{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Main page","Instructions","Foreign Currency Summary page","Foreign Currency 1","Foreign Currency 2","Foreign Currency 3","Local Currency"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":7,"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":"Main page","index":0,"n_rows":62,"n_cols":11,"rows_kept":62,"cut":false,"hidden":false,"merged":[[54,4,54,6],[56,4,56,6],[54,7,54,8],[57,4,57,6],[58,4,58,6],[59,4,59,6],[60,4,60,6],[61,4,61,6],[55,3,55,10],[56,7,56,8],[57,7,57,8],[58,7,58,8],[59,7,59,8],[60,7,60,8],[61,7,61,8],[41,1,41,2],[41,3,41,10],[42,4,42,6],[42,7,42,8],[13,4,13,5],[14,4,14,5],[30,1,30,2],[30,3,30,10],[31,4,31,6],[31,7,31,8],[32,3,32,10],[33,4,33,6],[33,7,33,8],[23,4,23,6],[24,4,24,6],[25,4,25,6],[26,4,26,6],[23,7,23,8],[37,7,37,8],[38,4,38,6],[38,7,38,8],[12,4,12,5],[10,2,10,3],[11,2,11,3],[12,2,12,3],[5,3,5,10],[14,2,14,3],[9,1,9,10],[10,7,10,8],[10,9,10,10],[13,2,13,3],[14,7,14,8],[11,9,11,10],[11,7,11,8],[12,7,12,8],[13,7,13,8],[12,9,12,10],[13,9,13,10],[14,9,14,10],[43,3,43,10],[37,4,37,6],[24,7,24,8],[25,7,25,8],[26,7,26,8],[27,7,27,8],[27,4,27,6],[34,4,34,6],[34,7,34,8],[35,4,35,6],[71,8,71,9],[72,8,72,9],[73,8,73,9],[68,8,68,9],[69,8,69,9],[70,8,70,9],[19,7,19,8],[20,3,20,10],[18,3,18,10],[21,7,21,8],[22,7,22,8],[35,7,35,8],[36,4,36,6],[36,7,36,8],[44,4,44,6],[44,7,44,8],[45,4,45,6],[45,7,45,8],[46,4,46,6],[46,7,46,8],[53,3,53,10],[49,4,49,6],[49,7,49,8],[47,4,47,6],[1,1,1,9],[67,8,67,9],[53,1,53,2],[18,1,18,2],[63,1,63,5],[64,8,64,9],[65,8,65,9],[66,8,66,9],[63,7,63,9],[19,4,19,6],[21,4,21,6],[22,4,22,6],[6,3,6,10],[4,1,4,2],[5,1,5,2],[6,1,6,2],[4,3,4,10],[2,3,2,7],[7,1,7,2],[7,3,7,4],[11,4,11,5],[47,7,47,8],[48,4,48,6],[48,7,48,8]]}
[]
[null,"CONTRACT PRICE AJUSTMENT COMPUTATION WORKBOOK"]
[null,null,null,"GENERAL INFORMATION"]
[]
[null,"Project:"]
[null,"Contract Title:"]
[null,"Contractor/Supplier"]
[null,"Reference No:",null,null,null,"PERIOD from:",null,"to:",null,"Date:"]
[]
[null,"Contract Amount and Currency of Payment"]
[null,"No.","Country Name",null,"Currency Name",null,"Currency Code","Amount (Original)",null,"Amount (Revised) "]
[null,"FC1:"]
[null,"FC2:"]
[null,"FC3:"]
[null,"LC:"]
[]
[null,"FOREIGN INDICES"]
[null,"FC1:",{"$f":"G12","v":0}]
[null,"Coefficient",null,"Index  "]
[null,"code","Value","Code","Description",null,null,"Source",null,"Currency","Base value"]
[null,"a",null,"Fixed Component"]
[null,"b"]
[null,"c "]
[null,"d"]
[null,"e"]
[null,"f"]
[]
[null,"Total",{"$f":"IF(SUM(C21:C26)=1,\"1\",\"Error\")","v":"Error"}]
[]
[null,"FC2:",{"$f":"G13","v":0}]
[null,"Coefficient",null,"Index  "]
[null,"code","Value","Code","Description",null,null,"Source",null,"Currency","Base value"]
[null,"a",null,"Fixed Component"]
[null,"b"]
[null,"c "]
[null,"d"]
[null,"e"]
[null,"f"]
[null,"Total",{"$f":"IF(SUM(C33:C38)=1,\"1\",\"Error\")","v":"Error"}]
[]
[null,"FC3:",{"$f":"G14","v":0}]
[null,"Coefficient",null,"Index  "]
[null,"code","Value","Code","Description",null,null,"Source",null,"Currency","Base value"]
[null,"a",null,"Fixed Component"]
[null,"b"]
[null,"c "]
[null,"d"]
[null,"e"]
[null,"f"]
[null,"Total",{"$f":"IF(SUM(C44:C49)=1,\"1\",\"Error\")","v":"Error"}]
[]
[null,"LOCAL INDICES"]
[null,"LC:",{"$f":"G15","v":0}]
[null,"Coefficient",null,"Index  "]
[null,"code","Value","Code","Description",null,null,"Source",null,"Currency","Base value"]
[null,"a",null,"Fixed Component"]
[null,"b"]
[null,"c "]
[null,"d"]
[null,"e"]
[null,"f"]
[null,"Total",{"$f":"IF(SUM(C56:C61)=1,\"1\",\"Error\")","v":"Error"}]

{"sheet":"Instructions","index":1,"n_rows":22,"n_cols":3,"rows_kept":22,"cut":false,"hidden":false,"merged":[[21,1,21,2],[4,1,4,2],[1,1,2,2],[0,1,0,2],[5,1,5,2],[12,1,12,2]]}
[null,"Contract Price Adjustment Computation Workbook"]
[null,"This Workbook is prepared by the World Bank to assist Borrowers for computing Contract Price Adjustments. "]
[]
[]
[null,"Instructions"]
[null,"Steps for computing CPA using workbook"]
[null,1,"Save file with a different name before proceeding"]
[null,2,"Enter general data about the contract and indices on the 'Main Page worksheet'. The information and indices will be automatically copied to other worksheet."]
[null,3,"Enter the payment month and CPA no on the Foreign Currency Summary page "]
[null,4,"Enter the indices for each currency and each payment period in the respective rows"]
[null,5,"Enter any applicable rate for currency exchange rate variations. If there is no change in rate, enter the base rate. In case the currency of payment is the same as the currency of the country of the index used, there is no need to enter exchange rate (which would be \"1\" in any case) as the formulae will automatically assume that it is \"1\" by default."]
