{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Cover","Klaiceva_Volume_Projections","Occupancy_Stats"],"not_rendered":{"charts":0,"images":5,"macros":1,"external_links":0,"defined_names":44,"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":"Cover","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[[2,1,3,1],[2,2,3,2]]}

{"sheet":"Klaiceva_Volume_Projections","index":1,"n_rows":252,"n_cols":139,"rows_kept":252,"cut":false,"hidden":true,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A$1), LEN(CELL(\"filename\", A$1)) - SEARCH(\"]\", CELL(\"filename\", A$1)))","v":"Klaiceva_Volume_Projections"}]
[null,null,null,null,"Model period ending",null,null,null,null,"2014-03-31","2014-06-30","2014-09-30","2014-12-31","2015-03-31","2015-06-30","2015-09-30","2015-12-31","2016-03-31","2016-06-30","2016-09-30","2016-12-31","2017-03-31","2017-06-30","2017-09-30","2017-12-31","2018-03-31","2018-06-30","2018-09-30","2018-12-31","2019-03-31","2019-06-30","2019-09-30","2019-12-31","2020-03-31","2020-06-30","2020-09-30","2020-12-31","2021-03-31","2021-06-30","2021-09-30","2021-12-31","2022-03-31","2022-06-30","2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31","2038-06-30","2038-09-30","2038-12-31","2039-03-31","2039-06-30","2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","2041-09-30","2041-12-31","2042-03-31","2042-06-30","2042-09-30","2042-12-31","2043-03-31","2043-06-30","2043-09-30","2043-12-31","2044-03-31","2044-06-30","2044-09-30","2044-12-31","2045-03-31","2045-06-30","2045-09-30","2045-12-31","2046-03-31","2046-06-30"]
[null,null,null,null,"Pre-forecast vs construction vs operations",null,null,null,null,"Pre-Frcst","Pre-Frcst","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Construction","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations","Operations"]
[null,null,null,null,"Financial year ending",null,null,null,null,2014,2014,2014,2014,2015,2015,2015,2015,2016,2016,2016,2016,2017,2017,2017,2017,2018,2018,2018,2018,2019,2019,2019,2019,2020,2020,2020,2020,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,2036,2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,2044,2044,2044,2044,2045,2045,2045,2045,2046,2046]
[null,null,null,null,"Model column counter","Constant","Unit","Total",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130]
[]
[null,"PARKING GARAGE REVENUE"]
[]
[null,null,null,null,"Parking garage ramp up and realisation ",null,"%",null,null,0,0,0,0,0,0,0,0,0,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3]
[]
[null,null,null,null,"Currency ","'000 HRK","currnecy"]
[null,null,"Revenue Assumption per Category"]
[null,null,null,null,"Workers - Subscription average rate p/h",1.5,"kn p/h"]
[null,null,null,null,"Dwellers - Subscription average rate p/h",0.9,"kn p/h"]
[null,null,null,null,"Students - Day Parking average rate p/h",4.8,"kn p/h"]
[null,null,null,null,"Visitors  - Health/Business/Culture - Day Parking average rate p/h",4.8,"kn p/h"]
[null,null,null,null,"Visitors - Culture - Evening Parking",3.2,"kn p/h"]
[null,null,null,null,"Visitors - Shopping - Day Parking",4.8,"kn p/h"]
[null,null,null,null,"Visitors - Shopping - Evening Parking",3.2,"kn p/h"]
[null,null,null,null,"Visitors - Food/Beverages - Day Parking",4.8,"kn p/h"]
[null,null,null,null,"Visitors - Food/Beverages - Evening Parking",3.2,"kn p/h"]
[null,null,null,null,"Others - Day Parking",4.8,"kn p/h"]
[]
[]
[null,null,"Revenue Assumption per Category"]
[null,null,null,null,"Workers - Subscription",246375,"hours p/y"]
[null,null,null,null,"Dwellers - Subscription",273750,"hours p/y"]
[null,null,null,null,"Students - Day Parking",237615,"hours p/y"]
[null,null,null,null,"Visitors  - Health/Business/Culture - Day Parking",373760,"hours p/y"]
[null,null,null,null,"Visitors - Culture - Evening Parking",176295,"hours p/y"]
[null,null,null,null,"Visitors - Shopping - Day Parking",193450,"hours p/y"]
[null,null,null,null,"Visitors - Shopping - Evening Parking",82855,"hours p/y"]
[null,null,null,null,"Visitors - Food/Beverages - Day Parking",43800,"hours p/y"]
[null,null,null,null,"Visitors - Food/Beverages - Evening Parking",35770,"hours p/y"]
[null,null,null,null,"Others - Day Parking",49676,"hours p/y"]
[]
[]
[]
[null,"REVENUE BY CUSTOMER TYPE"]
[]
[null,null,"Workers - Subscription"]
[null,null,null,null,{"$f":" E$13","v":"Workers - Subscription average rate p/h"},{"$f":" F$13","v":1.5},"kn p/h"]
[null,null,null,null,"CPI Indexation",null,"index",null,null,1,1,1,1,1.02,1.02,1.02,1.02,1.0404,1.0404,1.0404,1.0404,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.08243216,1.08243216,1.08243216,1.08243216,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8845405921011305,1.8845405921011305]
[null,null,null,null,{"$f":" C$41 & \" Revenue per hour\"","v":"Workers - Subscription Revenue per hour"},null,"kn p/h",null,null,{"$f":" F$42 * J$43","v":1.5},{"$f":" F$42 * K$43","v":1.5},{"$f":" F$42 * L$43","v":1.5},{"$f":" F$42 * M$43","v":1.5},{"$f":" F$42 * N$43","v":1.53},{"$f":" F$42 * O$43","v":1.53},{"$f":" F$42 * P$43","v":1.53},{"$f":" F$42 * Q$43","v":1.53},{"$f":" F$42 * R$43","v":1.5606},{"$f":" F$42 * S$43","v":1.5606},{"$f":" F$42 * T$43","v":1.5606},{"$f":" F$42 * U$43","v":1.5606},{"$f":" F$42 * V$43","v":1.591812},{"$f":" F$42 * W$43","v":1.591812},{"$f":" F$42 * X$43","v":1.591812},{"$f":" F$42 * Y$43","v":1.591812},{"$f":" F$42 * Z$43","v":1.6236482400000001},{"$f":" F$42 * AA$43","v":1.6236482400000001},{"$f":" F$42 * AB$43","v":1.6236482400000001},{"$f":" F$42 * AC$43","v":1.6236482400000001},{"$f":" F$42 * AD$43","v":1.6561212048},{"$f":" F$42 * AE$43","v":1.6561212048},{"$f":" F$42 * AF$43","v":1.6561212048},{"$f":" F$42 * AG$43","v":1.6561212048},{"$f":" F$42 * AH$43","v":1.689243628896},{"$f":" F$42 * AI$43","v":1.689243628896},{"$f":" F$42 * AJ$43","v":1.689243628896},{"$f":" F$42 * AK$43","v":1.689243628896},{"$f":" F$42 * AL$43","v":1.7230285014739199},{"$f":" F$42 * AM$43","v":1.7230285014739199},{"$f":" F$42 * AN$43","v":1.7230285014739199},{"$f":" F$42 * AO$43","v":1.7230285014739199},{"$f":" F$42 * AP$43","v":1.7574890715033986},{"$f":" F$42 * AQ$43","v":1.7574890715033986},{"$f":" F$42 * AR$43","v":1.7574890715033986},{"$f":" F$42 * AS$43","v":1.7574890715033986},{"$f":" F$42 * AT$43","v":1.7926388529334667},{"$f":" F$42 * AU$43","v":1.7926388529334667},{"$f":" F$42 * AV$43","v":1.7926388529334667},{"$f":" F$42 * AW$43","v":1.7926388529334667},{"$f":" F$42 * AX$43","v":1.8284916299921359},{"$f":" F$42 * AY$43","v":1.8284916299921359},{"$f":" F$42 * AZ$43","v":1.8284916299921359},{"$f":" F$42 * BA$43","v":1.8284916299921359},{"$f":" F$42 * BB$43","v":1.8650614625919788},{"$f":" F$42 * BC$43","v":1.8650614625919788},{"$f":" F$42 * BD$43","v":1.8650614625919788},{"$f":" F$42 * BE$43","v":1.8650614625919788},{"$f":" F$42 * BF$43","v":1.9023626918438183},{"$f":" F$42 * BG$43","v":1.9023626918438183},{"$f":" F$42 * BH$43","v":1.9023626918438183},{"$f":" F$42 * BI$43","v":1.9023626918438183},{"$f":" F$42 * BJ$43","v":1.9404099456806945},{"$f":" F$42 * BK$43","v":1.9404099456806945},{"$f":" F$42 * BL$43","v":1.9404099456806945},{"$f":" F$42 * BM$43","v":1.9404099456806945},{"$f":" F$42 * BN$43","v":1.9792181445943084},{"$f":" F$42 * BO$43","v":1.9792181445943084},{"$f":" F$42 * BP$43","v":1.9792181445943084},{"$f":" F$42 * BQ$43","v":1.9792181445943084},{"$f":" F$42 * BR$43","v":2.0188025074861948},{"$f":" F$42 * BS$43","v":2.0188025074861948},{"$f":" F$42 * BT$43","v":2.0188025074861948},{"$f":" F$42 * BU$43","v":2.0188025074861948},{"$f":" F$42 * BV$43","v":2.0591785576359189},{"$f":" F$42 * BW$43","v":2.0591785576359189},{"$f":" F$42 * BX$43","v":2.0591785576359189},{"$f":" F$42 * BY$43","v":2.0591785576359189},{"$f":" F$42 * BZ$43","v":2.1003621287886372},{"$f":" F$42 * CA$43","v":2.1003621287886372},{"$f":" F$42 * CB$43","v":2.1003621287886372},{"$f":" F$42 * CC$43","v":2.1003621287886372},{"$f":" F$42 * CD$43","v":2.1423693713644099},{"$f":" F$42 * CE$43","v":2.1423693713644099},{"$f":" F$42 * CF$43","v":2.1423693713644099},{"$f":" F$42 * CG$43","v":2.1423693713644099},{"$f":" F$42 * CH$43","v":2.1852167587916984},{"$f":" F$42 * CI$43","v":2.1852167587916984},{"$f":" F$42 * CJ$43","v":2.1852167587916984},{"$f":" F$42 * CK$43","v":2.1852167587916984},{"$f":" F$42 * CL$43","v":2.2289210939675321},{"$f":" F$42 * CM$43","v":2.2289210939675321},{"$f":" F$42 * CN$43","v":2.2289210939675321},{"$f":" F$42 * CO$43","v":2.2289210939675321},{"$f":" F$42 * CP$43","v":2.2734995158468831},{"$f":" F$42 * CQ$43","v":2.2734995158468831},{"$f":" F$42 * CR$43","v":2.2734995158468831},{"$f":" F$42 * CS$43","v":2.2734995158468831},{"$f":" F$42 * CT$43","v":2.3189695061638211},{"$f":" F$42 * CU$43","v":2.3189695061638211},{"$f":" F$42 * CV$43","v":2.3189695061638211},{"$f":" F$42 * CW$43","v":2.3189695061638211},{"$f":" F$42 * CX$43","v":2.365348896287097},{"$f":" F$42 * CY$43","v":2.365348896287097},{"$f":" F$42 * CZ$43","v":2.365348896287097},{"$f":" F$42 * DA$43","v":2.365348896287097},{"$f":" F$42 * DB$43","v":2.412655874212839},{"$f":" F$42 * DC$43","v":2.412655874212839},{"$f":" F$42 * DD$43","v":2.412655874212839},{"$f":" F$42 * DE$43","v":2.412655874212839},{"$f":" F$42 * DF$43","v":2.4609089916970959},{"$f":" F$42 * DG$43","v":2.4609089916970959},{"$f":" F$42 * DH$43","v":2.4609089916970959},{"$f":" F$42 * DI$43","v":2.4609089916970959},{"$f":" F$42 * DJ$43","v":2.510127171531038},{"$f":" F$42 * DK$43","v":2.510127171531038},{"$f":" F$42 * DL$43","v":2.510127171531038},{"$f":" F$42 * DM$43","v":2.510127171531038},{"$f":" F$42 * DN$43","v":2.5603297149616586},{"$f":" F$42 * DO$43","v":2.5603297149616586},{"$f":" F$42 * DP$43","v":2.5603297149616586},{"$f":" F$42 * DQ$43","v":2.5603297149616586},{"$f":" F$42 * DR$43","v":2.6115363092608921},{"$f":" F$42 * DS$43","v":2.6115363092608921},{"$f":" F$42 * DT$43","v":2.6115363092608921},{"$f":" F$42 * DU$43","v":2.6115363092608921},{"$f":" F$42 * DV$43","v":2.66376703544611},{"$f":" F$42 * DW$43","v":2.66376703544611},{"$f":" F$42 * DX$43","v":2.66376703544611},{"$f":" F$42 * DY$43","v":2.66376703544611},{"$f":" F$42 * DZ$43","v":2.7170423761550322},{"$f":" F$42 * EA$43","v":2.7170423761550322},{"$f":" F$42 * EB$43","v":2.7170423761550322},{"$f":" F$42 * EC$43","v":2.7170423761550322},{"$f":" F$42 * ED$43","v":2.7713832236781331},{"$f":" F$42 * EE$43","v":2.7713832236781331},{"$f":" F$42 * EF$43","v":2.7713832236781331},{"$f":" F$42 * EG$43","v":2.7713832236781331},{"$f":" F$42 * EH$43","v":2.8268108881516958},{"$f":" F$42 * EI$43","v":2.8268108881516958}]
[]
[null,null,null,null,{"$f":" E$26","v":"Workers - Subscription"},{"$f":" F$26","v":246375},"hours p/y"]
[null,null,null,null,"Model Periods per year",4,"quarters"]
[null,null,null,null,{"$f":" C$41 & \" parking hours per period\"","v":"Workers - Subscription parking hours per period"},{"$f":" F46 / F47","v":61593.75},"hours/quarter"]
[]
[null,null,null,null,{"$f":" E$48","v":"Workers - Subscription parking hours per period"},{"$f":" F$48","v":61593.75},{"$f":" G$48","v":"hours/quarter"}]
[null,null,null,null,"Units in thousand conversion to Cash Flows",1000,"units / 000s"]
[null,null,null,null,{"$f":" E$44","v":"Workers - Subscription Revenue per hour"},0,"kn p/h",0,0,1.5,1.5,1.5,1.5,1.53,1.53,1.53,1.53,1.5606,1.5606,1.5606,1.5606,1.591812,1.591812,1.591812,1.591812,1.6236482400000001,1.6236482400000001,1.6236482400000001,1.6236482400000001,1.6561212048,1.6561212048,1.6561212048,1.6561212048,1.689243628896,1.689243628896,1.689243628896,{"$f":" AK$44","v":1.689243628896},1.7230285014739199,1.7230285014739199,1.7230285014739199,1.7230285014739199,1.7574890715033986,1.7574890715033986,1.7574890715033986,1.7574890715033986,1.7926388529334667,1.7926388529334667,1.7926388529334667,1.7926388529334667,1.8284916299921359,1.8284916299921359,1.8284916299921359,1.8284916299921359,1.8650614625919788,1.8650614625919788,1.8650614625919788,1.8650614625919788,1.9023626918438183,1.9023626918438183,1.9023626918438183,1.9023626918438183,1.9404099456806945,1.9404099456806945,1.9404099456806945,1.9404099456806945,1.9792181445943084,1.9792181445943084,1.9792181445943084,{"$f":" BQ$44","v":1.9792181445943084},2.0188025074861948,2.0188025074861948,2.0188025074861948,2.0188025074861948,2.0591785576359189,2.0591785576359189,2.0591785576359189,2.0591785576359189,2.1003621287886372,2.1003621287886372,2.1003621287886372,2.1003621287886372,2.1423693713644099,2.1423693713644099,2.1423693713644099,2.1423693713644099,2.1852167587916984,2.1852167587916984,2.