AO$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(AP$14=0,0,LOOKUP(AP$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(AQ$14=0,0,LOOKUP(AQ$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(AR$14=0,0,LOOKUP(AR$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(AS$14=0,0,LOOKUP(AS$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(AT$14=0,0,LOOKUP(AT$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(AU$14=0,0,LOOKUP(AU$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(AV$14=0,0,LOOKUP(AV$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(AW$14=0,0,LOOKUP(AW$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(AX$14=0,0,LOOKUP(AX$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(AY$14=0,0,LOOKUP(AY$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(AZ$14=0,0,LOOKUP(AZ$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(BA$14=0,0,LOOKUP(BA$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(BB$14=0,0,LOOKUP(BB$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(BC$14=0,0,LOOKUP(BC$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(BD$14=0,0,LOOKUP(BD$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(BE$14=0,0,LOOKUP(BE$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(BF$14=0,0,LOOKUP(BF$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(BG$14=0,0,LOOKUP(BG$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(BH$14=0,0,LOOKUP(BH$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(BI$14=0,0,LOOKUP(BI$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(BJ$14=0,0,LOOKUP(BJ$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(BK$14=0,0,LOOKUP(BK$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(BL$14=0,0,LOOKUP(BL$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0},{"$f":"IF(BM$14=0,0,LOOKUP(BM$14,Inputs!$G$89:$Z$89,Inputs!$G$92:$Z$92))","v":0}]
[null,null,"Total","Total","DT",null,null,null,{"$f":"SUM(J80:BM80)","v":0},{"$f":"SUM(J77:J79)","v":0},{"$f":"SUM(K77:K79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Financement","index":8,"n_rows":60,"n_cols":65,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[null,null,"Funding","Financement"]
[null,null,null,{"$f":"Name_Project","v":"Tunisie Basse Tension"}]
[]
[null,null,"Period Start","Début de la période",null,null,null,null,null,{"$f":"Délais!J4","v":"2015-01-01"},{"$f":"Délais!K4","v":"2015-02-01"},{"$f":"Délais!L4","v":"2015-03-01"},{"$f":"Délais!M4","v":"2015-04-01"},{"$f":"Délais!N4","v":"2016-01-01"},{"$f":"Délais!O4","v":"2017-01-01"},{"$f":"Délais!P4","v":"2018-01-01"},{"$f":"Délais!Q4","v":"2019-01-01"},{"$f":"Délais!R4","v":"2020-01-01"},{"$f":"Délais!S4","v":"2021-01-01"},{"$f":"Délais!T4","v":"2022-01-01"},{"$f":"Délais!U4","v":"2023-01-01"},{"$f":"Délais!V4","v":"2024-01-01"},{"$f":"Délais!W4","v":"2025-01-01"},{"$f":"Délais!X4","v":"2026-01-01"},{"$f":"Délais!Y4","v":"2027-01-01"},{"$f":"Délais!Z4","v":"2028-01-01"},{"$f":"Délais!AA4","v":"2029-01-01"},{"$f":"Délais!AB4","v":"2030-01-01"},{"$f":"Délais!AC4","v":"2031-01-01"},{"$f":"Délais!AD4","v":"2032-01-01"},{"$f":"Délais!AE4","v":"2033-01-01"},{"$f":"Délais!AF4","v":"2034-01-01"},{"$f":"Délais!AG4","v":"2035-01-01"},{"$f":"Délais!AH4","v":"2036-01-01"},{"$f":"Délais!AI4","v":"2037-01-01"},{"$f":"Délais!AJ4","v":"2038-01-01"},{"$f":"Délais!AK4","v":"2039-01-01"},{"$f":"Délais!AL4","v":"2040-01-01"},{"$f":"Délais!AM4","v":"2041-01-01"},{"$f":"Délais!AN4","v":"2042-01-01"},{"$f":"Délais!AO4","v":"2043-01-01"},{"$f":"Délais!AP4","v":"2044-01-01"},{"$f":"Délais!AQ4","v":"2045-01-01"},{"$f":"Délais!AR4","v":"2046-01-01"},{"$f":"Délais!AS4","v":"2047-01-01"},{"$f":"Délais!AT4","v":"2048-01-01"},{"$f":"Délais!AU4","v":"2049-01-01"},{"$f":"Délais!AV4","v":"2050-01-01"},{"$f":"Délais!AW4","v":"2051-01-01"},{"$f":"Délais!AX4","v":"2052-01-01"},{"$f":"Délais!AY4","v":"2053-01-01"},{"$f":"Délais!AZ4","v":"2054-01-01"},{"$f":"Délais!BA4","v":"2055-01-01"},{"$f":"Délais!BB4","v":"2056-01-01"},{"$f":"Délais!BC4","v":"2057-01-01"},{"$f":"Délais!BD4","v":"2058-01-01"},{"$f":"Délais!BE4","v":"2059-01-01"},{"$f":"Délais!BF4","v":"2060-01-01"},{"$f":"Délais!BG4","v":"2061-01-01"},{"$f":"Délais!BH4","v":"2062-01-01"},{"$f":"Délais!BI4","v":"2063-01-01"},{"$f":"Délais!BJ4","v":"2064-01-01"},{"$f":"Délais!BK4","v":"2065-01-01"},{"$f":"Délais!BL4","v":"2066-01-01"},{"$f":"Délais!BM4","v":"2067-01-01"}]
[null,null,"Period End","Fin de la période",null,null,null,null,{"$f":"Délais!I5","v":"2015-01-01"},{"$f":"Délais!J5","v":"2015-01-31"},{"$f":"Délais!K5","v":"2015-02-28"},{"$f":"Délais!L5","v":"2015-03-31"},{"$f":"Délais!M5","v":"2015-12-31"},{"$f":"Délais!N5","v":"2016-12-31"},{"$f":"Délais!O5","v":"2017-12-31"},{"$f":"Délais!P5","v":"2018-12-31"},{"$f":"Délais!Q5","v":"2019-12-31"},{"$f":"Délais!R5","v":"2020-12-31"},{"$f":"Délais!S5","v":"2021-12-31"},{"$f":"Délais!T5","v":"2022-12-31"},{"$f":"Délais!U5","v":"2023-12-31"},{"$f":"Délais!V5","v":"2024-12-31"},{"$f":"Délais!W5","v":"2025-12-31"},{"$f":"Délais!X5","v":"2026-12-31"},{"$f":"Délais!Y5","v":"2027-12-31"},{"$f":"Délais!Z5","v":"2028-12-31"},{"$f":"Délais!AA5","v":"2029-12-31"},{"$f":"Délais!AB5","v":"2030-12-31"},{"$f":"Délais!AC5","v":"2031-12-31"},{"$f":"Délais!AD5","v":"2032-12-31"},{"$f":"Délais!AE5","v":"2033-12-31"},{"$f":"Délais!AF5","v":"2034-12-31"},{"$f":"Délais!AG5","v":"2035-12-31"},{"$f":"Délais!AH5","v":"2036-12-31"},{"$f":"Délais!AI5","v":"2037-12-31"},{"$f":"Délais!AJ5","v":"2038-12-31"},{"$f":"Délais!AK5","v":"2039-12-31"},{"$f":"Délais!AL5","v":"2040-12-31"},{"$f":"Délais!AM5","v":"2041-12-31"},{"$f":"Délais!AN5","v":"2042-12-31"},{"$f":"Délais!AO5","v":"2043-12-31"},{"$f":"Délais!AP5","v":"2044-12-31"},{"$f":"Délais!AQ5","v":"2045-12-31"},{"$f":"Délais!AR5","v":"2046-12-31"},{"$f":"Délais!AS5","v":"2047-12-31"},{"$f":"Délais!AT5","v":"2048-12-31"},{"$f":"Délais!AU5","v":"2049-12-31"},{"$f":"Délais!AV5","v":"2050-12-31"},{"$f":"Délais!AW5","v":"2051-12-31"},{"$f":"Délais!AX5","v":"2052-12-31"},{"$f":"Délais!AY5","v":"2053-12-31"},{"$f":"Délais!AZ5","v":"2054-12-31"},{"$f":"Délais!BA5","v":"2055-12-31"},{"$f":"Délais!BB5","v":"2056-12-31"},{"$f":"Délais!BC5","v":"2057-12-31"},{"$f":"Délais!BD5","v":"2058-12-31"},{"$f":"Délais!BE5","v":"2059-12-31"},{"$f":"Délais!BF5","v":"2060-12-31"},{"$f":"Délais!BG5","v":"2061-12-31"},{"$f":"Délais!BH5","v":"2062-12-31"},{"$f":"Délais!BI5","v":"2063-12-31"},{"$f":"Délais!BJ5","v":"2064-12-31"},{"$f":"Délais!BK5","v":"2065-12-31"},{"$f":"Délais!BL5","v":"2066-12-31"},{"$f":"Délais!BM5","v":"2067-12-31"}]
[null,null,"Construction ","Construction ",null,null,null,null,null,{"$f":"Délais!J6","v":1},{"$f":"Délais!K6","v":1},{"$f":"Délais!L6","v":1},{"$f":"Délais!M6","v":0},{"$f":"Délais!N6","v":0},{"$f":"Délais!O6","v":0},{"$f":"Délais!P6","v":0},{"$f":"Délais!Q6","v":0},{"$f":"Délais!R6","v":0},{"$f":"Délais!S6","v":0},{"$f":"Délais!T6","v":0},{"$f":"Délais!U6","v":0},{"$f":"Délais!V6","v":0},{"$f":"Délais!W6","v":0},{"$f":"Délais!X6","v":0},{"$f":"Délais!Y6","v":0},{"$f":"Délais!Z6","v":0},{"$f":"Délais!AA6","v":0},{"$f":"Délais!AB6","v":0},{"$f":"Délais!AC6","v":0},{"$f":"Délais!AD6","v":0},{"$f":"Délais!AE6","v":0},{"$f":"Délais!AF6","v":0},{"$f":"Délais!AG6","v":0},{"$f":"Délais!AH6","v":0},{"$f":"Délais!AI6","v":0},{"$f":"Délais!AJ6","v":0},{"$f":"Délais!AK6","v":0},{"$f":"Délais!AL6","v":0},{"$f":"Délais!AM6","v":0},{"$f":"Délais!AN6","v":0},{"$f":"Délais!AO6","v":0},{"$f":"Délais!AP6","v":0},{"$f":"Délais!AQ6","v":0},{"$f":"Délais!AR6","v":0},{"$f":"Délais!AS6","v":0},{"$f":"Délais!AT6","v":0},{"$f":"Délais!AU6","v":0},{"$f":"Délais!AV6","v":0},{"$f":"Délais!AW6","v":0},{"$f":"Délais!AX6","v":0},{"$f":"Délais!AY6","v":0},{"$f":"Délais!AZ6","v":0},{"$f":"Délais!BA6","v":0},{"$f":"Délais!BB6","v":0},{"$f":"Délais!BC6","v":0},{"$f":"Délais!BD6","v":0},{"$f":"Délais!BE6","v":0},{"$f":"Délais!BF6","v":0},{"$f":"Délais!BG6","v":0},{"$f":"Délais!BH6","v":0},{"$f":"Délais!BI6","v":0},{"$f":"Délais!BJ6","v":0},{"$f":"Délais!BK6","v":0},{"$f":"Délais!BL6","v":0},{"$f":"Délais!BM6","v":0}]
[null,null,"Operations","Exploitation",null,null,null,null,null,{"$f":"Délais!J7","v":0},{"$f":"Délais!K7","v":0},{"$f":"Délais!L7","v":0},{"$f":"Délais!M7","v":1},{"$f":"Délais!N7","v":1},{"$f":"Délais!O7","v":1},{"$f":"Délais!P7","v":1},{"$f":"Délais!Q7","v":1},{"$f":"Délais!R7","v":1},{"$f":"Délais!S7","v":1},{"$f":"Délais!T7","v":1},{"$f":"Délais!U7","v":1},{"$f":"Délais!V7","v":1},{"$f":"Délais!W7","v":1},{"$f":"Délais!X7","v":1},{"$f":"Délais!Y7","v":1},{"$f":"Délais!Z7","v":1},{"$f":"Délais!AA7","v":1},{"$f":"Délais!AB7","v":1},{"$f":"Délais!AC7","v":1},{"$f":"Délais!AD7","v":1},{"$f":"Délais!AE7","v":1},{"$f":"Délais!AF7","v":1},{"$f":"Délais!AG7","v":0},{"$f":"Délais!AH7","v":0},{"$f":"Délais!AI7","v":0},{"$f":"Délais!AJ7","v":0},{"$f":"Délais!AK7","v":0},{"$f":"Délais!AL7","v":0},{"$f":"Délais!AM7","v":0},{"$f":"Délais!AN7","v":0},{"$f":"Délais!AO7","v":0},{"$f":"Délais!AP7","v":0},{"$f":"Délais!AQ7","v":0},{"$f":"Délais!AR7","v":0},{"$f":"Délais!AS7","v":0},{"$f":"Délais!AT7","v":0},{"$f":"Délais!AU7","v":0},{"$f":"Délais!AV7","v":0},{"$f":"Délais!AW7","v":0},{"$f":"Délais!AX7","v":0},{"$f":"Délais!AY7","v":0},{"$f":"Délais!AZ7","v":0},{"$f":"Délais!BA7","v":0},{"$f":"Délais!BB7","v":0},{"$f":"Délais!BC7","v":0},{"$f":"Délais!BD7","v":0},{"$f":"Délais!BE7","v":0},{"$f":"Délais!BF7","v":0},{"$f":"Délais!BG7","v":0},{"$f":"Délais!BH7","v":0},{"$f":"Délais!BI7","v":0},{"$f":"Délais!BJ7","v":0},{"$f":"Délais!BK7","v":0},{"$f":"Délais!BL7","v":0},{"$f":"Délais!BM7","v":0}]
[]
[null,null,"Timing","Délais"]