[null,5,"Enter the payment amount for the period in each currency and the CPA will be automatically computed."]
[null,"General information"]
[null,6,"Cells with blue and green background are protected.  To make changes to the protected parts use the password \"1234\". Users can change the password as needed. To unprotect the sheet select Review tab, click unprotect Sheet and enter the password. To protect the sheet, select Review tab, click Protect Sheet, enter the password and reconfirm the password.  "]
[null,7,"Users can navigate between sheets using the tabs at the bottom of each worksheet"]
[null,8,"The Workbook can be used for computing Price adjustment payments for multiple periods. However care should be taken not to modify Index's or other data related to previous payments.  "]
[null,9,"If provisional index values have been used in previous calculations updating the indices will automatically change the values for all the related computation including previous figures. This can be used for computing the final amounts with the correct payment amounts and indices."]
[null,10,"If there is a need to change the indices during contract implementation for future payments without affecting the previous computations then a new excel workbook has to be used."]
[null,11,"To make any formating users can unprotect any of the sheets, make the required changes and protect the sheets as per item no 6 above to avoid risk of computational errors due to accidental deletion of formulas.."]
[null,12,"The 'ERROR' message at the end of the Index tables will convert to '1' when the correct indices that add up to one are entered in the table on the Main page."]
[null,13,"To add new rows for computing price adjustment in addition to the nine rows provided:   \n• select the last row in Summary page (row 20) and copy it on the blank row below it. \n• repeat the same on all five worksheets that are linked to the summary page. \n• New rows can be added as many times as needed.\n\nPlease note that the formulas in the new rows that are added will not be protected.  Therefore take extra care to avoid accidental deletion. \n\nTo protect the cells: \n• unprotect all the worksheets, \n• unhide all the columns\n• select and mark the cells that you want to protect as locked\n• hide the columns that you don’t want to see\n• protect each of the worksheets with a password\n\nNote: The above approach can't be used for adding indices. \n"]
[null,"Note: The Bank is not responsible for the consequences of any decisions or actions taken in reliance upon or as a result of this workbook. While efforts have been made to ensure the accuracy of the workbook, the Borrower should satisfy itself on the accuracy of the results. "]

{"sheet":"Foreign Currency Summary page","index":2,"n_rows":20,"n_cols":15,"rows_kept":20,"cut":false,"hidden":false,"merged":[[6,1,6,2],[7,1,7,2],[7,3,7,4],[6,3,6,14],[7,8,7,10],[7,12,7,14],[1,1,1,15],[2,1,2,15],[4,1,4,2],[5,1,5,2],[4,3,4,14],[5,3,5,14],[9,1,10,1],[9,12,9,14],[9,3,9,5],[9,6,9,8],[9,9,9,11],[9,2,10,2]]}
[]
[null,"CONTRACT PRICE AJUSTMENT COMPUTATION WORKBOOK"]
[null,"FOREIGN CURRENCY SUMMARY PAGE"]
[]
[null,"Project:",null,{"$f":"+'Main page'!$D$5:$K$5","v":0}]
[null,"Contract Title:",null,{"$f":"+'Main page'!$D$6:$K$6","v":0}]
[null,"Name of Firm:",null,{"$f":"+'Main page'!$D$7:$K$7","v":0}]
[null,"Reference No:",null,{"$f":"'Main page'!$D$8:$E$8","v":0},null,"from:",{"$f":"'Main page'!$G$8","v":"00:00:00"},"to:",{"$f":"'Main page'!$I$8","v":"00:00:00"},null,null,"Date:",{"$f":"'Main page'!$K$8","v":"00:00:00"}]
[]
[null,"CPA No.","Period","P1",null,null,"Pn",null,null,"Pa",null,null,"Pm"]
[null,null,null,"FC 1","FC 2","FC 3","FC 1","FC 2","FC 3","FC 1","FC 2","FC 3","FC 1","FC 2","FC 3"]
[null,null,null,{"$f":"'Foreign Currency 1'!D23","v":0},{"$f":"+'Foreign Currency 2'!D23","v":0},{"$f":"+'Foreign Currency 3'!D23","v":0},{"$f":"'Foreign Currency 1'!E23","v":0},{"$f":"'Foreign Currency 2'!E23","v":0},{"$f":"+'Foreign Currency 3'!E23","v":0},{"$f":"'Foreign Currency 1'!F23","v":0},{"$f":"+'Foreign Currency 2'!F23","v":0},{"$f":"+'Foreign Currency 3'!F23","v":0},{"$f":"+D12+J12","v":0},{"$f":"+E12+K12","v":0},{"$f":"+F12+L12","v":0}]