1852167587916984,2.1852167587916984,2.2289210939675321,2.2289210939675321,2.2289210939675321,2.2289210939675321,2.2734995158468831,2.2734995158468831,2.2734995158468831,2.2734995158468831,2.3189695061638211,2.3189695061638211,2.3189695061638211,{"$f":" CW$44","v":2.3189695061638211},2.365348896287097,2.365348896287097,2.365348896287097,2.365348896287097,2.412655874212839,2.412655874212839,2.412655874212839,2.412655874212839,2.4609089916970959,2.4609089916970959,2.4609089916970959,2.4609089916970959,2.510127171531038,2.510127171531038,2.510127171531038,2.510127171531038,2.5603297149616586,2.5603297149616586,2.5603297149616586,2.5603297149616586,2.6115363092608921,2.6115363092608921,2.6115363092608921,2.6115363092608921,2.66376703544611,2.66376703544611,2.66376703544611,2.66376703544611,2.7170423761550322,2.7170423761550322,2.7170423761550322,{"$f":" EC$44","v":2.7170423761550322},2.7713832236781331,2.7713832236781331,2.7713832236781331,2.7713832236781331,2.8268108881516958,2.8268108881516958]
[null,null,null,null,"Contractual Operation period fraction",null,"partial factor",120,null,0,0,0,0,0,0,0,0,0,0.32967032967032966,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.67032967032967028]
[null,null,null,null,{"$f":" E$9","v":"Parking garage ramp up and realisation "},0,"%",0,0,0,0,0,0,0,0,0,0,0,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,1,1,1,{"$f":" AK$9","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,{"$f":" BQ$9","v":1.1000000000000001},1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.3,1.3,1.3,{"$f":" CW$9","v":1.3},1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,{"$f":" EC$9","v":1.3},1.3,1.3,1.3,1.3,1.3,1.3]
[null,null,null,null,{"$f":" C$41 & \" Total Revenue\"","v":"Workers - Subscription Total Revenue"},null,{"$f":" SMU","v":"'000 HRK"},{"$f":" SUM(J$55:EI$55)","v":18194.143281766221},null,{"$f":" J52 * $F50 * J53 * J54 / $F51","v":0},0,0,0,0,0,0,0,0,17.428933001373629,52.867763437500003,52.867763437500003,83.338819818749997,83.338819818749997,83.338819818749997,83.338819818749997,85.005596215124996,85.005596215124996,85.005596215124996,85.005596215124996,86.7057081394275,86.7057081394275,86.7057081394275,86.7057081394275,104.04684976731301,104.04684976731301,104.04684976731301,104.04684976731301,106.12778676265927,106.12778676265927,106.12778676265927,106.12778676265927,{"$f":" AP52 * $F50 * AP53 * AP54 / $F51","v":108.25034249791246},108.25034249791246,108.25034249791246,108.25034249791246,110.41534934787072,110.41534934787072,110.41534934787072,110.41534934787072,112.62365633482813,112.62365633482813,112.62365633482813,112.62365633482813,114.87612946152468,114.87612946152468,114.87612946152468,114.87612946152468,128.89101725583072,128.89101725583072,128.89101725583072,128.89101725583072,131.4688376009473,131.4688376009473,131.4688376009473,131.4688376009473,134.09821435296627,134.09821435296627,134.09821435296627,134.09821435296627,136.78017864002561,136.78017864002561,136.78017864002561,136.78017864002561,{"$f":" BV52 * $F50 * BV53 * BV54 / $F51","v":139.51578221282614},139.51578221282614,139.51578221282614,139.51578221282614,155.24301584409014,155.24301584409014,155.24301584409014,155.24301584409014,158.34787616097196,158.34787616097196,158.34787616097196,158.34787616097196,161.51483368419139,161.51483368419139,161.51483368419139,161.51483368419139,164.74513035787521,164.74513035787521,164.74513035787521,164.74513035787521,168.04003296503274,168.04003296503274,168.04003296503274,168.04003296503274,185.68423642636122,185.68423642636122,185.68423642636122,185.68423642636122,189.39792115488839,189.39792115488839,189.39792115488839,189.39792115488839,{"$f":" DB52 * $F50 * DB53 * DB54 / $F51","v":193.18587957798616},193.18587957798616,193.18587957798616,193.18587957798616,197.0495971695459,197.0495971695459,197.0495971695459,197.0495971695459,200.99058911293685,200.99058911293685,200.99058911293685,200.99058911293685,205.01040089519554,205.01040089519554,205.01040089519554,205.01040089519554,209.11060891309947,209.11060891309947,209.11060891309947,209.11060891309947,213.2928210913615,213.2928210913615,213.2928210913615,213.2928210913615,217.55867751318874,217.55867751318874,217.55867751318874,217.55867751318874,221.90985106345255,221.90985106345255,221.90985106345255,221.90985106345255,{"$f":" EH52 * $F50 * EH53 * EH54 / $F51","v":226.34804808472157},151.72781245239577]
[]
[]
[null,null,"Dwellers - Subscription"]
[null,null,null,null,{"$f":" E$14","v":"Dwellers - Subscription average rate p/h"},{"$f":" F$14","v":0.9},"kn p/h"]
[null,null,null,null,{"$f":" E$43","v":"CPI Indexation"},{"$f":" F$43","v":0},"index",0,0,1,1,1,1,1.02,1.02,1.02,1.02,1.0404,1.0404,1.0404,1.0404,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.08243216,1.08243216,1.08243216,1.08243216,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,{"$f":" BR$43","v":1.3458683383241299},1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,{"$f":" ED$43","v":1.8475888157854219},1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8845405921011305,1.8845405921011305]
[null,null,null,null,{"$f":" C$58 & \" Revenue per hour\"","v":"Dwellers - Subscription Revenue per hour"},null,"kn p/h",null,null,{"$f":" $F59 * J60","v":0.9},0.9,0.9,0.9,0.91800000000000004,0.91800000000000004,0.91800000000000004,0.91800000000000004,0.93635999999999997,0.93635999999999997,0.93635999999999997,0.93635999999999997,0.95508719999999991,0.95508719999999991,0.95508719999999991,0.95508719999999991,0.974188944,0.974188944,0.974188944,0.974188944,0.99367272288000008,0.99367272288000008,0.99367272288000008,0.99367272288000008,1.0135461773376,1.0135461773376,1.0135461773376,1.0135461773376,1.033817100884352,1.033817100884352,1.033817100884352,1.033817100884352,{"$f":" $F59 * AP60","v":1.0544934429020392},1.0544934429020392,1.0544934429020392,1.0544934429020392,1.0755833117600799,1.0755833117600799,1.0755833117600799,1.0755833117600799,1.0970949779952817,1.0970949779952817,1.0970949779952817,1.0970949779952817,1.1190368775551873,1.1190368775551873,1.1190368775551873,1.1190368775551873,1.1414176151062909,1.1414176151062909,1.1414176151062909,1.1414176151062909,1.1642459674084167,1.1642459674084167,1.1642459674084167,1.1642459674084167,1.1875308867565852,1.1875308867565852,1.1875308867565852,1.1875308867565852,1.2112815044917169,1.2112815044917169,1.2112815044917169,1.2112815044917169,{"$f":" $F59 * BV60","v":1.2355071345815514},1.2355071345815514,1.2355071345815514,1.2355071345815514,1.2602172772731823,1.2602172772731823,1.2602172772731823,1.2602172772731823,1.2854216228186461,1.2854216228186461,1.2854216228186461,1.2854216228186461,1.3111300552750189,1.3111300552750189,1.3111300552750189,1.3111300552750189,1.3373526563805194,1.3373526563805194,1.3373526563805194,1.3373526563805194,1.36409970950813,1.36409970950813,1.36409970950813,1.36409970950813,1.3913817036982925,1.3913817036982925,1.3913817036982925,1.3913817036982925,1.4192093377722583,1.4192093377722583,1.4192093377722583,1.4192093377722583,{"$f":" $F59 * DB60","v":1.4475935245277036},1.4475935245277036,1.4475935245277036,1.4475935245277036,1.4765453950182577,1.4765453950182577,1.4765453950182577,1.4765453950182577,1.5060763029186228,1.5060763029186228,1.5060763029186228,1.5060763029186228,1.5361978289769953,1.5361978289769953,1.5361978289769953,1.5361978289769953,1.5669217855565354,1.5669217855565354,1.5669217855565354,1.5669217855565354,1.598260221267666,1.598260221267666,1.598260221267666,1.598260221267666,1.6302254256930193,1.6302254256930193,1.6302254256930193,1.6302254256930193,1.6628299342068797,1.6628299342068797,1.6628299342068797,1.6628299342068797,{"$f":" $F59 * EH60","v":1.6960865328910175},1.6960865328910175]
[]
[null,null,null,null,{"$f":" E$27","v":"Dwellers - Subscription"},{"$f":" F$27","v":273750},"hours p/y"]
[null,null,null,null,{"$f":" E$47","v":"Model Periods per year"},{"$f":" F$47","v":4},"quarters"]
[null,null,null,null,{"$f":" C$58 & \" parking hours per period\"","v":"Dwellers - Subscription parking hours per period"},{"$f":" F63 / F64","v":68437.5},"hours/quarter"]
[]
[null,null,null,null,{"$f":" E$65","v":"Dwellers - Subscription parking hours per period"},{"$f":" F$65","v":68437.5},{"$f":" G$65","v":"hours/quarter"}]
[null,null,null,null,{"$f":" E$51","v":"Units in thousand conversion to Cash Flows"},{"$f":" F$51","v":1000},"units / 000s"]
[null,null,null,null,{"$f":" E$61","v":"Dwellers - Subscription Revenue per hour"},0,"kn p/h",0,0,0.9,0.9,0.9,0.9,0.91800000000000004,0.91800000000000004,0.91800000000000004,0.91800000000000004,0.93635999999999997,0.93635999999999997,0.93635999999999997,0.93635999999999997,0.95508719999999991,0.95508719999999991,0.95508719999999991,0.95508719999999991,0.974188944,0.974188944,0.974188944,0.974188944,0.99367272288000008,0.99367272288000008,0.99367272288000008,0.99367272288000008,1.0135461773376,1.0135461773376,1.0135461773376,{"$f":" AK$61","v":1.0135461773376},1.033817100884352,1.033817100884352,1.033817100884352,1.033817100884352,1.0544934429020392,1.0544934429020392,1.0544934429020392,1.0544934429020392,1.0755833117600799,1.0755833117600799,1.0755833117600799,1.0755833117600799,1.0970949779952817,1.0970949779952817,1.0970949779952817,1.0970949779952817,1.1190368775551873,1.1190368775551873,1.1190368775551873,1.1190368775551873,1.1414176151062909,1.1414176151062909,1.1414176151062909,1.1414176151062909,1.1642459674084167,1.1642459674084167,1.1642459674084167,1.1642459674084167,1.1875308867565852,1.1875308867565852,1.1875308867565852,{"$f":" BQ$61","v":1.1875308867565852},1.2112815044917169,1.2112815044917169,1.2112815044917169,1.2112815044917169,1.2355071345815514,1.2355071345815514,1.2355071345815514,1.2355071345815514,1.2602172772731823,1.2602172772731823,1.2602172772731823,1.2602172772731823,1.2854216228186461,1.2854216228186461,1.2854216228186461,1.2854216228186461,1.3111300552750189,1.3111300552750189,1.3111300552750189,1.3111300552750189,1.3373526563805194,1.3373526563805194,1.3373526563805194,1.3373526563805194,1.36409970950813,1.36409970950813,1.36409970950813,1.36409970950813,1.3913817036982925,1.3913817036982925,1.3913817036982925,{"$f":" CW$61","v":1.3913817036982925},1.4192093377722583,1.4192093377722583,1.4192093377722583,1.4192093377722583,1.4475935245277036,1.4475935245277036,1.4475935245277036,1.4475935245277036,1.4765453950182577,1.4765453950182577,1.4765453950182577,1.4765453950182577,1.5060763029186228,1.5060763029186228,1.5060763029186228,1.5060763029186228,1.5361978289769953,1.5361978289769953,1.5361978289769953,1.5361978289769953,1.5669217855565354,1.5669217855565354,1.5669217855565354,1.5669217855565354,1.598260221267666,1.598260221267666,1.598260221267666,1.598260221267666,1.6302254256930193,1.6302254256930193,1.6302254256930193,{"$f":" EC$61","v":1.6302254256930193},1.6628299342068797,1.6628299342068797,1.6628299342068797,1.6628299342068797,1.6960865328910175,1.6960865328910175]
[null,null,null,null,{"$f":" E$53","v":"Contractual Operation period fraction"},{"$f":" F$53","v":0},"partial factor",120,0,0,0,0,0,0,0,0,0,0,0.32967032967032966,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" BR$53","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" ED$53","v":1},1,1,1,1,0.67032967032967028]
[null,null,null,null,{"$f":" E$9","v":"Parking garage ramp up and realisation "},0,"%",0,0,0,0,0,0,0,0,0,0,0,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,1,1,1,{"$f":" AK$9","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,{"$f":" BQ$9","v":1.1000000000000001},1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.3,1.3,1.3,{"$f":" CW$9","v":1.3},1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,{"$f":" EC$9","v":1.3},1.3,1.3,1.3,1.3,1.3,1.3]