[null,null,"Calendar Year","Année civile","Num#",null,null,null,null,{"$f":"Délais!J10","v":2015},{"$f":"Délais!K10","v":2015},{"$f":"Délais!L10","v":2015},{"$f":"Délais!M10","v":2015},{"$f":"Délais!N10","v":2016},{"$f":"Délais!O10","v":2017},{"$f":"Délais!P10","v":2018},{"$f":"Délais!Q10","v":2019},{"$f":"Délais!R10","v":2020},{"$f":"Délais!S10","v":2021},{"$f":"Délais!T10","v":2022},{"$f":"Délais!U10","v":2023},{"$f":"Délais!V10","v":2024},{"$f":"Délais!W10","v":2025},{"$f":"Délais!X10","v":2026},{"$f":"Délais!Y10","v":2027},{"$f":"Délais!Z10","v":2028},{"$f":"Délais!AA10","v":2029},{"$f":"Délais!AB10","v":2030},{"$f":"Délais!AC10","v":2031},{"$f":"Délais!AD10","v":2032},{"$f":"Délais!AE10","v":2033},{"$f":"Délais!AF10","v":2034},{"$f":"Délais!AG10","v":2035},{"$f":"Délais!AH10","v":2036},{"$f":"Délais!AI10","v":2037},{"$f":"Délais!AJ10","v":2038},{"$f":"Délais!AK10","v":2039},{"$f":"Délais!AL10","v":2040},{"$f":"Délais!AM10","v":2041},{"$f":"Délais!AN10","v":2042},{"$f":"Délais!AO10","v":2043},{"$f":"Délais!AP10","v":2044},{"$f":"Délais!AQ10","v":2045},{"$f":"Délais!AR10","v":2046},{"$f":"Délais!AS10","v":2047},{"$f":"Délais!AT10","v":2048},{"$f":"Délais!AU10","v":2049},{"$f":"Délais!AV10","v":2050},{"$f":"Délais!AW10","v":2051},{"$f":"Délais!AX10","v":2052},{"$f":"Délais!AY10","v":2053},{"$f":"Délais!AZ10","v":2054},{"$f":"Délais!BA10","v":2055},{"$f":"Délais!BB10","v":2056},{"$f":"Délais!BC10","v":2057},{"$f":"Délais!BD10","v":2058},{"$f":"Délais!BE10","v":2059},{"$f":"Délais!BF10","v":2060},{"$f":"Délais!BG10","v":2061},{"$f":"Délais!BH10","v":2062},{"$f":"Délais!BI10","v":2063},{"$f":"Délais!BJ10","v":2064},{"$f":"Délais!BK10","v":2065},{"$f":"Délais!BL10","v":2066},{"$f":"Délais!BM10","v":2067}]
[null,null,"Days in Period","Nombre de jours de la période","Num#",null,null,null,null,{"$f":"Délais!J11","v":31},{"$f":"Délais!K11","v":28},{"$f":"Délais!L11","v":31},{"$f":"Délais!M11","v":275},{"$f":"Délais!N11","v":366},{"$f":"Délais!O11","v":365},{"$f":"Délais!P11","v":365},{"$f":"Délais!Q11","v":365},{"$f":"Délais!R11","v":366},{"$f":"Délais!S11","v":365},{"$f":"Délais!T11","v":365},{"$f":"Délais!U11","v":365},{"$f":"Délais!V11","v":366},{"$f":"Délais!W11","v":365},{"$f":"Délais!X11","v":365},{"$f":"Délais!Y11","v":365},{"$f":"Délais!Z11","v":366},{"$f":"Délais!AA11","v":365},{"$f":"Délais!AB11","v":365},{"$f":"Délais!AC11","v":365},{"$f":"Délais!AD11","v":366},{"$f":"Délais!AE11","v":365},{"$f":"Délais!AF11","v":365},{"$f":"Délais!AG11","v":365},{"$f":"Délais!AH11","v":366},{"$f":"Délais!AI11","v":365},{"$f":"Délais!AJ11","v":365},{"$f":"Délais!AK11","v":365},{"$f":"Délais!AL11","v":366},{"$f":"Délais!AM11","v":365},{"$f":"Délais!AN11","v":365},{"$f":"Délais!AO11","v":365},{"$f":"Délais!AP11","v":366},{"$f":"Délais!AQ11","v":365},{"$f":"Délais!AR11","v":365},{"$f":"Délais!AS11","v":365},{"$f":"Délais!AT11","v":366},{"$f":"Délais!AU11","v":365},{"$f":"Délais!AV11","v":365},{"$f":"Délais!AW11","v":365},{"$f":"Délais!AX11","v":366},{"$f":"Délais!AY11","v":365},{"$f":"Délais!AZ11","v":365},{"$f":"Délais!BA11","v":365},{"$f":"Délais!BB11","v":366},{"$f":"Délais!BC11","v":365},{"$f":"Délais!BD11","v":365},{"$f":"Délais!BE11","v":365},{"$f":"Délais!BF11","v":366},{"$f":"Délais!BG11","v":365},{"$f":"Délais!BH11","v":365},{"$f":"Délais!BI11","v":365},{"$f":"Délais!BJ11","v":366},{"$f":"Délais!BK11","v":365},{"$f":"Délais!BL11","v":365},{"$f":"Délais!BM11","v":365}]
[]
[null,null,"Construction Period","Période de construction","Num#",null,null,null,null,{"$f":"Délais!J13","v":1},{"$f":"Délais!K13","v":2},{"$f":"Délais!L13","v":3},{"$f":"Délais!M13","v":0},{"$f":"Délais!N13","v":0},{"$f":"Délais!O13","v":0},{"$f":"Délais!P13","v":0},{"$f":"Délais!Q13","v":0},{"$f":"Délais!R13","v":0},{"$f":"Délais!S13","v":0},{"$f":"Délais!T13","v":0},{"$f":"Délais!U13","v":0},{"$f":"Délais!V13","v":0},{"$f":"Délais!W13","v":0},{"$f":"Délais!X13","v":0},{"$f":"Délais!Y13","v":0},{"$f":"Délais!Z13","v":0},{"$f":"Délais!AA13","v":0},{"$f":"Délais!AB13","v":0},{"$f":"Délais!AC13","v":0},{"$f":"Délais!AD13","v":0},{"$f":"Délais!AE13","v":0},{"$f":"Délais!AF13","v":0},{"$f":"Délais!AG13","v":0},{"$f":"Délais!AH13","v":0},{"$f":"Délais!AI13","v":0},{"$f":"Délais!AJ13","v":0},{"$f":"Délais!AK13","v":0},{"$f":"Délais!AL13","v":0},{"$f":"Délais!AM13","v":0},{"$f":"Délais!AN13","v":0},{"$f":"Délais!AO13","v":0},{"$f":"Délais!AP13","v":0},{"$f":"Délais!AQ13","v":0},{"$f":"Délais!AR13","v":0},{"$f":"Délais!AS13","v":0},{"$f":"Délais!AT13","v":0},{"$f":"Délais!AU13","v":0},{"$f":"Délais!AV13","v":0},{"$f":"Délais!AW13","v":0},{"$f":"Délais!AX13","v":0},{"$f":"Délais!AY13","v":0},{"$f":"Délais!AZ13","v":0},{"$f":"Délais!BA13","v":0},{"$f":"Délais!BB13","v":0},{"$f":"Délais!BC13","v":0},{"$f":"Délais!BD13","v":0},{"$f":"Délais!BE13","v":0},{"$f":"Délais!BF13","v":0},{"$f":"Délais!BG13","v":0},{"$f":"Délais!BH13","v":0},{"$f":"Délais!BI13","v":0},{"$f":"Délais!BJ13","v":0},{"$f":"Délais!BK13","v":0},{"$f":"Délais!BL13","v":0},{"$f":"Délais!BM13","v":0}]
[null,null,"Operations Period","Période d'exploitation","Num#",null,null,null,null,{"$f":"Délais!J14","v":0},{"$f":"Délais!K14","v":0},{"$f":"Délais!L14","v":0},{"$f":"Délais!M14","v":1},{"$f":"Délais!N14","v":2},{"$f":"Délais!O14","v":3},{"$f":"Délais!P14","v":4},{"$f":"Délais!Q14","v":5},{"$f":"Délais!R14","v":6},{"$f":"Délais!S14","v":7},{"$f":"Délais!T14","v":8},{"$f":"Délais!U14","v":9},{"$f":"Délais!V14","v":10},{"$f":"Délais!W14","v":11},{"$f":"Délais!X14","v":12},{"$f":"Délais!Y14","v":13},{"$f":"Délais!Z14","v":14},{"$f":"Délais!AA14","v":15},{"$f":"Délais!AB14","v":16},{"$f":"Délais!AC14","v":17},{"$f":"Délais!AD14","v":18},{"$f":"Délais!AE14","v":19},{"$f":"Délais!AF14","v":20},{"$f":"Délais!AG14","v":0},{"$f":"Délais!AH14","v":0},{"$f":"Délais!AI14","v":0},{"$f":"Délais!AJ14","v":0},{"$f":"Délais!AK14","v":0},{"$f":"Délais!AL14","v":0},{"$f":"Délais!AM14","v":0},{"$f":"Délais!AN14","v":0},{"$f":"Délais!AO14","v":0},{"$f":"Délais!AP14","v":0},{"$f":"Délais!AQ14","v":0},{"$f":"Délais!AR14","v":0},{"$f":"Délais!AS14","v":0},{"$f":"Délais!AT14","v":0},{"$f":"Délais!AU14","v":0},{"$f":"Délais!AV14","v":0},{"$f":"Délais!AW14","v":0},{"$f":"Délais!AX14","v":0},{"$f":"Délais!AY14","v":0},{"$f":"Délais!AZ14","v":0},{"$f":"Délais!BA14","v":0},{"$f":"Délais!BB14","v":0},{"$f":"Délais!BC14","v":0},{"$f":"Délais!BD14","v":0},{"$f":"Délais!BE14","v":0},{"$f":"Délais!BF14","v":0},{"$f":"Délais!BG14","v":0},{"$f":"Délais!BH14","v":0},{"$f":"Délais!BI14","v":0},{"$f":"Délais!BJ14","v":0},{"$f":"Délais!BK14","v":0},{"$f":"Délais!BL14","v":0},{"$f":"Délais!BM14","v":0}]
[]
[null,null,"Debt Account","Créances financières"]
[null,null,"Tenor","Durée du crédit","[1,0]",{"$f":"Inputs!I110","v":"2015-04-01"},{"$f":"Inputs!J110","v":"2022-03-31"},null,null,{"$f":"IF(AND(J$4>=$F17,J$5<=$G17),1,0)","v":0},{"$f":"IF(AND(K$4>=$F17,K$5<=$G17),1,0)","v":0},0,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Grace Period","Délai de grâce","[1,0]",{"$f":"Inputs!I111","v":"2015-04-01"},{"$f":"Inputs!J111","v":"2016-03-31"},null,null,{"$f":"IF(AND(J$4>=$F18,J$5<=$G18),1,0)","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Repayment Flag","Modalités de remboursement","[1,0]",null,null,null,{"$f":"SUM(J19:BM19)","v":6},{"$f":"J17-J18","v":0},{"$f":"K17-K18","v":0},0,0,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Remaining Periods","Périodes restantes","Num#",null,null,null,null,{"$f":"SUM(J19:$BM$19)*J19","v":0},{"$f":"SUM(K19:$BM$19)*K19","v":0},{"$f":"SUM(L19:$BM$19)*L19","v":0},{"$f":"SUM(M19:$BM$19)*M19","v":0},{"$f":"SUM(N19:$BM$19)*N19","v":6},{"$f":"SUM(O19:$BM$19)*O19","v":5},{"$f":"SUM(P19:$BM$19)*P19","v":4},{"$f":"SUM(Q19:$BM$19)*Q19","v":3},{"$f":"SUM(R19:$BM$19)*R19","v":2},{"$f":"SUM(S19:$BM$19)*S19","v":1},{"$f":"SUM(T19:$BM$19)*T19","v":0},{"$f":"SUM(U19:$BM$19)*U19","v":0},{"$f":"SUM(V19:$BM$19)*V19","v":0},{"$f":"SUM(W19:$BM$19)*W19","v":0},{"$f":"SUM(X19:$BM$19)*X19","v":0},{"$f":"SUM(Y19:$BM$19)*Y19","v":0},{"$f":"SUM(Z19:$BM$19)*Z19","v":0},{"$f":"SUM(AA19:$BM$19)*AA19","v":0},{"$f":"SUM(AB19:$BM$19)*AB19","v":0},{"$f":"SUM(AC19:$BM$19)*AC19","v":0},{"$f":"SUM(AD19:$BM$19)*AD19","v":0},{"$f":"SUM(AE19:$BM$19)*AE19","v":0},{"$f":"SUM(AF19:$BM$19)*AF19","v":0},{"$f":"SUM(AG19:$BM$19)*AG19","v":0},{"$f":"SUM(AH19:$BM$19)*AH19","v":0},{"$f":"SUM(AI19:$BM$19)*AI19","v":0},{"$f":"SUM(AJ19:$BM$19)*AJ19","v":0},{"$f":"SUM(AK19:$BM$19)*AK19","v":0},{"$f":"SUM(AL19:$BM$19)*AL19","v":0},{"$f":"SUM(AM19:$BM$19)*AM19","v":0},{"$f":"SUM(AN19:$BM$19)*AN19","v":0},{"$f":"SUM(AO19:$BM$19)*AO19","v":0},{"$f":"SUM(AP19:$BM$19)*AP19","v":0},{"$f":"SUM(AQ19:$BM$19)*AQ19","v":0},{"$f":"SUM(AR19:$BM$19)*AR19","v":0},{"$f":"SUM(AS19:$BM$19)*AS19","v":0},{"$f":"SUM(AT19:$BM$19)*AT19","v":0},{"$f":"SUM(AU19:$BM$19)*AU19","v":0},{"$f":"SUM(AV19:$BM$19)*AV19","v":0},{"$f":"SUM(AW19:$BM$19)*AW19","v":0},{"$f":"SUM(AX19:$BM$19)*AX19","v":0},{"$f":"SUM(AY19:$BM$19)*AY19","v":0},{"$f":"SUM(AZ19:$BM$19)*AZ19","v":0},{"$f":"SUM(BA19:$BM$19)*BA19","v":0},{"$f":"SUM(BB19:$BM$19)*BB19","v":0},{"$f":"SUM(BC19:$BM$19)*BC19","v":0},{"$f":"SUM(BD19:$BM$19)*BD19","v":0},{"$f":"SUM(BE19:$BM$19)*BE19","v":0},{"$f":"SUM(BF19:$BM$19)*BF19","v":0},{"$f":"SUM(BG19:$BM$19)*BG19","v":0},{"$f":"SUM(BH19:$BM$19)*BH19","v":0},{"$f":"SUM(BI19:$BM$19)*BI19","v":0},{"$f":"SUM(BJ19:$BM$19)*BJ19","v":0},{"$f":"SUM(BK19:$BM$19)*BK19","v":0},{"$f":"SUM(BL19:$BM$19)*BL19","v":0},{"$f":"SUM(BM19:$BM$19)*BM19","v":0}]
[]