[null,null,null,{"$f":"'Foreign Currency 1'!D24","v":0},{"$f":"+'Foreign Currency 2'!D24","v":0},{"$f":"+'Foreign Currency 3'!D24","v":0},{"$f":"'Foreign Currency 1'!E24","v":0},{"$f":"'Foreign Currency 2'!E24","v":0},{"$f":"+'Foreign Currency 3'!E24","v":0},{"$f":"'Foreign Currency 1'!F24","v":0},{"$f":"+'Foreign Currency 2'!F24","v":0},{"$f":"+'Foreign Currency 3'!F24","v":0},{"$f":"+D13+J13","v":0},{"$f":"+E13+K13","v":0},{"$f":"+F13+L13","v":0}]
[null,null,null,{"$f":"'Foreign Currency 1'!D25","v":0},{"$f":"+'Foreign Currency 2'!D25","v":0},{"$f":"+'Foreign Currency 3'!D25","v":0},{"$f":"'Foreign Currency 1'!E25","v":0},{"$f":"'Foreign Currency 2'!E25","v":0},{"$f":"+'Foreign Currency 3'!E25","v":0},{"$f":"'Foreign Currency 1'!F25","v":0},{"$f":"+'Foreign Currency 2'!F25","v":0},{"$f":"+'Foreign Currency 3'!F25","v":0},0,0,0]
[null,null,null,{"$f":"'Foreign Currency 1'!D26","v":0},{"$f":"+'Foreign Currency 2'!D26","v":0},{"$f":"+'Foreign Currency 3'!D26","v":0},{"$f":"'Foreign Currency 1'!E26","v":0},{"$f":"'Foreign Currency 2'!E26","v":0},{"$f":"+'Foreign Currency 3'!E26","v":0},{"$f":"'Foreign Currency 1'!F26","v":0},{"$f":"+'Foreign Currency 2'!F26","v":0},{"$f":"+'Foreign Currency 3'!F26","v":0},0,0,0]
[null,null,null,{"$f":"'Foreign Currency 1'!D27","v":0},{"$f":"+'Foreign Currency 2'!D27","v":0},{"$f":"+'Foreign Currency 3'!D27","v":0},{"$f":"'Foreign Currency 1'!E27","v":0},{"$f":"'Foreign Currency 2'!E27","v":0},{"$f":"+'Foreign Currency 3'!E27","v":0},{"$f":"'Foreign Currency 1'!F27","v":0},{"$f":"+'Foreign Currency 2'!F27","v":0},{"$f":"+'Foreign Currency 3'!F27","v":0},0,0,0]
[null,null,null,{"$f":"'Foreign Currency 1'!D28","v":0},{"$f":"+'Foreign Currency 2'!D28","v":0},{"$f":"+'Foreign Currency 3'!D28","v":0},{"$f":"'Foreign Currency 1'!E28","v":0},{"$f":"'Foreign Currency 2'!E28","v":0},{"$f":"+'Foreign Currency 3'!E28","v":0},{"$f":"'Foreign Currency 1'!F28","v":0},{"$f":"+'Foreign Currency 2'!F28","v":0},{"$f":"+'Foreign Currency 3'!F28","v":0},0,0,0]
[null,null,null,{"$f":"'Foreign Currency 1'!D29","v":0},{"$f":"+'Foreign Currency 2'!D29","v":0},{"$f":"+'Foreign Currency 3'!D29","v":0},{"$f":"'Foreign Currency 1'!E29","v":0},{"$f":"'Foreign Currency 2'!E29","v":0},{"$f":"+'Foreign Currency 3'!E29","v":0},{"$f":"'Foreign Currency 1'!F29","v":0},{"$f":"+'Foreign Currency 2'!F29","v":0},{"$f":"+'Foreign Currency 3'!F29","v":0},0,0,0]
[null,null,null,{"$f":"'Foreign Currency 1'!D30","v":0},{"$f":"+'Foreign Currency 2'!D30","v":0},{"$f":"+'Foreign Currency 3'!D30","v":0},{"$f":"'Foreign Currency 1'!E30","v":0},{"$f":"'Foreign Currency 2'!E30","v":0},{"$f":"+'Foreign Currency 3'!E30","v":0},{"$f":"'Foreign Currency 1'!F30","v":0},{"$f":"+'Foreign Currency 2'!F30","v":0},{"$f":"+'Foreign Currency 3'!F30","v":0},0,0,0]
[null,null,null,{"$f":"'Foreign Currency 1'!D31","v":0},{"$f":"+'Foreign Currency 2'!D31","v":0},{"$f":"+'Foreign Currency 3'!D31","v":0},{"$f":"'Foreign Currency 1'!E31","v":0},{"$f":"'Foreign Currency 2'!E31","v":0},{"$f":"+'Foreign Currency 3'!E31","v":0},{"$f":"'Foreign Currency 1'!F31","v":0},{"$f":"+'Foreign Currency 2'!F31","v":0},{"$f":"+'Foreign Currency 3'!F31","v":0},0,0,0]

{"sheet":"Foreign Currency 1","index":3,"n_rows":31,"n_cols":27,"rows_kept":31,"cut":false,"hidden":false,"merged":[[6,1,6,2],[6,3,6,15],[7,1,7,2],[7,3,7,4],[7,13,7,15],[1,1,1,15],[2,1,2,15],[4,1,4,2],[4,3,4,15],[5,1,5,2],[5,3,5,15],[9,1,9,2],[11,3,11,11],[9,9,10,9],[20,29,20,31],[9,11,10,11],[9,3,9,7],[20,7,20,10],[20,11,20,14],[20,15,20,18],[20,19,20,22],[20,23,20,26],[9,13,10,13]]}
[]
[null,"CONTRACT PRICE AJUSTMENT COMPUTATION WORKBOOK"]
[null,"FOREIGN CURRENCY 1"]
[]
[null,"Project:",null,{"$f":"+'Main page'!$D$5:$K$5","v":0}]
[null,"Contract Title:",null,{"$f":"+'Main page'!$D$6:$K$6","v":0}]
[null,"Name of Firm:",null,{"$f":"+'Main page'!$D$7:$K$7","v":0}]
[null,"Reference No:",null,{"$f":"'Main page'!$D$8:$E$8","v":0},null,"from:",{"$f":"'Main page'!$G$8","v":"00:00:00"},"to:",null,{"$f":"'Main page'!$I$8","v":"00:00:00"},null,"Date:",null,{"$f":"'Main page'!$K$8","v":"00:00:00"}]
[]
[null,"Coefficient",null,"Index  ",null,null,null,null,null,"Currency of Payment        (FC 1)",null,"Exchange Rate     Z0"]
[null,"code","Value","Code","Description","Source","Currency","Base value (lo, Eo, Mo,..)"]