[null,null,null,null,{"$f":" C$58 & \" Total Revenue\"","v":"Dwellers - Subscription Total Revenue"},null,{"$f":" SMU","v":"'000 HRK"},{"$f":" SUM(J$72:EI$72)","v":12129.428854510827},null,{"$f":" J69 * $F67 * J70 * J71 / $F68","v":0},0,0,0,0,0,0,0,0,11.619288667582417,35.245175625000002,35.245175625000002,55.559213212499998,55.559213212499998,55.559213212499998,55.559213212499998,56.670397476749997,56.670397476749997,56.670397476749997,56.670397476749997,57.803805426285003,57.803805426285003,57.803805426285003,57.803805426285003,69.364566511541994,69.364566511541994,69.364566511541994,69.364566511541994,70.751857841772846,70.751857841772846,70.751857841772846,70.751857841772846,{"$f":" AP69 * $F67 * AP70 * AP71 / $F68","v":72.166894998608299},72.166894998608299,72.166894998608299,72.166894998608299,73.610232898580463,73.610232898580463,73.610232898580463,73.610232898580463,75.082437556552094,75.082437556552094,75.082437556552094,75.082437556552094,76.584086307683137,76.584086307683137,76.584086307683137,76.584086307683137,85.92734483722046,85.92734483722046,85.92734483722046,85.92734483722046,87.645891733964874,87.645891733964874,87.645891733964874,87.645891733964874,89.398809568644182,89.398809568644182,89.398809568644182,89.398809568644182,91.186785760017074,91.186785760017074,91.186785760017074,91.186785760017074,{"$f":" BV69 * $F67 * BV70 * BV71 / $F68","v":93.010521475217416},93.010521475217416,93.010521475217416,93.010521475217416,103.49534389606009,103.49534389606009,103.49534389606009,103.49534389606009,105.56525077398132,105.56525077398132,105.56525077398132,105.56525077398132,107.67655578946092,107.67655578946092,107.67655578946092,107.67655578946092,109.83008690525016,109.83008690525016,109.83008690525016,109.83008690525016,112.02668864335517,112.02668864335517,112.02668864335517,112.02668864335517,123.78949095090746,123.78949095090746,123.78949095090746,123.78949095090746,126.26528076992561,126.26528076992561,126.26528076992561,126.26528076992561,{"$f":" DB69 * $F67 * DB70 * DB71 / $F68","v":128.79058638532413},128.79058638532413,128.79058638532413,128.79058638532413,131.36639811303061,131.36639811303061,131.36639811303061,131.36639811303061,133.99372607529122,133.99372607529122,133.99372607529122,133.99372607529122,136.67360059679706,136.67360059679706,136.67360059679706,136.67360059679706,139.40707260873302,139.40707260873302,139.40707260873302,139.40707260873302,142.19521406090766,142.19521406090766,142.19521406090766,142.19521406090766,145.03911834212582,145.03911834212582,145.03911834212582,145.03911834212582,147.93990070896834,147.93990070896834,147.93990070896834,147.93990070896834,{"$f":" EH69 * $F67 * EH70 * EH71 / $F68","v":150.89869872314773},101.15187496826384]
[]
[]
[null,null,"Students - Day Parking"]
[null,null,null,null,{"$f":" E$15","v":"Students - Day Parking average rate p/h"},{"$f":" F$15","v":4.8},"kn p/h"]
[null,null,null,null,{"$f":" E$43","v":"CPI Indexation"},{"$f":" F$43","v":0},"index",0,0,1,1,1,1,1.02,1.02,1.02,1.02,1.0404,1.0404,1.0404,1.0404,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.08243216,1.08243216,1.08243216,1.08243216,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,{"$f":" BR$43","v":1.3458683383241299},1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,{"$f":" ED$43","v":1.8475888157854219},1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8845405921011305,1.8845405921011305]
[null,null,null,null,{"$f":" C$75 & \" Revenue per hour\"","v":"Students - Day Parking Revenue per hour"},null,"kn p/h",null,null,{"$f":" $F76 * J77","v":4.8},4.8,4.8,4.8,4.8959999999999999,4.8959999999999999,4.8959999999999999,4.8959999999999999,4.9939200000000001,4.9939200000000001,4.9939200000000001,4.9939200000000001,5.0937983999999998,5.0937983999999998,5.0937983999999998,5.0937983999999998,5.1956743679999997,5.1956743679999997,5.1956743679999997,5.1956743679999997,5.2995878553599995,5.2995878553599995,5.2995878553599995,5.2995878553599995,5.4055796124672,5.4055796124672,5.4055796124672,5.4055796124672,5.5136912047165438,5.5136912047165438,5.5136912047165438,5.5136912047165438,{"$f":" $F76 * AP77","v":5.6239650288108756},5.6239650288108756,5.6239650288108756,5.6239650288108756,5.7364443293870933,5.7364443293870933,5.7364443293870933,5.7364443293870933,5.8511732159748346,5.8511732159748346,5.8511732159748346,5.8511732159748346,5.9681966802943318,5.9681966802943318,5.9681966802943318,5.9681966802943318,6.0875606139002185,6.0875606139002185,6.0875606139002185,6.0875606139002185,6.2093118261782223,6.2093118261782223,6.2093118261782223,6.2093118261782223,6.3334980627017874,6.3334980627017874,6.3334980627017874,6.3334980627017874,6.4601680239558235,6.4601680239558235,6.4601680239558235,6.4601680239558235,{"$f":" $F76 * BV77","v":6.5893713844349397},6.5893713844349397,6.5893713844349397,6.5893713844349397,6.7211588121236394,6.7211588121236394,6.7211588121236394,6.7211588121236394,6.8555819883661124,6.8555819883661124,6.8555819883661124,6.8555819883661124,6.9926936281334342,6.9926936281334342,6.9926936281334342,6.9926936281334342,7.132547500696103,7.132547500696103,7.132547500696103,7.132547500696103,7.2751984507100254,7.2751984507100254,7.2751984507100254,7.2751984507100254,7.4207024197242264,7.4207024197242264,7.4207024197242264,7.4207024197242264,7.5691164681187111,7.5691164681187111,7.5691164681187111,7.5691164681187111,{"$f":" $F76 * DB77","v":7.7204987974810848},7.7204987974810848,7.7204987974810848,7.7204987974810848,7.8749087734307066,7.8749087734307066,7.8749087734307066,7.8749087734307066,8.0324069488993199,8.0324069488993199,8.0324069488993199,8.0324069488993199,8.1930550878773083,8.1930550878773083,8.1930550878773083,8.1930550878773083,8.3569161896348536,8.3569161896348536,8.3569161896348536,8.3569161896348536,8.5240545134275507,8.5240545134275507,8.5240545134275507,8.5240545134275507,8.694535603696103,8.694535603696103,8.694535603696103,8.694535603696103,8.8684263157700247,8.8684263157700247,8.8684263157700247,8.8684263157700247,{"$f":" $F76 * EH77","v":9.0457948420854262},9.0457948420854262]
[]
[null,null,null,null,{"$f":" E$28","v":"Students - Day Parking"},{"$f":" F$28","v":237615},"hours p/y"]
[null,null,null,null,{"$f":" E$47","v":"Model Periods per year"},{"$f":" F$47","v":4},"quarters"]
[null,null,null,null,{"$f":" C$75 & \" parking hours per period\"","v":"Students - Day Parking parking hours per period"},{"$f":" F80 / F81","v":59403.75},"hours/quarter"]
[]
[null,null,null,null,{"$f":" E$82","v":"Students - Day Parking parking hours per period"},{"$f":" F$82","v":59403.75},{"$f":" G$82","v":"hours/quarter"}]
[null,null,null,null,{"$f":" E$51","v":"Units in thousand conversion to Cash Flows"},{"$f":" F$51","v":1000},"units / 000s"]