[null,null,"Balance b/f","Solde de trésorerie reporté","DT",null,null,null,null,{"$f":"I25","v":0},{"$f":"J25","v":0},0,6860,6860,5876.5323699999999,4834.0566799999997,3729.0324500000002,2557.7067699999998,1316.1015400000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Transfer from Cons","Montant repris dans la feuille \"construction\"","DT",null,null,null,{"$f":"SUM(J23:BM23)","v":6860},{"$f":"-Cons!J46","v":0},{"$f":"-Cons!K46","v":0},{"$f":"-Cons!L46","v":6860},{"$f":"-Cons!M46","v":0},{"$f":"-Cons!N46","v":0},{"$f":"-Cons!O46","v":0},{"$f":"-Cons!P46","v":0},{"$f":"-Cons!Q46","v":0},{"$f":"-Cons!R46","v":0},{"$f":"-Cons!S46","v":0},{"$f":"-Cons!T46","v":0},{"$f":"-Cons!U46","v":0},{"$f":"-Cons!V46","v":0},{"$f":"-Cons!W46","v":0},{"$f":"-Cons!X46","v":0},{"$f":"-Cons!Y46","v":0},{"$f":"-Cons!Z46","v":0},{"$f":"-Cons!AA46","v":0},{"$f":"-Cons!AB46","v":0},{"$f":"-Cons!AC46","v":0},{"$f":"-Cons!AD46","v":0},{"$f":"-Cons!AE46","v":0},{"$f":"-Cons!AF46","v":0},{"$f":"-Cons!AG46","v":0},{"$f":"-Cons!AH46","v":0},{"$f":"-Cons!AI46","v":0},{"$f":"-Cons!AJ46","v":0},{"$f":"-Cons!AK46","v":0},{"$f":"-Cons!AL46","v":0},{"$f":"-Cons!AM46","v":0},{"$f":"-Cons!AN46","v":0},{"$f":"-Cons!AO46","v":0},{"$f":"-Cons!AP46","v":0},{"$f":"-Cons!AQ46","v":0},{"$f":"-Cons!AR46","v":0},{"$f":"-Cons!AS46","v":0},{"$f":"-Cons!AT46","v":0},{"$f":"-Cons!AU46","v":0},{"$f":"-Cons!AV46","v":0},{"$f":"-Cons!AW46","v":0},{"$f":"-Cons!AX46","v":0},{"$f":"-Cons!AY46","v":0},{"$f":"-Cons!AZ46","v":0},{"$f":"-Cons!BA46","v":0},{"$f":"-Cons!BB46","v":0},{"$f":"-Cons!BC46","v":0},{"$f":"-Cons!BD46","v":0},{"$f":"-Cons!BE46","v":0},{"$f":"-Cons!BF46","v":0},{"$f":"-Cons!BG46","v":0},{"$f":"-Cons!BH46","v":0},{"$f":"-Cons!BI46","v":0},{"$f":"-Cons!BJ46","v":0},{"$f":"-Cons!BK46","v":0},{"$f":"-Cons!BL46","v":0},{"$f":"-Cons!BM46","v":0}]
[null,null,"Repayments","Remboursement","DT",null,null,null,{"$f":"SUM(J24:BM24)","v":-6860.0000044060644},{"$f":"-J37","v":0},{"$f":"-K37","v":0},0,0,-983.46763133778154,-1042.4756894553664,-1105.0242306981904,-1171.32568475939,-1241.6052281553382,-1316.1015399999978,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance c/f","Solde de trésorerie à la clôture","DT",null,null,null,null,{"$f":"IF(J5=$G$17,ROUND(SUM(J22:J24),5),ROUND(SUM(J22:J24),5))","v":0},0,6860,6860,5876.5323699999999,4834.0566799999997,3729.0324500000002,2557.7067699999998,1316.1015400000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP5=$G$17,ROUND(SUM(AP22:AP24),5),ROUND(SUM(AP22:AP24),5))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest","Interêt"]
[null,null,"Base Rate","Taux de référence","% p.a.",null,null,null,null,{"$f":"LOOKUP(J10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*J7","v":0},{"$f":"LOOKUP(K10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*K7","v":0},{"$f":"LOOKUP(L10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*L7","v":0},{"$f":"LOOKUP(M10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*M7","v":4.7500000000000001E-2},{"$f":"LOOKUP(N10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*N7","v":4.7500000000000001E-2},{"$f":"LOOKUP(O10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*O7","v":4.7500000000000001E-2},{"$f":"LOOKUP(P10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*P7","v":4.7500000000000001E-2},{"$f":"LOOKUP(Q10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*Q7","v":4.7500000000000001E-2},{"$f":"LOOKUP(R10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*R7","v":4.7500000000000001E-2},{"$f":"LOOKUP(S10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*S7","v":4.7500000000000001E-2},{"$f":"LOOKUP(T10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*T7","v":4.7500000000000001E-2},{"$f":"LOOKUP(U10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*U7","v":4.7500000000000001E-2},{"$f":"LOOKUP(V10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*V7","v":4.7500000000000001E-2},{"$f":"LOOKUP(W10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*W7","v":4.7500000000000001E-2},{"$f":"LOOKUP(X10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*X7","v":4.7500000000000001E-2},{"$f":"LOOKUP(Y10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*Y7","v":4.7500000000000001E-2},{"$f":"LOOKUP(Z10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*Z7","v":4.7500000000000001E-2},{"$f":"LOOKUP(AA10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AA7","v":4.7500000000000001E-2},{"$f":"LOOKUP(AB10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AB7","v":4.7500000000000001E-2},{"$f":"LOOKUP(AC10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AC7","v":4.7500000000000001E-2},{"$f":"LOOKUP(AD10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AD7","v":4.7500000000000001E-2},{"$f":"LOOKUP(AE10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AE7","v":4.7500000000000001E-2},{"$f":"LOOKUP(AF10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AF7","v":4.7500000000000001E-2},{"$f":"LOOKUP(AG10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AG7","v":0},{"$f":"LOOKUP(AH10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AH7","v":0},{"$f":"LOOKUP(AI10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AI7","v":0},{"$f":"LOOKUP(AJ10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AJ7","v":0},{"$f":"LOOKUP(AK10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AK7","v":0},{"$f":"LOOKUP(AL10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AL7","v":0},{"$f":"LOOKUP(AM10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AM7","v":0},{"$f":"LOOKUP(AN10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AN7","v":0},{"$f":"LOOKUP(AO10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AO7","v":0},{"$f":"LOOKUP(AP10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AP7","v":0},{"$f":"LOOKUP(AQ10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AQ7","v":0},{"$f":"LOOKUP(AR10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AR7","v":0},{"$f":"LOOKUP(AS10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AS7","v":0},{"$f":"LOOKUP(AT10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AT7","v":0},{"$f":"LOOKUP(AU10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AU7","v":0},{"$f":"LOOKUP(AV10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AV7","v":0},{"$f":"LOOKUP(AW10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AW7","v":0},{"$f":"LOOKUP(AX10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AX7","v":0},{"$f":"LOOKUP(AY10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AY7","v":0},{"$f":"LOOKUP(AZ10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*AZ7","v":0},{"$f":"LOOKUP(BA10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*BA7","v":0},{"$f":"LOOKUP(BB10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*BB7","v":0},{"$f":"LOOKUP(BC10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*BC7","v":0},{"$f":"LOOKUP(BD10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*BD7","v":0},{"$f":"LOOKUP(BE10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*BE7","v":0},{"$f":"LOOKUP(BF10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*BF7","v":0},{"$f":"LOOKUP(BG10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*BG7","v":0},{"$f":"LOOKUP(BH10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*BH7","v":0},{"$f":"LOOKUP(BI10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*BI7","v":0},{"$f":"LOOKUP(BJ10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*BJ7","v":0},{"$f":"LOOKUP(BK10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*BK7","v":0},{"$f":"LOOKUP(BL10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*BL7","v":0},{"$f":"LOOKUP(BM10,Inputs!$G$126:$J$126,Inputs!$G$127:$J$127)*BM7","v":0}]
[null,null,"Margin","Marge","% p.a.",null,null,null,null,{"$f":"IF(J14=0,0,LOOKUP(J14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":0},{"$f":"IF(K14=0,0,LOOKUP(K14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":0},{"$f":"IF(L14=0,0,LOOKUP(L14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":0},{"$f":"IF(M14=0,0,LOOKUP(M14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":1.2500000000000001E-2},{"$f":"IF(N14=0,0,LOOKUP(N14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":1.2500000000000001E-2},{"$f":"IF(O14=0,0,LOOKUP(O14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":1.2500000000000001E-2},{"$f":"IF(P14=0,0,LOOKUP(P14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":1.2500000000000001E-2},{"$f":"IF(Q14=0,0,LOOKUP(Q14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":1.2500000000000001E-2},{"$f":"IF(R14=0,0,LOOKUP(R14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":1.2500000000000001E-2},{"$f":"IF(S14=0,0,LOOKUP(S14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":1.2500000000000001E-2},{"$f":"IF(T14=0,0,LOOKUP(T14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":1.2500000000000001E-2},{"$f":"IF(U14=0,0,LOOKUP(U14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":1.2500000000000001E-2},{"$f":"IF(V14=0,0,LOOKUP(V14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":1.2500000000000001E-2},{"$f":"IF(W14=0,0,LOOKUP(W14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":1.2500000000000001E-2},{"$f":"IF(X14=0,0,LOOKUP(X14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":1.2500000000000001E-2},{"$f":"IF(Y14=0,0,LOOKUP(Y14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":1.2500000000000001E-2},{"$f":"IF(Z14=0,0,LOOKUP(Z14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":1.2500000000000001E-2},{"$f":"IF(AA14=0,0,LOOKUP(AA14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":1.2500000000000001E-2},{"$f":"IF(AB14=0,0,LOOKUP(AB14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":1.2500000000000001E-2},{"$f":"IF(AC14=0,0,LOOKUP(AC14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":1.2500000000000001E-2},{"$f":"IF(AD14=0,0,LOOKUP(AD14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":1.2500000000000001E-2},{"$f":"IF(AE14=0,0,LOOKUP(AE14