[null,{"$f":"'Main page'!B21","v":"a"},{"$f":"'Main page'!C21","v":0}]
[null,{"$f":"'Main page'!B22","v":"b"},{"$f":"'Main page'!C22","v":0},{"$f":"'Main page'!D22","v":0},{"$f":"'Main page'!E22","v":0},{"$f":"'Main page'!H22","v":0},{"$f":"'Main page'!J22","v":0},{"$f":"'Main page'!K22","v":0},null,{"$f":"+$V$13","v":0},null,null,null,null,null,null,null,null,null,"Currency of payment FC 1:",null,{"$f":"'Main page'!G12","v":0}]
[null,{"$f":"'Main page'!B23","v":"c "},{"$f":"'Main page'!C23","v":0},{"$f":"'Main page'!D23","v":0},{"$f":"'Main page'!E23","v":0},{"$f":"'Main page'!H23","v":0},{"$f":"'Main page'!J23","v":0},{"$f":"'Main page'!K23","v":0},null,{"$f":"+$V$13","v":0}]
[null,{"$f":"'Main page'!B24","v":"d"},{"$f":"'Main page'!C24","v":0},{"$f":"'Main page'!D24","v":0},{"$f":"'Main page'!E24","v":0},{"$f":"'Main page'!H24","v":0},{"$f":"'Main page'!J24","v":0},{"$f":"'Main page'!K24","v":0},null,{"$f":"+$V$13","v":0}]
[null,{"$f":"'Main page'!B25","v":"e"},{"$f":"'Main page'!C25","v":0},{"$f":"'Main page'!D25","v":0},{"$f":"'Main page'!E25","v":0},{"$f":"'Main page'!H25","v":0},{"$f":"'Main page'!J25","v":0},{"$f":"'Main page'!K25","v":0},null,{"$f":"+$V$13","v":0}]
[null,{"$f":"'Main page'!B26","v":"f"},{"$f":"'Main page'!C26","v":0},{"$f":"'Main page'!D26","v":0},{"$f":"'Main page'!E26","v":0},{"$f":"'Main page'!H26","v":0},{"$f":"'Main page'!J26","v":0},{"$f":"'Main page'!K26","v":0},null,{"$f":"+$V$13","v":0}]
[null,null,{"$f":"SUM(C12:C17)","v":0}]
[null,"Total",{"$f":"'Main page'!C28","v":"Error"}]
[]
[null,null,null,null,null,null,null,{"$f":"'Main page'!E22","v":0},null,null,null,{"$f":"'Main page'!E23","v":0},null,null,null,{"$f":"'Main page'!E24","v":0},null,null,null,{"$f":"+E16","v":0},null,null,null,{"$f":"+E17","v":0}]
[null,"CPA No","Period","P1","Pn","Pa","Pm","Ln","Ln/Lo","Zln","Zlo/Zln","En","En/Eo","Zen","Zeo/Zen","Mn","mo/Mn","Zmn","Zmo/Zmn","Fn","Fo/Fn","ZFn","Zfo/Zfn","Bn","Bn/B0","Zbn","Zbo/Zbn"]
[null,{"$f":"'Foreign Currency Summary page'!B12","v":0},{"$f":"'Foreign Currency Summary page'!C12","v":0},null,{"$f":"IF(D23=0,0,$C$12+$C$13*I23*K23+$C$14*M23*O23+$C$15*Q23*S23+$C$16*U23*W23+$C$17*Y23*AA23)","v":0},{"$f":"+D23*(E23-1)","v":0},{"$f":"+F23+D23","v":0},null,{"$f":"IF($H$13=0,0,IF($C$13=0,0,H23/$H$13))","v":0},null,{"$f":"IF(J23=0,1,IF($G$13=$J$13,1,$L$13/J23))","v":1},null,{"$f":"IF($H$14=0,0,IF($C$14=0,0,L23/$H$14))","v":0},null,{"$f":"IF(N23=0,1,IF($G$14=$J$14,1,$L$14/N23))","v":1},null,{"$f":"IF($H$15=0,0,IF($C$15=0,0,P23/$H$15))","v":0},null,{"$f":"IF(R23=0,1,IF($G$15=$J$15,1,$L$15/R23))","v":1},null,{"$f":"IF($H$16=0,0,IF($C$16=0,0,T23/$H$16))","v":0},null,{"$f":"IF(V23=0,1,IF($G$16=$J$16,1,$L$16/V23))","v":1},null,{"$f":"IF($H$17=0,0,IF($C$17=0,0,X23/$H$17))","v":0},null,{"$f":"IF(Z23=0,1,IF($G$17=$J$17,1,$L$17/Z23))","v":1}]
[null,{"$f":"'Foreign Currency Summary page'!B13","v":0},{"$f":"'Foreign Currency Summary page'!C13","v":0},null,{"$f":"IF(D24=0,0,$C$12+$C$13*I24*K24+$C$14*M24*O24+$C$15*Q24*S24+$C$16*U24*W24+$C$17*Y24*AA24)","v":0},{"$f":"+D24*(E24-1)","v":0},{"$f":"+F24+D24","v":0},null,0,null,{"$f":"IF(J24=0,1,IF($G$13=$J$13,1,$L$13/J24))","v":1},null,0,null,{"$f":"IF(N24=0,1,IF($G$14=$J$14,1,$L$14/N24))","v":1},null,0,null,{"$f":"IF(R24=0,1,IF($G$15=$J$15,1,$L$15/R24))","v":1},null,{"$f":"IF($H$16=0,0,IF($C$16=0,0,T24/$H$16))","v":0},null,{"$f":"IF(V24=0,1,IF($G$16=$J$16,1,$L$16/V24))","v":1},null,{"$f":"IF($H$17=0,0,IF($C$17=0,0,X24/$H$17))","v":0},null,{"$f":"IF(Z24=0,1,IF($G$17=$J$17,1,$L$17/Z24))","v":1}]
[null,{"$f":"'Foreign Currency Summary page'!B14","v":0},{"$f":"'Foreign Currency Summary page'!C14","v":0},null,0,0,0,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1]
[null,{"$f":"'Foreign Currency Summary page'!B15","v":0},{"$f":"'Foreign Currency Summary page'!C15","v":0},null,0,0,0,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1]
[null,{"$f":"'Foreign Currency Summary page'!B16","v":0},{"$f":"'Foreign Currency Summary page'!C16","v":0},null,0,0,0,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1]
[null,{"$f":"'Foreign Currency Summary page'!B17","v":0},{"$f":"'Foreign Currency Summary page'!C17","v":0},null,0,{"$f":"+D28*(E28-1)","v":0},0,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1]
[null,{"$f":"'Foreign Currency Summary page'!B18","v":0},{"$f":"'Foreign Currency Summary page'!C18","v":0},null,0,{"$f":"+D29*(E29-1)","v":0},0,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1]