[null,null,null,null,{"$f":" E$78","v":"Students - Day Parking Revenue per hour"},{"$f":" F$78","v":0},{"$f":" G$78","v":"kn p/h"},{"$f":" H$78","v":0},{"$f":" I$78","v":0},{"$f":" J78","v":4.8},4.8,4.8,4.8,4.8959999999999999,4.8959999999999999,4.8959999999999999,4.8959999999999999,4.9939200000000001,4.9939200000000001,4.9939200000000001,4.9939200000000001,5.0937983999999998,5.0937983999999998,5.0937983999999998,5.0937983999999998,5.1956743679999997,5.1956743679999997,5.1956743679999997,5.1956743679999997,5.2995878553599995,5.2995878553599995,5.2995878553599995,5.2995878553599995,5.4055796124672,5.4055796124672,5.4055796124672,5.4055796124672,5.5136912047165438,5.5136912047165438,5.5136912047165438,5.5136912047165438,{"$f":" AP78","v":5.6239650288108756},5.6239650288108756,5.6239650288108756,5.6239650288108756,5.7364443293870933,5.7364443293870933,5.7364443293870933,5.7364443293870933,5.8511732159748346,5.8511732159748346,5.8511732159748346,5.8511732159748346,5.9681966802943318,5.9681966802943318,5.9681966802943318,5.9681966802943318,6.0875606139002185,6.0875606139002185,6.0875606139002185,6.0875606139002185,6.2093118261782223,6.2093118261782223,6.2093118261782223,6.2093118261782223,6.3334980627017874,6.3334980627017874,6.3334980627017874,6.3334980627017874,6.4601680239558235,6.4601680239558235,6.4601680239558235,6.4601680239558235,{"$f":" BV78","v":6.5893713844349397},6.5893713844349397,6.5893713844349397,6.5893713844349397,6.7211588121236394,6.7211588121236394,6.7211588121236394,6.7211588121236394,6.8555819883661124,6.8555819883661124,6.8555819883661124,6.8555819883661124,6.9926936281334342,6.9926936281334342,6.9926936281334342,6.9926936281334342,7.132547500696103,7.132547500696103,7.132547500696103,7.132547500696103,7.2751984507100254,7.2751984507100254,7.2751984507100254,7.2751984507100254,7.4207024197242264,7.4207024197242264,7.4207024197242264,7.4207024197242264,7.5691164681187111,7.5691164681187111,7.5691164681187111,7.5691164681187111,{"$f":" DB78","v":7.7204987974810848},7.7204987974810848,7.7204987974810848,7.7204987974810848,7.8749087734307066,7.8749087734307066,7.8749087734307066,7.8749087734307066,8.0324069488993199,8.0324069488993199,8.0324069488993199,8.0324069488993199,8.1930550878773083,8.1930550878773083,8.1930550878773083,8.1930550878773083,8.3569161896348536,8.3569161896348536,8.3569161896348536,8.3569161896348536,8.5240545134275507,8.5240545134275507,8.5240545134275507,8.5240545134275507,8.694535603696103,8.694535603696103,8.694535603696103,8.694535603696103,8.8684263157700247,8.8684263157700247,8.8684263157700247,8.8684263157700247,9.0457948420854262,9.0457948420854262]
[null,null,null,null,{"$f":" E$53","v":"Contractual Operation period fraction"},{"$f":" F$53","v":0},"partial factor",120,0,0,0,0,0,0,0,0,0,0,0.32967032967032966,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" BR$53","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" ED$53","v":1},1,1,1,1,0.67032967032967028]
[null,null,null,null,{"$f":" E$9","v":"Parking garage ramp up and realisation "},0,"%",0,0,0,0,0,0,0,0,0,0,0,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,1,1,1,{"$f":" AK$9","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,{"$f":" BQ$9","v":1.1000000000000001},1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.3,1.3,1.3,{"$f":" CW$9","v":1.3},1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,{"$f":" EC$9","v":1.3},1.3,1.3,1.3,1.3,1.3,1.3]
[null,null,null,null,{"$f":" C$75 & \" Total Revenue\"","v":"Students - Day Parking Total Revenue"},null,{"$f":" SMU","v":"'000 HRK"},{"$f":" SUM(J$89:EI$89)","v":56151.169310482044},null,{"$f":" J86 * $F84 * J87 * J88 / $F85","v":0},0,0,0,0,0,0,0,0,53.789560338461548,163.16166636000003,163.16166636000003,257.20211769839995,257.20211769839995,257.20211769839995,257.20211769839995,262.34616005236802,262.34616005236802,262.34616005236802,262.34616005236802,267.59308325341533,267.59308325341533,267.59308325341533,267.59308325341533,321.11169990409843,321.11169990409843,321.11169990409843,321.11169990409843,327.53393390218042,327.53393390218042,327.53393390218042,327.53393390218042,{"$f":" AP86 * $F84 * AP87 * AP88 / $F85","v":334.08461258022407},334.08461258022407,334.08461258022407,334.08461258022407,340.76630483182851,340.76630483182851,340.76630483182851,340.76630483182851,347.58163092846513,347.58163092846513,347.58163092846513,347.58163092846513,354.53326354703444,354.53326354703444,354.53326354703444,354.53326354703444,397.78632169977266,397.78632169977266,397.78632169977266,397.78632169977266,405.74204813376804,405.74204813376804,405.74204813376804,405.74204813376804,413.85688909644341,413.85688909644341,413.85688909644341,413.85688909644341,422.13402687837237,422.13402687837237,422.13402687837237,422.13402687837237,{"$f":" BV86 * $F84 * BV87 * BV88 / $F85","v":430.57670741593978},430.57670741593978,430.57670741593978,430.57670741593978,479.11444534282754,479.11444534282754,479.11444534282754,479.11444534282754,488.69673424968414,488.69673424968414,488.69673424968414,488.69673424968414,498.4706689346778,498.4706689346778,498.4706689346778,498.4706689346778,508.44008231337136,508.44008231337136,508.44008231337136,508.44008231337136,518.60888395963877,518.60888395963877,518.60888395963877,518.60888395963877,573.06281677540096,573.06281677540096,573.06281677540096,573.06281677540096,584.52407311090894,584.52407311090894,584.52407311090894,584.52407311090894,{"$f":" DB86 * $F84 * DB87 * DB88 / $F85","v":596.21455457312709},596.21455457312709,596.21455457312709,596.21455457312709,608.13884566458967,608.13884566458967,608.13884566458967,608.13884566458967,620.3016225778814,620.3016225778814,620.3016225778814,620.3016225778814,632.70765502943925,632.70765502943925,632.70765502943925,632.70765502943925,645.36180813002795,645.36180813002795,645.36180813002795,645.36180813002795,658.26904429262845,658.26904429262845,658.26904429262845,658.26904429262845,671.43442517848121,671.43442517848121,671.43442517848121,671.43442517848121,684.86311368205088,684.86311368205088,684.86311368205088,684.86311368205088,{"$f":" EH86 * $F84 * EH87 * EH88 / $F85","v":698.56037595569182},468.26574651974943]
[]
[]
[null,null,"Visitors  - Health/Business/Culture - Day Parking"]
[null,null,null,null,{"$f":" E$16","v":"Visitors  - Health/Business/Culture - Day Parking average rate p/h"},{"$f":" F$16","v":4.8},"kn p/h"]