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":1.2500000000000001E-2},{"$f":"IF(AF14=0,0,LOOKUP(AF14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":1.2500000000000001E-2},{"$f":"IF(AG14=0,0,LOOKUP(AG14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":0},{"$f":"IF(AH14=0,0,LOOKUP(AH14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":0},{"$f":"IF(AI14=0,0,LOOKUP(AI14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":0},{"$f":"IF(AJ14=0,0,LOOKUP(AJ14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":0},{"$f":"IF(AK14=0,0,LOOKUP(AK14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":0},{"$f":"IF(AL14=0,0,LOOKUP(AL14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":0},{"$f":"IF(AM14=0,0,LOOKUP(AM14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":0},{"$f":"IF(AN14=0,0,LOOKUP(AN14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":0},{"$f":"IF(AO14=0,0,LOOKUP(AO14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":0},{"$f":"IF(AP14=0,0,LOOKUP(AP14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":0},{"$f":"IF(AQ14=0,0,LOOKUP(AQ14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":0},{"$f":"IF(AR14=0,0,LOOKUP(AR14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":0},{"$f":"IF(AS14=0,0,LOOKUP(AS14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":0},{"$f":"IF(AT14=0,0,LOOKUP(AT14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":0},{"$f":"IF(AU14=0,0,LOOKUP(AU14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":0},{"$f":"IF(AV14=0,0,LOOKUP(AV14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":0},{"$f":"IF(AW14=0,0,LOOKUP(AW14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":0},{"$f":"IF(AX14=0,0,LOOKUP(AX14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":0},{"$f":"IF(AY14=0,0,LOOKUP(AY14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":0},{"$f":"IF(AZ14=0,0,LOOKUP(AZ14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":0},{"$f":"IF(BA14=0,0,LOOKUP(BA14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":0},{"$f":"IF(BB14=0,0,LOOKUP(BB14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":0},{"$f":"IF(BC14=0,0,LOOKUP(BC14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":0},{"$f":"IF(BD14=0,0,LOOKUP(BD14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":0},{"$f":"IF(BE14=0,0,LOOKUP(BE14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":0},{"$f":"IF(BF14=0,0,LOOKUP(BF14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":0},{"$f":"IF(BG14=0,0,LOOKUP(BG14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":0},{"$f":"IF(BH14=0,0,LOOKUP(BH14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":0},{"$f":"IF(BI14=0,0,LOOKUP(BI14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":0},{"$f":"IF(BJ14=0,0,LOOKUP(BJ14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":0},{"$f":"IF(BK14=0,0,LOOKUP(BK14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":0},{"$f":"IF(BL14=0,0,LOOKUP(BL14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":0},{"$f":"IF(BM14=0,0,LOOKUP(BM14,Inputs!$H$101:$K$101,Inputs!$H$102:$K$102))","v":0}]
[null,null,"All-in rate","Taux global","% p.a.",null,null,null,null,{"$f":"SUM(J28:J29)","v":0},{"$f":"SUM(K28:K29)","v":0},0,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest","Interêt","DT",null,null,null,{"$f":"SUM(J32:BM32)","v":1922.0057886},{"$f":"J22*J30","v":0},0,0,411.59999999999997,411.59999999999997,352.59194220000001,290.04340079999997,223.74194700000001,153.46240619999998,78.966092400000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP22*AP30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Principal Repayment","Remboursement du Principal"]
[null,null,"Annuity","Annuités","DT",null,null,null,{"$f":"SUM(J35:BM35)","v":8370.4057930060644},{"$f":"IF(J20=0,0,J22*J30/(1-(1+J30)^-J20))","v":0},0,0,0,1395.0676313377814,1395.0676316553663,1395.0676314981904,1395.06763175939,1395.0676343553382,1395.0676323999978,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP20=0,0,AP22*AP30/(1-(1+AP30)^-AP20))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Minus Interest","Moins les intérêts","DT",null,null,null,{"$f":"SUM(J36:BM36)","v":-1510.4057885999998},{"$f":"-J32*J19","v":0},0,0,0,-411.59999999999997,-352.59194220000001,-290.04340079999997,-223.74194700000001,-153.46240619999998,-78.966092400000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AP32*AP19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal","Montant du principal","DT",null,null,null,{"$f":"SUM(J37:BM37)","v":6860.0000044060644},{"$f":"SUM(J35:J36)","v":0},{"$f":"SUM(K35:K36)","v":0},0,0,983.46763133778154,1042.4756894553664,1105.0242306981904,1171.32568475939,1241.6052281553382,1316.1015399999978,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Debt Ratios","Ratio de la dette"]
[null,null,"DSCR","Ratio de couverture du service de la dette"]
[null,null,"CFADS","Flux de trésorerie disponibles au service de la dette","DT",null,null,null,{"$f":"SUM(J41:BM41)","v":56615.540236999994},{"$f":"Cashflows!J40","v":0},{"$f":"Cashflows!K40","v":0},{"$f":"Cashflows!L40","v":0},{"$f":"Cashflows!M40","v":1076.284294},{"$f":"Cashflows!N40","v":1689.286161},{"$f":"Cashflows!O40","v":1852.8743529999999},{"$f":"Cashflows!P40","v":2038.255944},{"$f":"Cashflows!Q40","v":2241.4689410000001},{"$f":"Cashflows!R40","v":2343.9221269999998},{"$f":"Cashflows!S40","v":2435.6151840000002},{"$f":"Cashflows!T40","v":2539.0173110000001},{"$f":"Cashflows!U40","v":2646.8815549999999},{"$f":"Cashflows!V40","v":2768.16428},{"$f":"Cashflows!W40","v":2876.7722130000002},{"$f":"Cashflows!X40","v":2999.2075199999999},{"$f":"Cashflows!Y40","v":3126.923452},{"$f":"Cashflows!Z40","v":3270.4880669999998},{"$f":"Cashflows!AA40","v":3399.1152969999998},{"$f":"Cashflows!AB40","v":3544.0750889999999},{"$f":"Cashflows!AC40","v":3695.2841239999998},{"$f":"Cashflows!AD40","v":3865.2157269999998},{"$f":"Cashflows!AE40","v":4017.5363819999998},{"$f":"Cashflows!AF40","v":4189.1522160000004},{"$f":"Cashflows!AG40","v":0},{"$f":"Cashflows!AH40","v":0},{"$f":"Cashflows!AI40","v":0},{"$f":"Cashflows!AJ40","v":0},{"$f":"Cashflows!AK40","v":0},{"$f":"Cashflows!AL40","v":0},{"$f":"Cashflows!AM40","v":0},{"$f":"Cashflows!AN40","v":0},{"$f":"Cashflows!AO40","v":0},{"$f":"Cashflows!AP40","v":0},{"$f":"Cashflows!AQ40","v":0},{"$f":"Cashflows!AR40","v":0},{"$f":"Cashflows!AS40","v":0},{"$f":"Cashflows!AT40","v":0},{"$f":"Cashflows!AU40","v":0},{"$f":"Cashflows!AV40","v":0},{"$f":"Cashflows!AW40","v":0},{"$f":"Cashflows!AX40","v":0},{"$f":"Cashflows!AY40","v":0},{"$f":"Cashflows!AZ40","v":0},{"$f":"Cashflows!BA40","v":0},{"$f":"Cashflows!BB40","v":0},{"$f":"Cashflows!BC40","v":0},{"$f":"Cashflows!BD40","v":0},{"$f":"Cashflows!BE40","v":0},{"$f":"Cashflows!BF40","v":0},{"$f":"Cashflows!BG40","v":0},{"$f":"Cashflows!BH40","v":0},{"$f":"Cashflows!BI40","v":0},{"$f":"Cashflows!BJ40","v":0},{"$f":"Cashflows!BK40","v":0},{"$f":"Cashflows!BL40","v":0},{"$f":"Cashflows!BM40","v":0}]
[]
[null,null,"Interest","Interêt","DT",null,null,null,{"$f":"SUM(J43:BM43)","v":1922.0057886},{"$f":"-Cashflows!J43","v":0},{"$f":"-Cashflows!K43","v":0},{"$f":"-Cashflows!L43","v":0},{"$f":"-Cashflows!M43","v":411.59999999999997},{"$f":"-Cashflows!N43","v":411.59999999999997},{"$f":"-Cashflows!O43","v":352.59194220000001},{"$f":"-Cashflows!P43","v":290.04340079999997},{"$f":"-Cashflows!Q43","v":223.74194700000001},{"$f":"-Cashflows!R43","v":153.46240619999998},{"$f":"-Cashflows!S43","v":78.966092400000008},{"$f":"-Cashflows!T43","v":0},{"$f":"-Cashflows!U43","v":0},{"$f":"-Cashflows!V43","v":0},{"$f":"-Cashflows!W43","v":0},{"$f":"-Cashflows!X43","v":0},{"$f":"-Cashflows!Y43","v":0},{"$f":"-Cashflows!Z43","v":0},{"$f":"-Cashflows!AA43","v":0},{"$f":"-Cashflows!AB43","v":0},{"$f":"-Cashflows!AC43","v":0},{"$f":"-Cashflows!AD43","v":0},{"$f":"-Cashflows!AE43","v":0},{"$f":"-Cashflows!AF43","v":0},{"$f":"-Cashflows!AG43","v":0},{"$f":"-Cashflows!AH43","v":0},{"$f":"-Cashflows!AI43","v":0},{"$f":"-Cashflows!AJ43","v":0},{"$f":"-Cashflows!AK43","v":0},{"$f":"-Cashflows!AL43","v":0},{"$f":"-Cashflows!AM43","v":0},{"$f":"-Cashflows!AN43","v":0},{"$f":"-Cashflows!AO43","v":0},{"$f":"-Cashflows!AP43","v":0},{"$f":"-Cashflows!AQ43","v":0},{"$f":"-Cashflows!AR43","v":0},{"$f":"-Cashflows!AS43","v":0},{"$f":"-Cashflows!AT43","v":0},{"$f":"-Cashflows!AU43","v":0},{"$f":"-Cashflows!AV43","v":0},{"$f":"-Cashflows!AW43","v":0},{"$f":"-Cashflows!AX43","v":0},{"$f":"-Cashflows!AY43","v":0},{"$f":"-Cashflows!AZ43","v":0},{"$f":"-Cashflows!BA43","v":0},{"$f":"-Cashflows!BB43","v":0},{"$f":"-Cashflows!BC43","v":0},{"$f":"-Cashflows!BD43","v":0},{"$f":"-Cashflows!BE43","v":0},{"$f":"-Cashflows!BF43","v":0},{"$f":"-Cashflows!BG43","v":0},{"$f":"-Cashflows!BH43","v":0},{"$f":"-Cashflows!BI43","v":0},{"$f":"-Cashflows!BJ43","v":0},{"$f":"-Cashflows!BK43","v":0},{"$f":"-Cashflows!BL43","v":0},{"$f":"-Cashflows!BM43","v":0}]