[null,{"$f":"'Foreign Currency Summary page'!B19","v":0},{"$f":"'Foreign Currency Summary page'!C19","v":0},null,0,0,0,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1]
[null,{"$f":"'Foreign Currency Summary page'!B20","v":0},{"$f":"'Foreign Currency Summary page'!C20","v":0},null,0,0,0,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1]

{"sheet":"Foreign Currency 2","index":4,"n_rows":31,"n_cols":27,"rows_kept":31,"cut":false,"hidden":false,"merged":[[9,1,9,2],[9,3,9,7],[6,1,6,2],[6,3,6,15],[7,1,7,2],[7,3,7,4],[7,13,7,15],[9,9,10,9],[9,13,10,13],[9,11,10,11],[1,1,1,15],[2,1,2,15],[4,1,4,2],[4,3,4,15],[5,1,5,2],[5,3,5,15],[9,19,10,19],[11,3,11,11],[20,29,20,31],[20,7,20,10],[20,11,20,14],[20,15,20,18],[20,19,20,22],[20,23,20,26]]}
[]
[null,"CONTRACT PRICE AJUSTMENT COMPUTATION WORKBOOK"]
[null,"FOREIGN CURRENCY 2"]
[]
[null,"Project:",null,{"$f":"+'Main page'!$D$5:$K$5","v":0}]
[null,"Contract Title:",null,{"$f":"+'Main page'!$D$6:$K$6","v":0}]
[null,"Name of Firm:",null,{"$f":"+'Main page'!$D$7:$K$7","v":0}]
[null,"Reference No:",null,{"$f":"'Main page'!$D$8:$E$8","v":0},null,"from:",{"$f":"'Main page'!$G$8","v":"00:00:00"},"to:",null,{"$f":"'Main page'!$I$8","v":"00:00:00"},null,"Date:",null,{"$f":"'Main page'!$K$8","v":"00:00:00"}]
[]
[null,"Coefficient",null,"Index  ",null,null,null,null,null,"Currency of Payment        (FC 2)",null,"Exchange Rate     Z0"]
[null,"code","Value","Code","Description","Source","Currency","Base value (lo)"]
[null,{"$f":"'Main page'!B21","v":"a"},{"$f":"'Main page'!C33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Currency of payment FC 1:",null,{"$f":"'Main page'!G13","v":0}]
[null,{"$f":"'Main page'!B22","v":"b"},{"$f":"'Main page'!C34","v":0},{"$f":"'Main page'!D34","v":0},{"$f":"'Main page'!E34","v":0},{"$f":"'Main page'!H34","v":0},{"$f":"'Main page'!J34","v":0},{"$f":"'Main page'!K34","v":0},{"$f":"'Main page'!I34","v":0},{"$f":"$V$12","v":0}]
[null,{"$f":"'Main page'!B23","v":"c "},{"$f":"'Main page'!C35","v":0},{"$f":"'Main page'!D35","v":0},{"$f":"'Main page'!E35","v":0},{"$f":"'Main page'!H35","v":0},{"$f":"'Main page'!J35","v":0},{"$f":"'Main page'!K35","v":0},{"$f":"'Main page'!I35","v":0},{"$f":"$V$12","v":0}]
[null,{"$f":"'Main page'!B24","v":"d"},{"$f":"'Main page'!C36","v":0},{"$f":"'Main page'!D36","v":0},{"$f":"'Main page'!E36","v":0},{"$f":"'Main page'!H36","v":0},{"$f":"'Main page'!J36","v":0},{"$f":"'Main page'!K36","v":0},{"$f":"'Main page'!I36","v":0},0]
[null,{"$f":"'Main page'!B25","v":"e"},{"$f":"'Main page'!C37","v":0},{"$f":"'Main page'!D37","v":0},{"$f":"'Main page'!E37","v":0},{"$f":"'Main page'!H37","v":0},{"$f":"'Main page'!J37","v":0},{"$f":"'Main page'!K37","v":0},{"$f":"'Main page'!I37","v":0},0]
[null,{"$f":"'Main page'!B26","v":"f"},{"$f":"'Main page'!C38","v":0},{"$f":"'Main page'!D38","v":0},{"$f":"'Main page'!E38","v":0},{"$f":"'Main page'!H38","v":0},{"$f":"'Main page'!J38","v":0},{"$f":"'Main page'!K38","v":0},{"$f":"'Main page'!I38","v":0},0]
[]
[null,"Total",{"$f":"'Main page'!C39","v":"Error"}]
[]
[null,null,null,null,null,null,null,{"$f":"'Main page'!E22","v":0},null,null,null,{"$f":"'Main page'!E23","v":0},null,null,null,{"$f":"'Main page'!E24","v":0},null,null,null,{"$f":"+E16","v":0},null,null,null,{"$f":"+E17","v":0}]
[null,"CPA No","Period","P1","Pn","Pa","Pm","Ln","Ln/Lo","Zln","Zlo/Zln","En","En/Eo","Zen","Zeo/Zen","Mn","mo/Mn","Zmn","Zmo/Zmn","Fn","Fo/Fn","ZFn","Zfo/Zfn","Bn","Bn/B0","Zbn","Zbo/Zbn"]
[null,{"$f":"'Foreign Currency Summary page'!B12","v":0},{"$f":"'Foreign Currency Summary page'!C12","v":0},null,{"$f":"IF(D23=0,0,$C$12+$C$13*I23*K23+$C$14*M23*O23+$C$15*Q23*S23+$C$16*U23*W23+$C$17*Y23*AA23)","v":0},{"$f":"+D23*(E23-1)","v":0},{"$f":"+F23+D23","v":0},null,{"$f":"IF($H$13=0,0,IF($C$13=0,0,H23/$H$13))","v":0},null,{"$f":"IF(J23=0,1,IF($G$13=$J$13,1,$L$13/J23))","v":1},null,{"$f":"IF($H$14=0,0,IF($C$14=0,0,L23/$H$14))","v":0},null,{"$f":"IF(N23=0,1,IF($G$14=$J$14,1,$L$14/N23))","v":1},null,{"$f":"IF($H$15=0,0,IF($C$15=0,0,P23/$H$15))","v":0},null,{"$f":"IF(R23=0,1,IF($G$15=$J$15,1,$L$15/R23))","v":1},null,{"$f":"IF($H$16=0,0,IF($C$16=0,0,T23/$H$16))","v":0},null,{"$f":"IF(V23=0,1,IF($G$16=$J$16,1,$L$16/V23))","v":1},null,{"$f":"IF($H$17=0,0,IF($C$17=0,0,X23/$H$17))","v":0},null,{"$f":"IF(Z23=0,1,IF($G$17=$J$17,1,$L$17/Z23))","v":1}]