[null,null,null,null,{"$f":" E$43","v":"CPI Indexation"},{"$f":" F$43","v":0},"index",0,0,1,1,1,1,1.02,1.02,1.02,1.02,1.0404,1.0404,1.0404,1.0404,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.08243216,1.08243216,1.08243216,1.08243216,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,{"$f":" BR$43","v":1.3458683383241299},1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,{"$f":" ED$43","v":1.8475888157854219},1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8845405921011305,1.8845405921011305]
[null,null,null,null,{"$f":" C$92 & \" Revenue per hour\"","v":"Visitors  - Health/Business/Culture - Day Parking Revenue per hour"},null,"kn p/h",null,null,{"$f":" F$93 * J$94","v":4.8},{"$f":" F$93 * K$94","v":4.8},{"$f":" F$93 * L$94","v":4.8},{"$f":" F$93 * M$94","v":4.8},{"$f":" F$93 * N$94","v":4.8959999999999999},{"$f":" F$93 * O$94","v":4.8959999999999999},{"$f":" F$93 * P$94","v":4.8959999999999999},{"$f":" F$93 * Q$94","v":4.8959999999999999},{"$f":" F$93 * R$94","v":4.9939200000000001},{"$f":" F$93 * S$94","v":4.9939200000000001},{"$f":" F$93 * T$94","v":4.9939200000000001},{"$f":" F$93 * U$94","v":4.9939200000000001},{"$f":" F$93 * V$94","v":5.0937983999999998},{"$f":" F$93 * W$94","v":5.0937983999999998},{"$f":" F$93 * X$94","v":5.0937983999999998},{"$f":" F$93 * Y$94","v":5.0937983999999998},{"$f":" F$93 * Z$94","v":5.1956743679999997},{"$f":" F$93 * AA$94","v":5.1956743679999997},{"$f":" F$93 * AB$94","v":5.1956743679999997},{"$f":" F$93 * AC$94","v":5.1956743679999997},{"$f":" F$93 * AD$94","v":5.2995878553599995},{"$f":" F$93 * AE$94","v":5.2995878553599995},{"$f":" F$93 * AF$94","v":5.2995878553599995},{"$f":" F$93 * AG$94","v":5.2995878553599995},{"$f":" F$93 * AH$94","v":5.4055796124672},{"$f":" F$93 * AI$94","v":5.4055796124672},{"$f":" F$93 * AJ$94","v":5.4055796124672},{"$f":" F$93 * AK$94","v":5.4055796124672},{"$f":" F$93 * AL$94","v":5.5136912047165438},{"$f":" F$93 * AM$94","v":5.5136912047165438},{"$f":" F$93 * AN$94","v":5.5136912047165438},{"$f":" F$93 * AO$94","v":5.5136912047165438},{"$f":" F$93 * AP$94","v":5.6239650288108756},{"$f":" F$93 * AQ$94","v":5.6239650288108756},{"$f":" F$93 * AR$94","v":5.6239650288108756},{"$f":" F$93 * AS$94","v":5.6239650288108756},{"$f":" F$93 * AT$94","v":5.7364443293870933},{"$f":" F$93 * AU$94","v":5.7364443293870933},{"$f":" F$93 * AV$94","v":5.7364443293870933},{"$f":" F$93 * AW$94","v":5.7364443293870933},{"$f":" F$93 * AX$94","v":5.8511732159748346},{"$f":" F$93 * AY$94","v":5.8511732159748346},{"$f":" F$93 * AZ$94","v":5.8511732159748346},{"$f":" F$93 * BA$94","v":5.8511732159748346},{"$f":" F$93 * BB$94","v":5.9681966802943318},{"$f":" F$93 * BC$94","v":5.9681966802943318},{"$f":" F$93 * BD$94","v":5.9681966802943318},{"$f":" F$93 * BE$94","v":5.9681966802943318},{"$f":" F$93 * BF$94","v":6.0875606139002185},{"$f":" F$93 * BG$94","v":6.0875606139002185},{"$f":" F$93 * BH$94","v":6.0875606139002185},{"$f":" F$93 * BI$94","v":6.0875606139002185},{"$f":" F$93 * BJ$94","v":6.2093118261782223},{"$f":" F$93 * BK$94","v":6.2093118261782223},{"$f":" F$93 * BL$94","v":6.2093118261782223},{"$f":" F$93 * BM$94","v":6.2093118261782223},{"$f":" F$93 * BN$94","v":6.3334980627017874},{"$f":" F$93 * BO$94","v":6.3334980627017874},{"$f":" F$93 * BP$94","v":6.3334980627017874},{"$f":" F$93 * BQ$94","v":6.3334980627017874},{"$f":" F$93 * BR$94","v":6.4601680239558235},{"$f":" F$93 * BS$94","v":6.4601680239558235},{"$f":" F$93 * BT$94","v":6.4601680239558235},{"$f":" F$93 * BU$94","v":6.4601680239558235},{"$f":" F$93 * BV$94","v":6.5893713844349397},{"$f":" F$93 * BW$94","v":6.5893713844349397},{"$f":" F$93 * BX$94","v":6.5893713844349397},{"$f":" F$93 * BY$94","v":6.5893713844349397},{"$f":" F$93 * BZ$94","v":6.7211588121236394},{"$f":" F$93 * CA$94","v":6.7211588121236394},{"$f":" F$93 * CB$94","v":6.7211588121236394},{"$f":" F$93 * CC$94","v":6.7211588121236394},{"$f":" F$93 * CD$94","v":6.8555819883661124},{"$f":" F$93 * CE$94","v":6.8555819883661124},{"$f":" F$93 * CF$94","v":6.8555819883661124},{"$f":" F$93 * CG$94","v":6.8555819883661124},{"$f":" F$93 * CH$94","v":6.9926936281334342},{"$f":" F$93 * CI$94","v":6.9926936281334342},{"$f":" F$93 * CJ$94","v":6.9926936281334342},{"$f":" F$93 * CK$94","v":6.9926936281334342},{"$f":" F$93 * CL$94","v":7.132547500696103},{"$f":" F$93 * CM$94","v":7.132547500696103},{"$f":" F$93 * CN$94","v":7.132547500696103},{"$f":" F$93 * CO$94","v":7.132547500696103},{"$f":" F$93 * CP$94","v":7.2751984507100254},{"$f":" F$93 * CQ$94","v":7.2751984507100254},{"$f":" F$93 * CR$94","v":7.2751984507100254},{"$f":" F$93 * CS$94","v":7.2751984507100254},{"$f":" F$93 * CT$94","v":7.4207024197242264},{"$f":" F$93 * CU$94","v":7.4207024197242264},{"$f":" F$93 * CV$94","v":7.4207024197242264},{"$f":" F$93 * CW$94","v":7.4207024197242264},{"$f":" F$93 * CX$94","v":7.5691164681187111},{"$f":" F$93 * CY$94","v":7.5691164681187111},{"$f":" F$93 * CZ$94","v":7.5691164681187111},{"$f":" F$93 * DA$94","v":7.5691164681187111},{"$f":" F$93 * DB$94","v":7.7204987974810848},{"$f":" F$93 * DC$94","v":7.7204987974810848},{"$f":" F$93 * DD$94","v":7.7204987974810848},{"$f":" F$93 * DE$94","v":7.7204987974810848},{"$f":" F$93 * DF$94","v":7.8749087734307066},{"$f":" F$93 * DG$94","v":7.8749087734307066},{"$f":" F$93 * DH$94","v":7.8749087734307066},{"$f":" F$93 * DI$94","v":7.8749087734307066},{"$f":" F$93 * DJ$94","v":8.0324069488993199},{"$f":" F$93 * DK$94","v":8.0324069488993199},{"$f":" F$93 * DL$94","v":8.0324069488993199},{"$f":" F$93 * DM$94","v":8.0324069488993199},{"$f":" F$93 * DN$94","v":8.1930550878773083},{"$f":" F$93 * DO$94","v":8.1930550878773083},{"$f":" F$93 * DP$94","v":8.1930550878773083},{"$f":" F$93 * DQ$94","v":8.1930550878773083},{"$f":" F$93 * DR$94","v":8.3569161896348536},{"$f":" F$93 * DS$94","v":8.3569161896348536},{"$f":" F$93 * DT$94","v":8.3569161896348536},{"$f":" F$93 * DU$94","v":8.3569161896348536},{"$f":" F$93 * DV$94","v":8.5240545134275507},{"$f":" F$93 * DW$94","v":8.5240545134275507},{"$f":" F$93 * DX$94","v":8.5240545134275507},{"$f":" F$93 * DY$94","v":8.5240545134275507},{"$f":" F$93 * DZ$94","v":8.694535603696103},{"$f":" F$93 * EA$94","v":8.694535603696103},{"$f":" F$93 * EB$94","v":8.694535603696103},{"$f":" F$93 * EC$94","v":8.694535603696103},{"$f":" F$93 * ED$94","v":8.8684263157700247},{"$f":" F$93 * EE$94","v":8.8684263157700247},{"$f":" F$93 * EF$94","v":8.8684263157700247},{"$f":" F$93 * EG$94","v":8.8684263157700247},{"$f":" F$93 * EH$94","v":9.0457948420854262},{"$f":" F$93 * EI$94","v":9.0457948420854262}]