[null,null,"Principal","Montant du principal","DT",null,null,null,{"$f":"SUM(J44:BM44)","v":6860.0000044060644},{"$f":"-Cashflows!J44","v":0},{"$f":"-Cashflows!K44","v":0},{"$f":"-Cashflows!L44","v":0},{"$f":"-Cashflows!M44","v":0},{"$f":"-Cashflows!N44","v":983.46763133778154},{"$f":"-Cashflows!O44","v":1042.4756894553664},{"$f":"-Cashflows!P44","v":1105.0242306981904},{"$f":"-Cashflows!Q44","v":1171.32568475939},{"$f":"-Cashflows!R44","v":1241.6052281553382},{"$f":"-Cashflows!S44","v":1316.1015399999978},{"$f":"-Cashflows!T44","v":0},{"$f":"-Cashflows!U44","v":0},{"$f":"-Cashflows!V44","v":0},{"$f":"-Cashflows!W44","v":0},{"$f":"-Cashflows!X44","v":0},{"$f":"-Cashflows!Y44","v":0},{"$f":"-Cashflows!Z44","v":0},{"$f":"-Cashflows!AA44","v":0},{"$f":"-Cashflows!AB44","v":0},{"$f":"-Cashflows!AC44","v":0},{"$f":"-Cashflows!AD44","v":0},{"$f":"-Cashflows!AE44","v":0},{"$f":"-Cashflows!AF44","v":0},{"$f":"-Cashflows!AG44","v":0},{"$f":"-Cashflows!AH44","v":0},{"$f":"-Cashflows!AI44","v":0},{"$f":"-Cashflows!AJ44","v":0},{"$f":"-Cashflows!AK44","v":0},{"$f":"-Cashflows!AL44","v":0},{"$f":"-Cashflows!AM44","v":0},{"$f":"-Cashflows!AN44","v":0},{"$f":"-Cashflows!AO44","v":0},{"$f":"-Cashflows!AP44","v":0},{"$f":"-Cashflows!AQ44","v":0},{"$f":"-Cashflows!AR44","v":0},{"$f":"-Cashflows!AS44","v":0},{"$f":"-Cashflows!AT44","v":0},{"$f":"-Cashflows!AU44","v":0},{"$f":"-Cashflows!AV44","v":0},{"$f":"-Cashflows!AW44","v":0},{"$f":"-Cashflows!AX44","v":0},{"$f":"-Cashflows!AY44","v":0},{"$f":"-Cashflows!AZ44","v":0},{"$f":"-Cashflows!BA44","v":0},{"$f":"-Cashflows!BB44","v":0},{"$f":"-Cashflows!BC44","v":0},{"$f":"-Cashflows!BD44","v":0},{"$f":"-Cashflows!BE44","v":0},{"$f":"-Cashflows!BF44","v":0},{"$f":"-Cashflows!BG44","v":0},{"$f":"-Cashflows!BH44","v":0},{"$f":"-Cashflows!BI44","v":0},{"$f":"-Cashflows!BJ44","v":0},{"$f":"-Cashflows!BK44","v":0},{"$f":"-Cashflows!BL44","v":0},{"$f":"-Cashflows!BM44","v":0}]
[null,null,"Debt Service","Service de la dette","DT",null,null,null,{"$f":"SUM(J45:BM45)","v":8782.005793006063},{"$f":"-Cashflows!J45","v":0},{"$f":"-Cashflows!K45","v":0},{"$f":"-Cashflows!L45","v":0},{"$f":"-Cashflows!M45","v":411.59999999999997},{"$f":"-Cashflows!N45","v":1395.0676313377814},{"$f":"-Cashflows!O45","v":1395.0676316553663},{"$f":"-Cashflows!P45","v":1395.0676314981904},{"$f":"-Cashflows!Q45","v":1395.06763175939},{"$f":"-Cashflows!R45","v":1395.0676343553382},{"$f":"-Cashflows!S45","v":1395.0676323999978},{"$f":"-Cashflows!T45","v":0},{"$f":"-Cashflows!U45","v":0},{"$f":"-Cashflows!V45","v":0},{"$f":"-Cashflows!W45","v":0},{"$f":"-Cashflows!X45","v":0},{"$f":"-Cashflows!Y45","v":0},{"$f":"-Cashflows!Z45","v":0},{"$f":"-Cashflows!AA45","v":0},{"$f":"-Cashflows!AB45","v":0},{"$f":"-Cashflows!AC45","v":0},{"$f":"-Cashflows!AD45","v":0},{"$f":"-Cashflows!AE45","v":0},{"$f":"-Cashflows!AF45","v":0},{"$f":"-Cashflows!AG45","v":0},{"$f":"-Cashflows!AH45","v":0},{"$f":"-Cashflows!AI45","v":0},{"$f":"-Cashflows!AJ45","v":0},{"$f":"-Cashflows!AK45","v":0},{"$f":"-Cashflows!AL45","v":0},{"$f":"-Cashflows!AM45","v":0},{"$f":"-Cashflows!AN45","v":0},{"$f":"-Cashflows!AO45","v":0},{"$f":"-Cashflows!AP45","v":0},{"$f":"-Cashflows!AQ45","v":0},{"$f":"-Cashflows!AR45","v":0},{"$f":"-Cashflows!AS45","v":0},{"$f":"-Cashflows!AT45","v":0},{"$f":"-Cashflows!AU45","v":0},{"$f":"-Cashflows!AV45","v":0},{"$f":"-Cashflows!AW45","v":0},{"$f":"-Cashflows!AX45","v":0},{"$f":"-Cashflows!AY45","v":0},{"$f":"-Cashflows!AZ45","v":0},{"$f":"-Cashflows!BA45","v":0},{"$f":"-Cashflows!BB45","v":0},{"$f":"-Cashflows!BC45","v":0},{"$f":"-Cashflows!BD45","v":0},{"$f":"-Cashflows!BE45","v":0},{"$f":"-Cashflows!BF45","v":0},{"$f":"-Cashflows!BG45","v":0},{"$f":"-Cashflows!BH45","v":0},{"$f":"-Cashflows!BI45","v":0},{"$f":"-Cashflows!BJ45","v":0},{"$f":"-Cashflows!BK45","v":0},{"$f":"-Cashflows!BL45","v":0},{"$f":"-Cashflows!BM45","v":0}]
[null,null,null,null,null,"Min","Min Date","Total"]
[null,null,"DSCR","Ratio de couverture du service de la dette","x",{"$f":"MIN(IF(J47:BM47<>0,J47:BM47))","v":1.2108991156078086},{"$f":"INDEX($J$5:$BM$5,MATCH(F47,J47:BM47,0))","v":"2016-12-31"},{"$f":"SUMIF(J45:BM45,\"<>0\",J41:BM41)/I45","v":1.5574695948040531},null,{"$f":"IF(J45=0,0,J41/J45)","v":0},{"$f":"IF(K45=0,0,K41/K45)","v":0},0,2.6148792371234211,1.2108991156078086,1.3281609514525163,1.4610445386157207,1.6067098755442923,1.680149456039189,1.7458760618006035,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"LLCR","Ratio de Couverture pendant la Durée du Prêt"]
[null,null,"CFADS","Flux de trésorerie disponibles au service de la dette (CFADS)","DT",null,null,null,{"$f":"SUM(J50:BM50)","v":56615.540236999994},{"$f":"J41","v":0},{"$f":"K41","v":0},0,1076.284294,1689.286161,1852.8743529999999,2038.255944,2241.4689410000001,2343.9221269999998,2435.6151840000002,2539.0173110000001,2646.8815549999999,2768.16428,2876.7722130000002,2999.2075199999999,3126.923452,3270.4880669999998,3399.1152969999998,3544.0750889999999,3695.2841239999998,3865.2157269999998,4017.5363819999998,4189.1522160000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Qualifying CFADS","CFADS admissible","DT",null,null,null,{"$f":"SUM(J51:BM51)","v":13677.707004},{"$f":"J50*J17","v":0},0,0,1076.284294,1689.286161,1852.8743529999999,2038.255944,2241.4689410000001,2343.9221269999998,2435.6151840000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP50*AP17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cost of debt","Coût de la dette","% p.q",null,null,null,null,{"$f":"J30*J7","v":0},0,0,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0,0,0,0,0,0,0,0,0,{"$f":"AP30*AP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Discount factor","Facteur d’actualisation","Num#",null,null,null,null,{"$f":"1+J53","v":1},{"$f":"1+K53","v":1},1,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1.06,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"NPV CFADS (start)","Valeur actualisée nette du CFADS","DT",null,null,null,null,{"$f":"(J51+K56)/J54","v":10636.171663031073},{"$f":"(K51+L56)/K54","v":10636.171663031073},10636.171663031073,10636.171663031073,10198.057668812937,9120.654967941713,7815.0199130182164,6245.66516379931,4378.9361326272692,2297.750173584906,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Debt balance b/f","Solde de la dette reporté","DT",null,null,null,null,{"$f":"J22","v":0},0,0,6860,6860,5876.5323699999999,4834.0566799999997,3729.0324500000002,2557.7067699999998,1316.1015400000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Min","Min Date","Ops Start"]
[null,null,"LLCR","Ratio de Couverture pendant la Durée du Prêt","x",{"$f":"MIN(IF(J60:BM60<>0,J60:BM60))","v":1.4865973278152969},{"$f":"INDEX($J$5:$BM$5,MATCH(F60,J60:BM60,0))","v":"2016-12-31"},{"$f":"LOOKUP(Ops_Start,J4:BM4,J60:BM60)","v":1.5504623415497192},null,{"$f":"IF(J58=0,0,J56/J58)","v":0},{"$f":"IF(K58=0,0,K56/K58)","v":0},0,1.5504623415497192,1.4865973278152969,1.5520470906453483,1.6166587258588405,1.6748755200023293,1.7120555741529626,1.7458760618006006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Equity","index":9,"n_rows":48,"n_cols":67,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
[null,null,"Equity","Capitaux propres"]
[null,null,null,{"$f":"Name_Project","v":"Tunisie Basse Tension"}]
[]
[null,null,"Period Start","Début de la période",null,null,null,null,null,{"$f":"Délais!J4","v":"2015-01-01"},{"$f":"Délais!K4","v":"2015-02-01"},{"$f":"Délais!L4","v":"2015-03-01"},{"$f":"Délais!M4","v":"2015-04-01"},{"$f":"Délais!N4","v":"2016-01-01"},{"$f":"Délais!O4","v":"2017-01-01"},{"$f":"Délais!P4","v":"2018-01-01"},{"$f":"Délais!Q4","v":"2019-01-01"},{"$f":"Délais!R4","v":"2020-01-01"},{"$f":"Délais!S4","v":"2021-01-01"},{"$f":"Délais!T4","v":"2022-01-01"},{"$f":"Délais!U4","v":"2023-01-01"},{"$f":"Délais!V4","v":"2024-01-01"},{"$f":"Délais!W4","v":"2025-01-01"},{"$f":"Délais!X4","v":"2026-01-01"},{"$f":"Délais!Y4","v":"2027-01-01"},{"$f":"Délais!Z4","v":"2028-01-01"},{"$f":"Délais!AA4","v":"2029-01-01"},{"$f":"Délais!AB4","v":"2030-01-01"},{"$f":"Délais!AC4","v":"2031-01-01"},{"$f":"Délais!AD4","v":"2032-01-01"},{"$f":"Délais!AE4","v":"2033-01-01"},{"$f":"Délais!AF4","v":"2034-01-01"},{"$f":"Délais!AG4","v":"2035-01-01"},{"$f":"Délais!AH4","v":"2036-01-01"},{"$f":"Délais!AI4","v":"2037-01-01"},{"$f":"Délais!AJ4","v":"2038-01-01"},{"$f":"Délais!AK4","v":"2039-01-01"},{"$f":"Délais!AL4","v":"2040-01-01"},{"$f":"Délais!AM4","v":"2041-01-01"},{"$f":"Délais!AN4","v":"2042-01-01"},{"$f":"Délais!AO4","v":"2043-01-01"},{"$f":"Délais!AP4","v":"2044-01-01"},{"$f":"Délais!AQ4","v":"2045-01-01"},{"$f":"Délais!AR4","v":"2046-01-01"},{"$f":"Délais!AS4","v":"2047-01-01"},{"$f":"Délais!AT4","v":"2048-01-01"},{"$f":"Délais!AU4","v":"2049-01-01"},{"$f":"Délais!AV4","v":"2050-01-01"},{"$f":"Délais!AW4","v":"2051-01-01"},{"$f":"Délais!AX4","v":"2052-01-01"},{"$f":"Délais!AY4","v":"2053-01-01"},{"$f":"Délais!AZ4","v":"2054-01-01"},{"$f":"Délais!BA4","v":"2055-01-01"},{"$f":"Délais!BB4","v":"2056-01-01"},{"$f":"Délais!BC4","v":"2057-01-01"},{"$f":"Délais!BD4","v":"2058-01-01"},{"$f":"Délais!BE4","v":"2059-01-01"},{"$f":"Délais!BF4","v":"2060-01-01"},{"$f":"Délais!BG4","v":"2061-01-01"},{"$f":"Délais!BH4","v":"2062-01-01"},{"$f":"Délais!BI4","v":"2063-01-01"},{"$f":"Délais!BJ4","v":"2064-01-01"},{"$f":"Délais!BK4","v":"2065-01-01"},{"$f":"Délais!BL4","v":"2066-01-01"},{"$f":"Délais!BM4","v":"2067-01-01"}]