[null,{"$f":"'Foreign Currency Summary page'!B13","v":0},{"$f":"'Foreign Currency Summary page'!C13","v":0},null,{"$f":"IF(D24=0,0,$C$12+$C$13*I24*K24+$C$14*M24*O24+$C$15*Q24*S24+$C$16*U24*W24+$C$17*Y24*AA24)","v":0},{"$f":"+D24*(E24-1)","v":0},{"$f":"+F24+D24","v":0},null,{"$f":"IF($H$13=0,0,IF($C$13=0,0,H24/$H$13))","v":0},null,{"$f":"IF(J24=0,1,IF($G$13=$J$13,1,$L$13/J24))","v":1},null,{"$f":"IF($H$14=0,0,IF($C$14=0,0,L24/$H$14))","v":0},null,{"$f":"IF(N24=0,1,IF($G$14=$J$14,1,$L$14/N24))","v":1},null,{"$f":"IF($H$15=0,0,IF($C$15=0,0,P24/$H$15))","v":0},null,{"$f":"IF(R24=0,1,IF($G$15=$J$15,1,$L$15/R24))","v":1},null,{"$f":"IF($H$16=0,0,IF($C$16=0,0,T24/$H$16))","v":0},null,{"$f":"IF(V24=0,1,IF($G$16=$J$16,1,$L$16/V24))","v":1},null,{"$f":"IF($H$17=0,0,IF($C$17=0,0,X24/$H$17))","v":0},null,{"$f":"IF(Z24=0,1,IF($G$17=$J$17,1,$L$17/Z24))","v":1}]
[null,{"$f":"'Foreign Currency Summary page'!B14","v":0},{"$f":"'Foreign Currency Summary page'!C14","v":0},null,0,0,0,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1]
[null,{"$f":"'Foreign Currency Summary page'!B15","v":0},{"$f":"'Foreign Currency Summary page'!C15","v":0},null,0,0,0,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1]
[null,{"$f":"'Foreign Currency Summary page'!B16","v":0},{"$f":"'Foreign Currency Summary page'!C16","v":0},null,0,0,0,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1]
[null,{"$f":"'Foreign Currency Summary page'!B17","v":0},{"$f":"'Foreign Currency Summary page'!C17","v":0},null,0,0,0,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1]
[null,{"$f":"'Foreign Currency Summary page'!B18","v":0},{"$f":"'Foreign Currency Summary page'!C18","v":0},null,0,0,0,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1]
[null,{"$f":"'Foreign Currency Summary page'!B19","v":0},{"$f":"'Foreign Currency Summary page'!C19","v":0},null,0,0,0,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1]
[null,{"$f":"'Foreign Currency Summary page'!B20","v":0},{"$f":"'Foreign Currency Summary page'!C20","v":0},null,0,0,0,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1]

{"sheet":"Foreign Currency 3","index":5,"n_rows":31,"n_cols":27,"rows_kept":31,"cut":false,"hidden":false,"merged":[[6,1,6,2],[6,3,6,15],[7,1,7,2],[7,3,7,4],[7,13,7,15],[1,1,1,15],[2,1,2,15],[4,1,4,2],[4,3,4,15],[5,1,5,2],[5,3,5,15],[9,19,10,19],[11,3,11,11],[20,29,20,31],[20,7,20,10],[20,11,20,14],[20,15,20,18],[20,19,20,22],[20,23,20,26],[9,1,9,2],[9,3,9,7],[9,9,10,9],[9,13,10,13],[9,11,10,11]]}
[]
[null,"CONTRACT PRICE AJUSTMENT COMPUTATION WORKBOOK"]
[null,"FOREIGN CURRENCY 3"]
[]
[null,"Project:",null,{"$f":"+'Main page'!$D$5:$K$5","v":0}]
[null,"Contract Title:",null,{"$f":"+'Main page'!$D$6:$K$6","v":0}]
[null,"Name of Firm:",null,{"$f":"+'Main page'!$D$7:$K$7","v":0}]
[null,"Reference No:",null,{"$f":"'Main page'!$D$8:$E$8","v":0},null,"from:",{"$f":"'Main page'!$G$8","v":"00:00:00"},"to:",null,{"$f":"'Main page'!$I$8","v":"00:00:00"},null,"Date:",null,{"$f":"'Main page'!$K$8","v":"00:00:00"}]
[]
[null,"Coefficient",null,"Index  ",null,null,null,null,null,"Currency of Payment        (FC 3)",null,"Exchange Rate     Z0"]
[null,"code","Value","Code","Description","Source","Currency","Base value (lo)"]
[null,{"$f":"'Main page'!B21","v":"a"},{"$f":"'Main page'!C44","v":0}]
[null,{"$f":"'Main page'!B22","v":"b"},{"$f":"'Main page'!C45","v":0},{"$f":"'Main page'!D45","v":0},{"$f":"'Main page'!E45","v":0},{"$f":"'Main page'!H45","v":0},{"$f":"'Main page'!J45","v":0},{"$f":"'Main page'!K45","v":0},null,{"$f":"$V$13","v":0},null,null,null,null,null,null,null,null,null,"Currency of payment FC3:",null,{"$f":"'Main page'!G14","v":0}]
[null,{"$f":"'Main page'!B23","v":"c "},{"$f":"'Main page'!C46","v":0},{"$f":"'Main page'!D46","v":0},{"$f":"'Main page'!E46","v":0},{"$f":"'Main page'!H46","v":0},{"$f":"'Main page'!J46","v":0},{"$f":"'Main page'!K46","v":0},null,{"$f":"$V$13","v":0}]
[null,{"$f":"'Main page'!B24","v":"d"},{"$f":"'Main page'!C47","v":0},{"$f":"'Main page'!D47","v":0},{"$f":"'Main page'!E47","v":0},{"$f":"'Main page'!H47","v":0},{"$f":"'Main page'!J47","v":0},{"$f":"'Main page'!K47","v":0},null,{"$f":"$V$13","v":0}]
[null,{"$f":"'Main page'!B25","v":"e"},{"$f":"'Main page'!C48","v":0},{"$f":"'Main page'!D48","v":0},{"$f":"'Main page'!E48","v":0},{"$f":"'Main page'!H48","v":0},{"$f":"'Main page'!J48","v":0},{"$f":"'Main page'!K48","v":0},null,{"$f":"$V$13","v":0}]
[null,{"$f":"'Main page'!B26","v":"f"},{"$f":"'Main page'!C49","v":0},{"$f":"'Main page'!D49","v":0},{"$f":"'Main page'!E49","v":0},{"$f":"'Main page'!H49","v":0},{"$f":"'Main page'!J49","v":0},{"$f":"'Main page'!K49","v":0},null,{"$f":"$V$13","v":0}]
[]
[null,"Total",{"$f":"'Main page'!C50","v":"Error"}]
[]
[null,null,null,null,null,null,null,{"$f":"'Main page'!E22","v":0},null,null,null,{"$f":"'Main page'!E23","v":0},null,null,null,{"$f":"'Main page'!E24","v":0},null,null,null,{"$f":"+E16","v":0},null,null,null,{"$f":"+E17","v":0}]
[null,"CPA No","Period","P1","Pn","Pa","Pm","Ln","Ln/Lo","Zln","Zlo/Zln","En","En/Eo","Zen","Zeo/Zen","Mn","mo/Mn","Zmn","Zmo/Zmn","Fn","Fo/Fn","ZFn","Zfo/Zfn","Bn","Bn/B0","Zbn","Zbo/Zbn"]
[null,{"$f":"'Foreign Currency Summary page'!B12","v":0},{"$f":"'Foreign Currency Summary page'!C12","v":0},null,{"$f":"IF(D23=0,0,$C$12+$C$13*I23*K23+$C$14*M23*O23+$C$15*Q23*S23+$C$16*U23*W23+$C$17*Y23*AA23)","v":0},{"$f":"+D23*(E23-1)","v":0},{"$f":"+F23+D23","v":0},null,{"$f":"IF($H$13=0,0,IF($C$13=0,0,H23/$H$13))","v":0},null,{"$f":"IF(J23=0,1,IF($G$13=$J$13,1,$L$13/J23))","v":1},null,{"$f":"IF($H$14=0,0,IF($C$14=0,0,L23/$H$14))","v":0},null,{"$f":"IF(N23=0,1,IF($G$14=$J$14,1,$L$14/N23))","v":1},null,{"$f":"IF($H$15=0,0,IF($C$15=0,0,P23/$H$15))","v":0},null,{"$f":"IF(R23=0,1,IF($G$15=$J$15,1,$L$15/R23))","v":1},null,{"$f":"IF($H$16=0,0,IF($C$16=0,0,T23/$H$16))","v":0},null,{"$f":"IF(V23=0,1,IF($G$16=$J$16,1,$L$16/V23))","v":1},null,{"$f":"IF($H$17=0,0,IF($C$17=0,0,X23/$H$17))","v":0},null,{"$f":"IF(Z23=0,1,IF($G$17=$J$17,1,$L$17/Z23))","v":1}]
[null,{"$f":"'Foreign Currency Summary page'!B13","v":0},{"$f":"'Foreign Currency Summary page'!C13","v":0},null,{"$f":"IF(D24=0,0,$C$12+$C$13*I24*K24+$C$14*M24*O24+$C$15*Q24*S24+$C$16*U24*W24+$C$17*Y24*AA24)","v":0},{"$f":"+D24*(E24-1)","v":0},{"$f":"+F24+D24","v":0},null,{"$f":"IF($H$13=0,0,IF($C$13=0,0,H24/$H$13))","v":0},null,{"$f":"IF(J24=0,1,IF($G$13=$J$13,1,$L$13/J24))","v":1},null,{"$f":"IF($H$14=0,0,IF($C$14=0,0,L24/$H$14))","v":0},null,{"$f":"IF(N24=0,1,IF($G$14=$J$14,1,$L$14/N24))","v":1},null,{"$f":"IF($H$15=0,0,IF($C$15=0,0,P24/$H$15))","v":0},null,{"$f":"IF(R24=0,1,IF($G$15=$J$15,1,$L$15/R24))","v":1},null,{"$f":"IF($H$16=0,0,IF($C$16=0,0,T24/$H$16))","v":0},null,{"$f":"IF(V24=0,1,IF($G$16=$J$16,1,$L$16/V24))","v":1},null,{"$f":"IF($H$17=0,0,IF($C$17=0,0,X24/$H$17))","v":0},null,{"$f":"IF(Z24=0,1,IF($G$17=$J$17,1,$L$17/Z24))","v":1}]
[null,{"$f":"'Foreign Currency Summary page'!B14","v":0},{"$f":"'Foreign Currency Summary page'!C14","v":0},null,0,0,0,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1]
[null,{"$f":"'Foreign Currency Summary page'!B15","v":0},{"$f":"'Foreign Currency Summary page'!C15","v":0},null,0,0,0,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1]
[null,{"$f":"'Foreign Currency Summary page'!B16","v":0},{"$f":"'Foreign Currency Summary page'!C16","v":0},null,0,0,0,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1]
[null,{"$f":"'Foreign Currency Summary page'!B17","v":0},{"$f":"'Foreign Currency Summary page'!C17","v":0},null,0,0,0,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1]
[null,{"$f":"'Foreign Currency Summary page'!B18","v":0},{"$f":"'Foreign Currency Summary page'!C18","v":0},null,0,0,0,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1]
[null,{"$f":"'Foreign Currency Summary page'!B19","v":0},{"$f":"'Foreign Currency Summary page'!C19","v":0},null,0,0,0,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1]
[null,{"$f":"'Foreign Currency Summary page'!B20","v":0},{"$f":"'Foreign Currency Summary page'!C20","v":0},null,0,0,0,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1]

{"sheet":"Local Currency","index":6,"n_rows":31,"n_cols":27,"rows_kept":31,"cut":false,"hidden":false,"merged":[[20,29,20,31],[11,3,11,11],[20,7,20,10],[20,11,20,14],[20,15,20,18],[20,19,20,22],[20,23,20,26],[6,1,6,2],[6,3,6,15],[7,1,7,2],[7,3,7,4],[7,13,7,15],[9,1,9,2],[9,3,9,7],[9,9,10,9],[9,11,10,11],[9,13,10,13],[1,1,1,15],[2,1,2,15],[4,1,4,2],[4,3,4,15],[5,1,5,2],[5,3,5,15]]}
[]
[null,"CONTRACT PRICE AJUSTMENT COMPUTATION WORKBOOK"]
[null,"LOCAL CURRENCY"]
[]
[null,"Project:",null,{"$f":"+'Main page'!$D$5:$K$5","v":0}]
[null,"Contract Title:",null,{"$f":"+'Main page'!$D$6:$K$6","v":0}]
[null,"Name of Firm:",null,{"$f":"+'Main page'!$D$7:$K$7","v":0}]
[null,"Reference No:",null,{"$f":"'Main page'!$D$8:$E$8","v":0},null,"from:",{"$f":"'Main page'!$G$8","v":"00:00:00"},"to:",null,{"$f":"'Main page'!$I$8","v":"00:00:00"},null,"Date:",null,{"$f":"'Main page'!$K$8","v":"00:00:00"}]
[]
[null,"Coefficient",null,"Index  ",null,null,null,null,null,"Currency of Payment        (FC 1)",null,"Exchange Rate     Z0"]
[null,"code","Value","Code","Description","Source","Currency","Base value (lo, Eo, Mo,..)"]