[null,null,"Period End","Fin de la période",null,null,null,null,{"$f":"Délais!I5","v":"2015-01-01"},{"$f":"Délais!J5","v":"2015-01-31"},{"$f":"Délais!K5","v":"2015-02-28"},{"$f":"Délais!L5","v":"2015-03-31"},{"$f":"Délais!M5","v":"2015-12-31"},{"$f":"Délais!N5","v":"2016-12-31"},{"$f":"Délais!O5","v":"2017-12-31"},{"$f":"Délais!P5","v":"2018-12-31"},{"$f":"Délais!Q5","v":"2019-12-31"},{"$f":"Délais!R5","v":"2020-12-31"},{"$f":"Délais!S5","v":"2021-12-31"},{"$f":"Délais!T5","v":"2022-12-31"},{"$f":"Délais!U5","v":"2023-12-31"},{"$f":"Délais!V5","v":"2024-12-31"},{"$f":"Délais!W5","v":"2025-12-31"},{"$f":"Délais!X5","v":"2026-12-31"},{"$f":"Délais!Y5","v":"2027-12-31"},{"$f":"Délais!Z5","v":"2028-12-31"},{"$f":"Délais!AA5","v":"2029-12-31"},{"$f":"Délais!AB5","v":"2030-12-31"},{"$f":"Délais!AC5","v":"2031-12-31"},{"$f":"Délais!AD5","v":"2032-12-31"},{"$f":"Délais!AE5","v":"2033-12-31"},{"$f":"Délais!AF5","v":"2034-12-31"},{"$f":"Délais!AG5","v":"2035-12-31"},{"$f":"Délais!AH5","v":"2036-12-31"},{"$f":"Délais!AI5","v":"2037-12-31"},{"$f":"Délais!AJ5","v":"2038-12-31"},{"$f":"Délais!AK5","v":"2039-12-31"},{"$f":"Délais!AL5","v":"2040-12-31"},{"$f":"Délais!AM5","v":"2041-12-31"},{"$f":"Délais!AN5","v":"2042-12-31"},{"$f":"Délais!AO5","v":"2043-12-31"},{"$f":"Délais!AP5","v":"2044-12-31"},{"$f":"Délais!AQ5","v":"2045-12-31"},{"$f":"Délais!AR5","v":"2046-12-31"},{"$f":"Délais!AS5","v":"2047-12-31"},{"$f":"Délais!AT5","v":"2048-12-31"},{"$f":"Délais!AU5","v":"2049-12-31"},{"$f":"Délais!AV5","v":"2050-12-31"},{"$f":"Délais!AW5","v":"2051-12-31"},{"$f":"Délais!AX5","v":"2052-12-31"},{"$f":"Délais!AY5","v":"2053-12-31"},{"$f":"Délais!AZ5","v":"2054-12-31"},{"$f":"Délais!BA5","v":"2055-12-31"},{"$f":"Délais!BB5","v":"2056-12-31"},{"$f":"Délais!BC5","v":"2057-12-31"},{"$f":"Délais!BD5","v":"2058-12-31"},{"$f":"Délais!BE5","v":"2059-12-31"},{"$f":"Délais!BF5","v":"2060-12-31"},{"$f":"Délais!BG5","v":"2061-12-31"},{"$f":"Délais!BH5","v":"2062-12-31"},{"$f":"Délais!BI5","v":"2063-12-31"},{"$f":"Délais!BJ5","v":"2064-12-31"},{"$f":"Délais!BK5","v":"2065-12-31"},{"$f":"Délais!BL5","v":"2066-12-31"},{"$f":"Délais!BM5","v":"2067-12-31"}]
[null,null,"Construction ","Construction ",null,null,null,null,null,{"$f":"Délais!J6","v":1},{"$f":"Délais!K6","v":1},{"$f":"Délais!L6","v":1},{"$f":"Délais!M6","v":0},{"$f":"Délais!N6","v":0},{"$f":"Délais!O6","v":0},{"$f":"Délais!P6","v":0},{"$f":"Délais!Q6","v":0},{"$f":"Délais!R6","v":0},{"$f":"Délais!S6","v":0},{"$f":"Délais!T6","v":0},{"$f":"Délais!U6","v":0},{"$f":"Délais!V6","v":0},{"$f":"Délais!W6","v":0},{"$f":"Délais!X6","v":0},{"$f":"Délais!Y6","v":0},{"$f":"Délais!Z6","v":0},{"$f":"Délais!AA6","v":0},{"$f":"Délais!AB6","v":0},{"$f":"Délais!AC6","v":0},{"$f":"Délais!AD6","v":0},{"$f":"Délais!AE6","v":0},{"$f":"Délais!AF6","v":0},{"$f":"Délais!AG6","v":0},{"$f":"Délais!AH6","v":0},{"$f":"Délais!AI6","v":0},{"$f":"Délais!AJ6","v":0},{"$f":"Délais!AK6","v":0},{"$f":"Délais!AL6","v":0},{"$f":"Délais!AM6","v":0},{"$f":"Délais!AN6","v":0},{"$f":"Délais!AO6","v":0},{"$f":"Délais!AP6","v":0},{"$f":"Délais!AQ6","v":0},{"$f":"Délais!AR6","v":0},{"$f":"Délais!AS6","v":0},{"$f":"Délais!AT6","v":0},{"$f":"Délais!AU6","v":0},{"$f":"Délais!AV6","v":0},{"$f":"Délais!AW6","v":0},{"$f":"Délais!AX6","v":0},{"$f":"Délais!AY6","v":0},{"$f":"Délais!AZ6","v":0},{"$f":"Délais!BA6","v":0},{"$f":"Délais!BB6","v":0},{"$f":"Délais!BC6","v":0},{"$f":"Délais!BD6","v":0},{"$f":"Délais!BE6","v":0},{"$f":"Délais!BF6","v":0},{"$f":"Délais!BG6","v":0},{"$f":"Délais!BH6","v":0},{"$f":"Délais!BI6","v":0},{"$f":"Délais!BJ6","v":0},{"$f":"Délais!BK6","v":0},{"$f":"Délais!BL6","v":0},{"$f":"Délais!BM6","v":0}]
[null,null,"Operations","Exploitation",null,null,null,null,null,{"$f":"Délais!J7","v":0},{"$f":"Délais!K7","v":0},{"$f":"Délais!L7","v":0},{"$f":"Délais!M7","v":1},{"$f":"Délais!N7","v":1},{"$f":"Délais!O7","v":1},{"$f":"Délais!P7","v":1},{"$f":"Délais!Q7","v":1},{"$f":"Délais!R7","v":1},{"$f":"Délais!S7","v":1},{"$f":"Délais!T7","v":1},{"$f":"Délais!U7","v":1},{"$f":"Délais!V7","v":1},{"$f":"Délais!W7","v":1},{"$f":"Délais!X7","v":1},{"$f":"Délais!Y7","v":1},{"$f":"Délais!Z7","v":1},{"$f":"Délais!AA7","v":1},{"$f":"Délais!AB7","v":1},{"$f":"Délais!AC7","v":1},{"$f":"Délais!AD7","v":1},{"$f":"Délais!AE7","v":1},{"$f":"Délais!AF7","v":1},{"$f":"Délais!AG7","v":0},{"$f":"Délais!AH7","v":0},{"$f":"Délais!AI7","v":0},{"$f":"Délais!AJ7","v":0},{"$f":"Délais!AK7","v":0},{"$f":"Délais!AL7","v":0},{"$f":"Délais!AM7","v":0},{"$f":"Délais!AN7","v":0},{"$f":"Délais!AO7","v":0},{"$f":"Délais!AP7","v":0},{"$f":"Délais!AQ7","v":0},{"$f":"Délais!AR7","v":0},{"$f":"Délais!AS7","v":0},{"$f":"Délais!AT7","v":0},{"$f":"Délais!AU7","v":0},{"$f":"Délais!AV7","v":0},{"$f":"Délais!AW7","v":0},{"$f":"Délais!AX7","v":0},{"$f":"Délais!AY7","v":0},{"$f":"Délais!AZ7","v":0},{"$f":"Délais!BA7","v":0},{"$f":"Délais!BB7","v":0},{"$f":"Délais!BC7","v":0},{"$f":"Délais!BD7","v":0},{"$f":"Délais!BE7","v":0},{"$f":"Délais!BF7","v":0},{"$f":"Délais!BG7","v":0},{"$f":"Délais!BH7","v":0},{"$f":"Délais!BI7","v":0},{"$f":"Délais!BJ7","v":0},{"$f":"Délais!BK7","v":0},{"$f":"Délais!BL7","v":0},{"$f":"Délais!BM7","v":0}]
[]
[null,null,"Timing","Délais"]
[null,null,"Calendar Year","Année civile","Num#",null,null,null,null,{"$f":"Délais!J10","v":2015},{"$f":"Délais!K10","v":2015},{"$f":"Délais!L10","v":2015},{"$f":"Délais!M10","v":2015},{"$f":"Délais!N10","v":2016},{"$f":"Délais!O10","v":2017},{"$f":"Délais!P10","v":2018},{"$f":"Délais!Q10","v":2019},{"$f":"Délais!R10","v":2020},{"$f":"Délais!S10","v":2021},{"$f":"Délais!T10","v":2022},{"$f":"Délais!U10","v":2023},{"$f":"Délais!V10","v":2024},{"$f":"Délais!W10","v":2025},{"$f":"Délais!X10","v":2026},{"$f":"Délais!Y10","v":2027},{"$f":"Délais!Z10","v":2028},{"$f":"Délais!AA10","v":2029},{"$f":"Délais!AB10","v":2030},{"$f":"Délais!AC10","v":2031},{"$f":"Délais!AD10","v":2032},{"$f":"Délais!AE10","v":2033},{"$f":"Délais!AF10","v":2034},{"$f":"Délais!AG10","v":2035},{"$f":"Délais!AH10","v":2036},{"$f":"Délais!AI10","v":2037},{"$f":"Délais!AJ10","v":2038},{"$f":"Délais!AK10","v":2039},{"$f":"Délais!AL10","v":2040},{"$f":"Délais!AM10","v":2041},{"$f":"Délais!AN10","v":2042},{"$f":"Délais!AO10","v":2043},{"$f":"Délais!AP10","v":2044},{"$f":"Délais!AQ10","v":2045},{"$f":"Délais!AR10","v":2046},{"$f":"Délais!AS10","v":2047},{"$f":"Délais!AT10","v":2048},{"$f":"Délais!AU10","v":2049},{"$f":"Délais!AV10","v":2050},{"$f":"Délais!AW10","v":2051},{"$f":"Délais!AX10","v":2052},{"$f":"Délais!AY10","v":2053},{"$f":"Délais!AZ10","v":2054},{"$f":"Délais!BA10","v":2055},{"$f":"Délais!BB10","v":2056},{"$f":"Délais!BC10","v":2057},{"$f":"Délais!BD10","v":2058},{"$f":"Délais!BE10","v":2059},{"$f":"Délais!BF10","v":2060},{"$f":"Délais!BG10","v":2061},{"$f":"Délais!BH10","v":2062},{"$f":"Délais!BI10","v":2063},{"$f":"Délais!BJ10","v":2064},{"$f":"Délais!BK10","v":2065},{"$f":"Délais!BL10","v":2066},{"$f":"Délais!BM10","v":2067},null,365]
[null,null,"Days in Period","Nombre de jours de la période","Num#",null,null,null,null,{"$f":"Délais!J11","v":31},{"$f":"Délais!K11","v":28},{"$f":"Délais!L11","v":31},{"$f":"Délais!M11","v":275},{"$f":"Délais!N11","v":366},{"$f":"Délais!O11","v":365},{"$f":"Délais!P11","v":365},{"$f":"Délais!Q11","v":365},{"$f":"Délais!R11","v":366},{"$f":"Délais!S11","v":365},{"$f":"Délais!T11","v":365},{"$f":"Délais!U11","v":365},{"$f":"Délais!V11","v":366},{"$f":"Délais!W11","v":365},{"$f":"Délais!X11","v":365},{"$f":"Délais!Y11","v":365},{"$f":"Délais!Z11","v":366},{"$f":"Délais!AA11","v":365},{"$f":"Délais!AB11","v":365},{"$f":"Délais!AC11","v":365},{"$f":"Délais!AD11","v":366},{"$f":"Délais!AE11","v":365},{"$f":"Délais!AF11","v":365},{"$f":"Délais!AG11","v":365},{"$f":"Délais!AH11","v":366},{"$f":"Délais!AI11","v":365},{"$f":"Délais!AJ11","v":365},{"$f":"Délais!AK11","v":365},{"$f":"Délais!AL11","v":366},{"$f":"Délais!AM11","v":365},{"$f":"Délais!AN11","v":365},{"$f":"Délais!AO11","v":365},{"$f":"Délais!AP11","v":366},{"$f":"Délais!AQ11","v":365},{"$f":"Délais!AR11","v":365},{"$f":"Délais!AS11","v":365},{"$f":"Délais!AT11","v":366},{"$f":"Délais!AU11","v":365},{"$f":"Délais!AV11","v":365},{"$f":"Délais!AW11","v":365},{"$f":"Délais!AX11","v":366},{"$f":"Délais!AY11","v":365},{"$f":"Délais!AZ11","v":365},{"$f":"Délais!BA11","v":365},{"$f":"Délais!BB11","v":366},{"$f":"Délais!BC11","v":365},{"$f":"Délais!BD11","v":365},{"$f":"Délais!BE11","v":365},{"$f":"Délais!BF11","v":366},{"$f":"Délais!BG11","v":365},{"$f":"Délais!BH11","v":365},{"$f":"Délais!BI11","v":365},{"$f":"Délais!BJ11","v":366},{"$f":"Délais!BK11","v":365},{"$f":"Délais!BL11","v":365},{"$f":"Délais!BM11","v":365}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," - "]
[null,null,"Construction Period","Période de construction","Num#",null,null,null,null,{"$f":"Délais!J13","v":1},{"$f":"Délais!K13","v":2},{"$f":"Délais!L13","v":3},{"$f":"Délais!M13","v":0},{"$f":"Délais!N13","v":0},{"$f":"Délais!O13","v":0},{"$f":"Délais!P13","v":0},{"$f":"Délais!Q13","v":0},{"$f":"Délais!R13","v":0},{"$f":"Délais!S13","v":0},{"$f":"Délais!T13","v":0},{"$f":"Délais!U13","v":0},{"$f":"Délais!V13","v":0},{"$f":"Délais!W13","v":0},{"$f":"Délais!X13","v":0},{"$f":"Délais!Y13","v":0},{"$f":"Délais!Z13","v":0},{"$f":"Délais!AA13","v":0},{"$f":"Délais!AB13","v":0},{"$f":"Délais!AC13","v":0},{"$f":"Délais!AD13","v":0},{"$f":"Délais!AE13","v":0},{"$f":"Délais!AF13","v":0},{"$f":"Délais!AG13","v":0},{"$f":"Délais!AH13","v":0},{"$f":"Délais!AI13","v":0},{"$f":"Délais!AJ13","v":0},{"$f":"Délais!AK13","v":0},{"$f":"Délais!AL13","v":0},{"$f":"Délais!AM13","v":0},{"$f":"Délais!AN13","v":0},{"$f":"Délais!AO13","v":0},{"$f":"Délais!AP13","v":0},{"$f":"Délais!AQ13","v":0},{"$f":"Délais!AR13","v":0},{"$f":"Délais!AS13","v":0},{"$f":"Délais!AT13","v":0},{"$f":"Délais!AU13","v":0},{"$f":"Délais!AV13","v":0},{"$f":"Délais!AW13","v":0},{"$f":"Délais!AX13","v":0},{"$f":"Délais!AY13","v":0},{"$f":"Délais!AZ13","v":0},{"$f":"Délais!BA13","v":0},{"$f":"Délais!BB13","v":0},{"$f":"Délais!BC13","v":0},{"$f":"Délais!BD13","v":0},{"$f":"Délais!BE13","v":0},{"$f":"Délais!BF13","v":0},{"$f":"Délais!BG13","v":0},{"$f":"Délais!BH13","v":0},{"$f":"Délais!BI13","v":0},{"$f":"Délais!BJ13","v":0},{"$f":"Délais!BK13","v":0},{"$f":"Délais!BL13","v":0},{"$f":"Délais!BM13","v":0}]
[null,null,"Operations Period","Période d'exploitation","Num#",null,null,null,null,{"$f":"Délais!J14","v":0},{"$f":"Délais!K14","v":0},{"$f":"Délais!L14","v":0},{"$f":"Délais!M14","v":1},{"$f":"Délais!N14","v":2},{"$f":"Délais!O14","v":3},{"$f":"Délais!P14","v":4},{"$f":"Délais!Q14","v":5},{"$f":"Délais!R14","v":6},{"$f":"Délais!S14","v":7},{"$f":"Délais!T14","v":8},{"$f":"Délais!U14","v":9},{"$f":"Délais!V14","v":10},{"$f":"Délais!W14","v":11},{"$f":"Délais!X14","v":12},{"$f":"Délais!Y14","v":13},{"$f":"Délais!Z14","v":14},{"$f":"Délais!AA14","v":15},{"$f":"Délais!AB14","v":16},{"$f":"Délais!AC14","v":17},{"$f":"Délais!AD14","v":18},{"$f":"Délais!AE14","v":19},{"$f":"Délais!AF14","v":20},{"$f":"Délais!AG14","v":0},{"$f":"Délais!AH14","v":0},{"$f":"Délais!AI14","v":0},{"$f":"Délais!AJ14","v":0},{"$f":"Délais!AK14","v":0},{"$f":"Délais!AL14","v":0},{"$f":"Délais!AM14","v":0},{"$f":"Délais!AN14","v":0},{"$f":"Délais!AO14","v":0},{"$f":"Délais!AP14","v":0},{"$f":"Délais!AQ14","v":0},{"$f":"Délais!AR14","v":0},{"$f":"Délais!AS14","v":0},{"$f":"Délais!AT14","v":0},{"$f":"Délais!AU14","v":0},{"$f":"Délais!AV14","v":0},{"$f":"Délais!AW14","v":0},{"$f":"Délais!AX14","v":0},{"$f":"Délais!AY14","v":0},{"$f":"Délais!AZ14","v":0},{"$f":"Délais!BA14","v":0},{"$f":"Délais!BB14","v":0},{"$f":"Délais!BC14","v":0},{"$f":"Délais!BD14","v":0},{"$f":"Délais!BE14","v":0},{"$f":"Délais!BF14","v":0},{"$f":"Délais!BG14","v":0},{"$f":"Délais!BH14","v":0},{"$f":"Délais!BI14","v":0},{"$f":"Délais!BJ14","v":0},{"$f":"Délais!BK14","v":0},{"$f":"Délais!BL14","v":0},{"$f":"Délais!BM14","v":0}]
[]
[null,null,"Dividends","Recettes"]
[null,null,"Cashflow available to equity","Flux de trésorerie de capitaux propres","DT",null,null,null,{"$f":"SUM(J17:BM17)","v":47833.534443993936},{"$f":"Cashflows!J47","v":0},{"$f":"Cashflows!K47","v":0},{"$f":"Cashflows!L47","v":0},{"$f":"Cashflows!M47","v":664.68429400000014},{"$f":"Cashflows!N47","v":294.21852966221854},{"$f":"Cashflows!O47","v":457.80672134463362},{"$f":"Cashflows!P47","v":643.18831250180961},{"$f":"Cashflows!Q47","v":846.40130924061009},{"$f":"Cashflows!R47","v":948.8544926446616},{"$f":"Cashflows!S47","v":1040.5475516000024},{"$f":"Cashflows!T47","v":2539.0173110000001},{"$f":"Cashflows!U47","v":2646.8815549999999},{"$f":"Cashflows!V47","v":2768.16428},{"$f":"Cashflows!W47","v":2876.7722130000002},{"$f":"Cashflows!X47","v":2999.2075199999999},{"$f":"Cashflows!Y47","v":3126.923452},{"$f":"Cashflows!Z47","v":3270.4880669999998},{"$f":"Cashflows!AA47","v":3399.1152969999998},{"$f":"Cashflows!AB47","v":3544.0750889999999},{"$f":"Cashflows!AC47","v":3695.2841239999998},{"$f":"Cashflows!AD47","v":3865.2157269999998},{"$f":"Cashflows!AE47","v":4017.5363819999998},{"$f":"Cashflows!AF47","v":4189.1522160000004},{"$f":"Cashflows!AG47","v":0},{"$f":"Cashflows!AH47","v":0},{"$f":"Cashflows!AI47","v":0},{"$f":"Cashflows!AJ47","v":0},{"$f":"Cashflows!AK47","v":0},{"$f":"Cashflows!AL47","v":0},{"$f":"Cashflows!AM47","v":0},{"$f":"Cashflows!AN47","v":0},{"$f":"Cashflows!AO47","v":0},{"$f":"Cashflows!AP47","v":0},{"$f":"Cashflows!AQ47","v":0},{"$f":"Cashflows!AR47","v":0},{"$f":"Cashflows!AS47","v":0},{"$f":"Cashflows!AT47","v":0},{"$f":"Cashflows!AU47","v":0},{"$f":"Cashflows!AV47","v":0},{"$f":"Cashflows!AW47","v":0},{"$f":"Cashflows!AX47","v":0},{"$f":"Cashflows!AY47","v":0},{"$f":"Cashflows!AZ47","v":0},{"$f":"Cashflows!BA47","v":0},{"$f":"Cashflows!BB47","v":0},{"$f":"Cashflows!BC47","v":0},{"$f":"Cashflows!BD47","v":0},{"$f":"Cashflows!BE47","v":0},{"$f":"Cashflows!BF47","v":0},{"$f":"Cashflows!BG47","v":0},{"$f":"Cashflows!BH47","v":0},{"$f":"Cashflows!BI47","v":0},{"$f":"Cashflows!BJ47","v":0},{"$f":"Cashflows!BK47","v":0},{"$f":"Cashflows!BL47","v":0},{"$f":"Cashflows!BM47","v":0}]
[null,null,"Cash balance b/f","Solde de trésorerie reporté","DT",null,null,null,null,{"$f":"Cashflows!J53","v":0},{"$f":"Cashflows!K53","v":0},{"$f":"Cashflows!L53","v":0},{"$f":"Cashflows!M53","v":0},{"$f":"Cashflows!N53","v":0},{"$f":"Cashflows!O53","v":0},{"$f":"Cashflows!P53","v":0},{"$f":"Cashflows!Q53","v":0},{"$f":"Cashflows!R53","v":0},{"$f":"Cashflows!S53","v":0},{"$f":"Cashflows!T53","v":0},{"$f":"Cashflows!U53","v":0},{"$f":"Cashflows!V53","v":0},{"$f":"Cashflows!W53","v":0},{"$f":"Cashflows!X53","v":0},{"$f":"Cashflows!Y53","v":0},{"$f":"Cashflows!Z53","v":0},{"$f":"Cashflows!AA53","v":0},{"$f":"Cashflows!AB53","v":0},{"$f":"Cashflows!AC53","v":0},{"$f":"Cashflows!AD53","v":0},{"$f":"Cashflows!AE53","v":0},{"$f":"Cashflows!AF53","v":0},{"$f":"Cashflows!AG53","v":0},{"$f":"Cashflows!AH53","v":0},{"$f":"Cashflows!AI53","v":0},{"$f":"Cashflows!AJ53","v":0},{"$f":"Cashflows!AK53","v":0},{"$f":"Cashflows!AL53","v":0},{"$f":"Cashflows!AM53","v":0},{"$f":"Cashflows!AN53","v":0},{"$f":"Cashflows!AO53","v":0},{"$f":"Cashflows!AP53","v":0},{"$f":"Cashflows!AQ53","v":0},{"$f":"Cashflows!AR53","v":0},{"$f":"Cashflows!AS53","v":0},{"$f":"Cashflows!AT53","v":0},{"$f":"Cashflows!AU53","v":0},{"$f":"Cashflows!AV53","v":0},{"$f":"Cashflows!AW53","v":0},{"$f":"Cashflows!AX53","v":0},{"$f":"Cashflows!AY53","v":0},{"$f":"Cashflows!AZ53","v":0},{"$f":"Cashflows!BA53","v":0},{"$f":"Cashflows!BB53","v":0},{"$f":"Cashflows!BC53","v":0},{"$f":"Cashflows!BD53","v":0},{"$f":"Cashflows!BE53","v":0},{"$f":"Cashflows!BF53","v":0},{"$f":"Cashflows!BG53","v":0},{"$f":"Cashflows!BH53","v":0},{"$f":"Cashflows!BI53","v":0},{"$f":"Cashflows!BJ53","v":0},{"$f":"Cashflows!BK53","v":0},{"$f":"Cashflows!BL53","v":0},{"$f":"Cashflows!BM53","v":0}]
[null,null,"Dividend paid","Recettes versées","DT",null,null,null,{"$f":"SUM(J19:BM19)","v":47833.534443993936},{"$f":"SUM(J17:J18)","v":0},{"$f":"SUM(K17:K18)","v":0},0,664.68429400000014,294.21852966221854,457.80672134463362,643.18831250180961,846.40130924061009,948.8544926446616,1040.5475516000024,2539.0173110000001,2646.8815549999999,2768.16428,2876.7722130000002,2999.2075199999999,3126.923452,3270.4880669999998,3399.1152969999998,3544.0750889999999,3695.2841239999998,3865.2157269999998,4017.5363819999998,4189.1522160000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Returns","Rendements"]
[null,null,"Investments","Investissements","DT",null,null,null,{"$f":"SUM(J22:BM22)","v":-3059.6941849999998},{"$f":"Cons!J27+Cons!J33","v":-2940},{"$f":"Cons!K27+Cons!K33","v":0},{"$f":"Cons!L27+Cons!L33","v":-119.694185},{"$f":"Cons!M27+Cons!M33","v":0},{"$f":"Cons!N27+Cons!N33","v":0},{"$f":"Cons!O27+Cons!O33","v":0},{"$f":"Cons!P27+Cons!P33","v":0},{"$f":"Cons!Q27+Cons!Q33","v":0},{"$f":"Cons!R27+Cons!R33","v":0},{"$f":"Cons!S27+Cons!S33","v":0},{"$f":"Cons!T27+Cons!T33","v":0},{"$f":"Cons!U27+Cons!U33","v":0},{"$f":"Cons!V27+Cons!V33","v":0},{"$f":"Cons!W27+Cons!W33","v":0},{"$f":"Cons!X27+Cons!X33","v":0},{"$f":"Cons!Y27+Cons!Y33","v":0},{"$f":"Cons!Z27+Cons!Z33","v":0},{"$f":"Cons!AA27+Cons!AA33","v":0},{"$f":"Cons!AB27+Cons!AB33","v":0},{"$f":"Cons!AC27+Cons!AC33","v":0},{"$f":"Cons!AD27+Cons!AD33","v":0},{"$f":"Cons!AE27+Cons!AE33","v":0},{"$f":"Cons!AF27+Cons!AF33","v":0},{"$f":"Cons!AG27+Cons!AG33","v":0},{"$f":"Cons!AH27+Cons!AH33","v":0},{"$f":"Cons!AI27+Cons!AI33","v":0},{"$f":"Cons!AJ27+Cons!AJ33","v":0},{"$f":"Cons!AK27+Cons!AK33","v":0},{"$f":"Cons!AL27+Cons!AL33","v":0},{"$f":"Cons!AM27+Cons!AM33","v":0},{"$f":"Cons!AN27+Cons!AN33","v":0},{"$f":"Cons!AO27+Cons!AO33","v":0},{"$f":"Cons!AP27+Cons!AP33","v":0},{"$f":"Cons!AQ27+Cons!AQ33","v":0},{"$f":"Cons!AR27+Cons!AR33","v":0},{"$f":"Cons!AS27+Cons!AS33","v":0},{"$f":"Cons!AT27+Cons!AT33","v":0},{"$f":"Cons!AU27+Cons!AU33","v":0},{"$f":"Cons!AV27+Cons!AV33","v":0},{"$f":"Cons!AW27+Cons!AW33","v":0},{"$f":"Cons!AX27+Cons!AX33","v":0},{"$f":"Cons!AY27+Cons!AY33","v":0},{"$f":"Cons!AZ27+Cons!AZ33","v":0},{"$f":"Cons!BA27+Cons!BA33","v":0},{"$f":"Cons!BB27+Cons!BB33","v":0},{"$f":"Cons!BC27+Cons!BC33","v":0},{"$f":"Cons!BD27+Cons!BD33","v":0},{"$f":"Cons!BE27+Cons!BE33","v":0},{"$f":"Cons!BF27+Cons!BF33","v":0},{"$f":"Cons!BG27+Cons!BG33","v":0},{"$f":"Cons!BH27+Cons!BH33","v":0},{"$f":"Cons!BI27+Cons!BI33","v":0},{"$f":"Cons!BJ27+Cons!BJ33","v":0},{"$f":"Cons!BK27+Cons!BK33","v":0},{"$f":"Cons!BL27+Cons!BL33","v":0},{"$f":"Cons!BM27+Cons!BM33","v":0}]
[null,null,"Dividends","Recettes","DT",null,null,null,{"$f":"SUM(J23:BM23)","v":47833.534443993936},{"$f":"J19","v":0},{"$f":"K19","v":0},0,664.68429400000014,294.21852966221854,457.80672134463362,643.18831250180961,846.40130924061009,948.8544926446616,1040.5475516000024,2539.0173110000001,2646.8815549999999,2768.16428,2876.7722130000002,2999.2075199999999,3126.923452,3270.4880669999998,3399.1152969999998,3544.0750889999999,3695.2841239999998,3865.2157269999998,4017.5363819999998,4189.1522160000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net cashflow","Flux de trésorerie net","DT",null,null,null,{"$f":"SUM(J24:BM24)","v":44773.840258993936},{"$f":"SUM(J22:J23)","v":-2940},{"$f":"SUM(K22:K23)","v":0},-119.694185,664.68429400000014,294.21852966221854,457.80672134463362,643.18831250180961,846.40130924061009,948.8544926446616,1040.5475516000024,2539.0173110000001,2646.8815549999999,2768.16428,2876.7722130000002,2999.2075199999999,3126.923452,3270.4880669999998,3399.1152969999998,3544.0750889999999,3695.2841239999998,3865.2157269999998,4017.5363819999998,4189.1522160000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Equity balance b/f","Solde de capitaux propres reporté","DT",null,null,null,null,{"$f":"IF(J5>Ops_end,0,I27)","v":0},-2940,-2940,-3059.6941849999998,-2395.0098909999997,-2100.7913613377814,-1642.9846399931478,-999.79632749133816,-153.39501825072807,795.45947439393353,1836.0070259939359,4375.0243369939362,7021.9058919939362,9790.0701719939352,12666.842384993935,15666.049904993935,18792.973356993934,22063.461423993933,25462.576720993933,29006.651809993935,32701.935933993933,36567.151660993935,40584.688042993934,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP5>Ops_end,0,AO27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equity balance c/f","Solde de capitaux propres à la clôture","DT",null,null,null,null,{"$f":"J24+J26","v":-2940},{"$f":"K24+K26","v":-2940},{"$f":"L24+L26","v":-3059.6941849999998},-2395.0098909999997,-2100.7913613377814,-1642.9846399931478,-999.79632749133816,-153.39501825072807,795.45947439393353,1836.0070259939359,4375.0243369939362,7021.9058919939362,9790.0701719939352,12666.842384993935,15666.049904993935,18792.973356993934,22063.461423993933,25462.576720993933,29006.651809993935,32701.935933993933,36567.151660993935,40584.688042993934,44773.840258993936,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Evaluation cashflow","Évaluation des flux de trésorerie","DT",null,null,null,{"$f":"-Verysmallnumber","v":-1.0000000000000001E-9},{"$f":"J24","v":-2940},{"$f":"K24","v":0},-119.694185,664.68429400000014,294.21852966221854,457.80672134463362,643.18831250180961,846.40130924061009,948.8544926446616,1040.5475516000024,2539.0173110000001,2646.8815549999999,2768.16428,2876.7722130000002,2999.2075199999999,3126.923452,3270.4880669999998,3399.1152969999998,3544.0750889999999,3695.2841239999998,3865.2157269999998,4017.5363819999998,4189.1522160000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Equity IRR","TRI des capitaux propres","%",{"$f":"XIRR(I29:BM29,I5:BM5)","v":0.31237738728523268}]