[null,{"$f":"'Main page'!B56","v":"a"},{"$f":"'Main page'!C56","v":0},{"$f":"'Main page'!D56:K56","v":"Fixed Component"}]
[null,{"$f":"'Main page'!B57","v":"b"},{"$f":"'Main page'!C57","v":0},{"$f":"'Main page'!D57","v":0},{"$f":"'Main page'!E57","v":0},{"$f":"'Main page'!H57","v":0},{"$f":"'Main page'!J57","v":0},{"$f":"'Main page'!K57","v":0},null,{"$f":"+$V$13","v":0},null,null,null,null,null,null,null,null,null,"Currency of payment Local Currency:",null,{"$f":"'Main page'!C53","v":0}]
[null,{"$f":"'Main page'!B58","v":"c "},{"$f":"'Main page'!C58","v":0},{"$f":"'Main page'!D58","v":0},{"$f":"'Main page'!E58","v":0},{"$f":"'Main page'!H58","v":0},{"$f":"'Main page'!J58","v":0},{"$f":"'Main page'!K58","v":0},null,{"$f":"+$V$13","v":0}]
[null,{"$f":"'Main page'!B59","v":"d"},{"$f":"'Main page'!C59","v":0},{"$f":"'Main page'!D59","v":0},{"$f":"'Main page'!E59","v":0},{"$f":"'Main page'!H59","v":0},{"$f":"'Main page'!J59","v":0},{"$f":"'Main page'!K59","v":0},null,{"$f":"+$V$13","v":0}]
[null,{"$f":"'Main page'!B60","v":"e"},{"$f":"'Main page'!C60","v":0},{"$f":"'Main page'!D60","v":0},{"$f":"'Main page'!E60","v":0},{"$f":"'Main page'!H60","v":0},{"$f":"'Main page'!J60","v":0},{"$f":"'Main page'!K60","v":0},null,{"$f":"+$V$13","v":0}]
[null,{"$f":"'Main page'!B61","v":"f"},{"$f":"'Main page'!C61","v":0},{"$f":"'Main page'!D61","v":0},{"$f":"'Main page'!E61","v":0},{"$f":"'Main page'!H61","v":0},{"$f":"'Main page'!J61","v":0},{"$f":"'Main page'!K61","v":0},null,{"$f":"+$V$13","v":0}]
[]
[null,"Total",{"$f":"'Main page'!C62","v":"Error"}]
[]
[null,null,null,null,null,null,null,{"$f":"D13","v":0},null,null,null,{"$f":"D14","v":0},null,null,null,{"$f":"D15","v":0},null,null,null,{"$f":"D16","v":0},null,null,null,{"$f":"D17","v":0}]
[null,"CPA No","Period","P1","Pn","Pa","Pm","Ln","Ln/Lo","Zln","Zlo/Zln","En","En/Eo","Zen","Zeo/Zen","Mn","mo/Mn","Zmn","Zmo/Zmn","Fn","Fo/Fn","ZFn","Zfo/Zfn","Bn","Bn/B0","Zbn","Zbo/Zbn"]
[null,{"$f":"'Foreign Currency Summary page'!B12","v":0},{"$f":"'Foreign Currency Summary page'!C12","v":0},null,{"$f":"IF(D23=0,0,$C$12+$C$13*I23*K23+$C$14*M23*O23+$C$15*Q23*S23+$C$16*U23*W23+$C$17*Y23*AA23)","v":0},{"$f":"+D23*(E23-1)","v":0},{"$f":"+F23+D23","v":0},null,{"$f":"IF($H$13=0,0,IF($C$13=0,0,H23/$H$13))","v":0},null,{"$f":"IF(J23=0,1,IF($G$13=$J$13,1,$L$13/J23))","v":1},null,{"$f":"IF($H$14=0,0,IF($C$14=0,0,L23/$H$14))","v":0},null,{"$f":"IF(N23=0,1,IF($G$14=$J$14,1,$L$14/N23))","v":1},null,{"$f":"IF($H$15=0,0,IF($C$15=0,0,P23/$H$15))","v":0},null,{"$f":"IF(R23=0,1,IF($G$15=$J$15,1,$L$15/R23))","v":1},null,{"$f":"IF($H$16=0,0,IF($C$16=0,0,T23/$H$16))","v":0},null,{"$f":"IF(V23=0,1,IF($G$16=$J$16,1,$L$16/V23))","v":1},null,{"$f":"IF($H$17=0,0,IF($C$17=0,0,X23/$H$17))","v":0},null,{"$f":"IF(Z23=0,1,IF($G$17=$J$17,1,$L$17/Z23))","v":1}]
[null,{"$f":"'Foreign Currency Summary page'!B13","v":0},{"$f":"'Foreign Currency Summary page'!C13","v":0},null,{"$f":"IF(D24=0,0,$C$12+$C$13*I24*K24+$C$14*M24*O24+$C$15*Q24*S24+$C$16*U24*W24+$C$17*Y24*AA24)","v":0},{"$f":"+D24*(E24-1)","v":0},{"$f":"+F24+D24","v":0},null,{"$f":"IF($H$13=0,0,IF($C$13=0,0,H24/$H$13))","v":0},null,{"$f":"IF(J24=0,1,IF($G$13=$J$13,1,$L$13/J24))","v":1},null,0,null,{"$f":"IF(N24=0,1,IF($G$14=$J$14,1,$L$14/N24))","v":1},null,0,null,{"$f":"IF(R24=0,1,IF($G$15=$J$15,1,$L$15/R24))","v":1},null,{"$f":"IF($H$16=0,0,IF($C$16=0,0,T24/$H$16))","v":0},null,{"$f":"IF(V24=0,1,IF($G$16=$J$16,1,$L$16/V24))","v":1},null,{"$f":"IF($H$17=0,0,IF($C$17=0,0,X24/$H$17))","v":0},null,{"$f":"IF(Z24=0,1,IF($G$17=$J$17,1,$L$17/Z24))","v":1}]
[null,{"$f":"'Foreign Currency Summary page'!B14","v":0},{"$f":"'Foreign Currency Summary page'!C14","v":0},null,0,0,0,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1]
[null,{"$f":"'Foreign Currency Summary page'!B15","v":0},{"$f":"'Foreign Currency Summary page'!C15","v":0},null,0,0,0,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1]
[null,{"$f":"'Foreign Currency Summary page'!B16","v":0},{"$f":"'Foreign Currency Summary page'!C16","v":0},null,0,0,0,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1]
[null,{"$f":"'Foreign Currency Summary page'!B17","v":0},{"$f":"'Foreign Currency Summary page'!C17","v":0},null,0,0,0,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1]
[null,{"$f":"'Foreign Currency Summary page'!B18","v":0},{"$f":"'Foreign Currency Summary page'!C18","v":0},null,0,0,0,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1]
[null,{"$f":"'Foreign Currency Summary page'!B19","v":0},{"$f":"'Foreign Currency Summary page'!C19","v":0},null,0,0,0,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,1]
[null,{"$f":"'Foreign Currency Summary page'!B20","v":0},{"$f":"'Foreign Currency Summary page'!C20","v":0},null,0,0,0,null,0,null,1,null,0,null,1,null,0,null,1,null,0,null,{"$f":"IF(V31=0,1,IF($G$16=$J$16,1,$L$16/V31))","v":1},null,0,null,1]