[null,null,"Modified IRR","TRI modifié des capitaux propres","%",{"$f":"MIRR(I29:AF29,Inputs!G120,Inputs!G120)","v":0.14238530398645821}]
[]
[null,null,"NPV","Valeur actualisée nette","DT",{"$f":"XNPV(G34,$I$29:$BM$29,$I$5:$BM$5)","v":25545.100532365133},{"$f":"Inputs!G120","v":0.04}]
[]
[null,null,"Amortization","Amortissement"]
[null,null,"Discounting","Actualisation"]
[null,null,"Discount Factor ","Taux d'actualisation","Index",null,null,null,null,{"$f":"Délais!J31","v":1},{"$f":"Délais!K31","v":1},{"$f":"Délais!L31","v":1},{"$f":"Délais!M31","v":1.04},{"$f":"Délais!N31","v":1.0816000000000001},{"$f":"Délais!O31","v":1.1248640000000001},{"$f":"Délais!P31","v":1.1698585600000002},{"$f":"Délais!Q31","v":1.2166529024000003},{"$f":"Délais!R31","v":1.2653190184960004},{"$f":"Délais!S31","v":1.3159317792358405},{"$f":"Délais!T31","v":1.3685690504052741},{"$f":"Délais!U31","v":1.4233118124214852},{"$f":"Délais!V31","v":1.4802442849183446},{"$f":"Délais!W31","v":1.5394540563150785},{"$f":"Délais!X31","v":1.6010322185676817},{"$f":"Délais!Y31","v":1.6650735073103891},{"$f":"Délais!Z31","v":1.7316764476028046},{"$f":"Délais!AA31","v":1.8009435055069167},{"$f":"Délais!AB31","v":1.8729812457271935},{"$f":"Délais!AC31","v":1.9479004955562813},{"$f":"Délais!AD31","v":2.0258165153785326},{"$f":"Délais!AE31","v":2.1068491759936738},{"$f":"Délais!AF31","v":2.1911231430334208},{"$f":"Délais!AG31","v":2.1911231430334208},{"$f":"Délais!AH31","v":2.1911231430334208},{"$f":"Délais!AI31","v":2.1911231430334208},{"$f":"Délais!AJ31","v":2.1911231430334208},{"$f":"Délais!AK31","v":2.1911231430334208},{"$f":"Délais!AL31","v":2.1911231430334208},{"$f":"Délais!AM31","v":2.1911231430334208},{"$f":"Délais!AN31","v":2.1911231430334208},{"$f":"Délais!AO31","v":2.1911231430334208},{"$f":"Délais!AP31","v":2.1911231430334208},{"$f":"Délais!AQ31","v":2.1911231430334208},{"$f":"Délais!AR31","v":2.1911231430334208},{"$f":"Délais!AS31","v":2.1911231430334208},{"$f":"Délais!AT31","v":2.1911231430334208},{"$f":"Délais!AU31","v":2.1911231430334208},{"$f":"Délais!AV31","v":2.1911231430334208},{"$f":"Délais!AW31","v":2.1911231430334208},{"$f":"Délais!AX31","v":2.1911231430334208},{"$f":"Délais!AY31","v":2.1911231430334208},{"$f":"Délais!AZ31","v":2.1911231430334208},{"$f":"Délais!BA31","v":2.1911231430334208},{"$f":"Délais!BB31","v":2.1911231430334208},{"$f":"Délais!BC31","v":2.1911231430334208},{"$f":"Délais!BD31","v":2.1911231430334208},{"$f":"Délais!BE31","v":2.1911231430334208},{"$f":"Délais!BF31","v":2.1911231430334208},{"$f":"Délais!BG31","v":2.1911231430334208},{"$f":"Délais!BH31","v":2.1911231430334208},{"$f":"Délais!BI31","v":2.1911231430334208},{"$f":"Délais!BJ31","v":2.1911231430334208},{"$f":"Délais!BK31","v":2.1911231430334208},{"$f":"Délais!BL31","v":2.1911231430334208},{"$f":"Délais!BM31","v":2.1911231430334208}]
[null,null,"Discounted Cashflows ","Capitaux propres actualisés","DT",null,null,null,null,{"$f":"J24/J38","v":-2940},{"$f":"K24/K38","v":0},-119.694185,639.11951346153853,272.02156958415173,406.98850825044946,549.80006514788374,695.68017926146183,749.89348834138377,790.73061994463478,1855.2350794781757,1859.6638711912685,1870.0726009914652,1868.6963740158635,1873.2961680703443,1877.9491945979926,1888.6253673585525,1887.4080650537903,1892.2106652616251,1897.0600050823955,1907.9791766224039,1906.8932070589105,1911.8743870326159,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Discounted Equity Account","Compte de capital actualisé "]
[null,null,"Equity balance b/f","Solde de capitaux propres reporté","DT",null,null,null,null,{"$f":"IF(J5>Ops_end,0,I43)","v":0},-2940,-2940,-3059.6941849999998,-2420.5746715384612,-2148.5531019543096,-1741.5645937038601,-1191.7645285559763,-496.08434929451448,253.80913904686929,1044.5397589915042,2899.7748384696797,4759.438709660948,6629.5113106524132,8498.2076846682758,10371.50385273862,12249.453047336614,14138.078414695166,16025.486479748957,17917.697145010581,19814.757150092977,21722.736326715381,23629.629533774292,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP5>Ops_end,0,AO43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equity balance c/f","Solde de capitaux propres à la clôture","DT",null,null,null,null,{"$f":"J39+J42","v":-2940},{"$f":"K39+K42","v":-2940},-3059.6941849999998,-2420.5746715384612,-2148.5531019543096,-1741.5645937038601,-1191.7645285559763,-496.08434929451448,253.80913904686929,1044.5397589915042,2899.7748384696797,4759.438709660948,6629.5113106524132,8498.2076846682758,10371.50385273862,12249.453047336614,14138.078414695166,16025.486479748957,17917.697145010581,19814.757150092977,21722.736326715381,23629.629533774292,25541.503920806907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Amortization","Amortissement"]
[null,null,"Year","Année","Ans",{"$f":"INDEX(OpsPeriod,,MATCH(_xlfn.AGGREGATE(15,6,Amortisation/(Amortisation>0),1),Amortisation,0))","v":6}]
[null,null,"Year Fraction","Fraction d'année","Ans",{"$f":"INDEX(J47:BM47,,MATCH(F46,J14:BM14,0))","v":0.66153974798708415},null,null,null,{"$f":"IF(OR(J43<0,J14=0),0,ABS(I43)/J39)","v":0},{"$f":"IF(OR(K43<0,K14=0),0,ABS(J43)/K39)","v":0},0,0,0,0,0,0,0.66153974798708415,0.3209805370438803,0.56302285922994899,1.5593005184383855,2.5450555808034481,3.5476663854200505,4.5364997961972868,5.5227819168765215,6.4859094127644825,7.4907375233093738,8.4691872707171356,9.4449817596741532,10.385206187192257,11.39169002558846,12.359404830172652,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Amortization","Amortissement","Ans",{"$f":"F46-1+F47","v":5.6615397479870841}]

{"sheet":"N","index":10,"n_rows":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[null,null,"Names & Constants","Noms et Constantes"]
[null,null,null,{"$f":"Name_Project","v":"Tunisie Basse Tension"}]
[]
[]
[null,null,"Entity Name","Nom des entités"]
[null,null,"Company Name","Nom de l'entreprise","Name",null,"eclareon"]
[null,null,"Model Name","Nom du modèle","Name",null,"PV Cash Flow Model"]
[null,null,"Project Name","Nom du projet","Name",null,"Tunisie Basse Tension"]
[]
[null,null,"Constants","Constantes"]
[null,null,"Days in Year","Nombre de jours dans l'année","Num#",null,365]
[null,null,"Months per Year","Nombre de mois dans l'année","Num#",null,12]
[null,null,"Quarters per Year","Nombre de semestres dans l'année","Num#",null,4]
[null,null,"Months per Quarter","Nombre de mois par semestre","Num#",null,3]
[]
[null,null,"Thousand","Mille","Num#",null,1000]
[null,null,"Million","Million","Num#",null,1000000]
[null,null,"Very Small Number","Très petit nombre","Num#",null,1.0000000000000001E-9]

{"sheet":"L","index":11,"n_rows":44,"n_cols":8,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
[null,null,"Style Legend","Légende"]
[null,null,{"$f":"Name_Project","v":"Tunisie Basse Tension"},{"$f":"Name_Project","v":"Tunisie Basse Tension"}]
[]
[]
[]
[null,null,"Formatting of Headers / Dividers","Format Titre"]
[]
[null,null,"Sheet Header","Titre feuille",null,"Sheet Header",null,"Sheet_Header"]
[null,null,"Header 0","Titre 0",null,"Header 0",null,"Header0"]
[null,null,"Header 1","Titre 1",null,"Header 1",null,"Header1"]
[null,null,"Header 2","Titre 2",null,"Header 2",null,"Header2"]
[null,null,"Header 3","Titre 3",null,"Header 3",null,"Header3"]
[]
[null,null,"Table Heading","Titre tableaux",null,"Table Heading ",null,"Table_Heading"]
[]
[null,null,"Individual Cell Assumptions","Format Cellule"]
[]
[null,null,"Standard Assumption","Hypothèses",null,100,null,"Assumptions"]
[]
[null,null,"Scenario Reference","Référence Scénario",null,100,null,"ScenarioSheet"]
[]
[null,null,"Offsheet Reference","Référence hors feuille Excel",null,100,null,"Offsheet"]
[]
[null,null,"Insheet Calculation","Calculs dans la feuille Excel",null,100,null,"InSheet"]
[]
[null,null,"Technical Input","Données techniques",null,100,null,"Input"]
[]
[null,null,"Empty Cell","Case vide",null,null,null,"Empty_Cell"]
[]
[null,null,"Check","Vérification",null,0,null,"Check"]
[]
[null,null,"Infrastructure","Format Structure"]
[]
[null,null,"Line Total","Total de la ligne",null,100,null,"Line_Summary"]
[]
[null,null,"Units","Unités",null,"TD",null,"Unit"]
[]
[null,null,"Operation Line (Non-Addition)","Opérations (sans additions)",null,100,null,"Line_Operation"]
[]
[null,null,"Operation (Addition / Total)","Total de l'opération",null,100,null,"Line_Total"]
[]
[null,null,"Closing Balance","Solde de clôture ",null,100,null,"Line_ClosingBal"]
[]
[null,null,"Key Line","Ligne clé",null,100,null,"Line_Key"]