[]
[null,null,null,null,{"$f":" E$29","v":"Visitors  - Health/Business/Culture - Day Parking"},{"$f":" F$29","v":373760},"hours p/y"]
[null,null,null,null,{"$f":" E$47","v":"Model Periods per year"},{"$f":" F$47","v":4},"quarters"]
[null,null,null,null,{"$f":" C$92 & \" parking hours per period\"","v":"Visitors  - Health/Business/Culture - Day Parking parking hours per period"},{"$f":" F97 / F98","v":93440},"hours/quarter"]
[]
[null,null,null,null,{"$f":" E$99","v":"Visitors  - Health/Business/Culture - Day Parking parking hours per period"},{"$f":" F$99","v":93440},{"$f":" G$99","v":"hours/quarter"}]
[null,null,null,null,{"$f":" E$51","v":"Units in thousand conversion to Cash Flows"},{"$f":" F$51","v":1000},"units / 000s"]
[null,null,null,null,{"$f":" E$95","v":"Visitors  - Health/Business/Culture - Day Parking Revenue per hour"},0,"kn p/h",0,0,4.8,4.8,4.8,4.8,4.8959999999999999,4.8959999999999999,4.8959999999999999,4.8959999999999999,4.9939200000000001,4.9939200000000001,4.9939200000000001,4.9939200000000001,5.0937983999999998,5.0937983999999998,5.0937983999999998,5.0937983999999998,5.1956743679999997,5.1956743679999997,5.1956743679999997,5.1956743679999997,5.2995878553599995,5.2995878553599995,5.2995878553599995,5.2995878553599995,5.4055796124672,5.4055796124672,5.4055796124672,{"$f":" AK$95","v":5.4055796124672},5.5136912047165438,5.5136912047165438,5.5136912047165438,5.5136912047165438,5.6239650288108756,5.6239650288108756,5.6239650288108756,5.6239650288108756,5.7364443293870933,5.7364443293870933,5.7364443293870933,5.7364443293870933,5.8511732159748346,5.8511732159748346,5.8511732159748346,5.8511732159748346,5.9681966802943318,5.9681966802943318,5.9681966802943318,5.9681966802943318,6.0875606139002185,6.0875606139002185,6.0875606139002185,6.0875606139002185,6.2093118261782223,6.2093118261782223,6.2093118261782223,6.2093118261782223,6.3334980627017874,6.3334980627017874,6.3334980627017874,{"$f":" BQ$95","v":6.3334980627017874},6.4601680239558235,6.4601680239558235,6.4601680239558235,6.4601680239558235,6.5893713844349397,6.5893713844349397,6.5893713844349397,6.5893713844349397,6.7211588121236394,6.7211588121236394,6.7211588121236394,6.7211588121236394,6.8555819883661124,6.8555819883661124,6.8555819883661124,6.8555819883661124,6.9926936281334342,6.9926936281334342,6.9926936281334342,6.9926936281334342,7.132547500696103,7.132547500696103,7.132547500696103,7.132547500696103,7.2751984507100254,7.2751984507100254,7.2751984507100254,7.2751984507100254,7.4207024197242264,7.4207024197242264,7.4207024197242264,{"$f":" CW$95","v":7.4207024197242264},7.5691164681187111,7.5691164681187111,7.5691164681187111,7.5691164681187111,7.7204987974810848,7.7204987974810848,7.7204987974810848,7.7204987974810848,7.8749087734307066,7.8749087734307066,7.8749087734307066,7.8749087734307066,8.0324069488993199,8.0324069488993199,8.0324069488993199,8.0324069488993199,8.1930550878773083,8.1930550878773083,8.1930550878773083,8.1930550878773083,8.3569161896348536,8.3569161896348536,8.3569161896348536,8.3569161896348536,8.5240545134275507,8.5240545134275507,8.5240545134275507,8.5240545134275507,8.694535603696103,8.694535603696103,8.694535603696103,{"$f":" EC$95","v":8.694535603696103},8.8684263157700247,8.8684263157700247,8.8684263157700247,8.8684263157700247,9.0457948420854262,9.0457948420854262]
[null,null,null,null,{"$f":" E$53","v":"Contractual Operation period fraction"},{"$f":" F$53","v":0},"partial factor",120,0,0,0,0,0,0,0,0,0,0,0.32967032967032966,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" BR$53","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" ED$53","v":1},1,1,1,1,0.67032967032967028]
[null,null,null,null,{"$f":" E$9","v":"Parking garage ramp up and realisation "},0,"%",0,0,0,0,0,0,0,0,0,0,0,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,1,1,1,{"$f":" AK$9","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,{"$f":" BQ$9","v":1.1000000000000001},1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.3,1.3,1.3,{"$f":" CW$9","v":1.3},1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,{"$f":" EC$9","v":1.3},1.3,1.3,1.3,1.3,1.3,1.3]
[null,null,null,null,{"$f":" C$92 & \" Total Revenue\"","v":"Visitors  - Health/Business/Culture - Day Parking Total Revenue"},null,{"$f":" SMU","v":"'000 HRK"},{"$f":" SUM(J$106:EI$106)","v":88323.805489913444},null,{"$f":" J103 * $F101 * J104 * J105 / $F102","v":0},0,0,0,0,0,0,0,0,84.609078013186803,256.64753664000006,256.64753664000006,404.5698441216,404.5698441216,404.5698441216,404.5698441216,412.66124100403198,412.66124100403198,412.66124100403198,412.66124100403198,420.9144658241126,420.9144658241126,420.9144658241126,420.9144658241126,505.09735898893518,505.09735898893518,505.09735898893518,505.09735898893518,515.19930616871386,515.19930616871386,515.19930616871386,515.19930616871386,{"$f":" AP103 * $F101 * AP104 * AP105 / $F102","v":525.5032922920883},525.5032922920883,525.5032922920883,525.5032922920883,536.01335813793003,536.01335813793003,536.01335813793003,536.01335813793003,546.73362530068857,546.73362530068857,546.73362530068857,546.73362530068857,557.6682978067023,557.6682978067023,557.6682978067023,557.6682978067023,625.7038301391201,625.7038301391201,625.7038301391201,625.7038301391201,638.21790674190242,638.21790674190242,638.21790674190242,638.21790674190242,650.9822648767406,650.9822648767406,650.9822648767406,650.9822648767406,664.00191017427539,664.00191017427539,664.00191017427539,664.00191017427539,{"$f":" BV103 * $F101 * BV104 * BV105 / $F102","v":677.28194837776084},677.28194837776084,677.28194837776084,677.28194837776084,753.63009528579948,753.63009528579948,753.63009528579948,753.63009528579948,768.70269719151531,768.70269719151531,768.70269719151531,768.70269719151531,784.07675113534572,784.07675113534572,784.07675113534572,784.07675113534572,799.75828615805267,799.75828615805267,799.75828615805267,799.75828615805267,815.75345188121366,815.75345188121366,815.75345188121366,815.75345188121366,901.40756432874127,901.40756432874127,901.40756432874127,901.40756432874127,919.4357156153161,919.4357156153161,919.4357156153161,919.4357156153161,{"$f":" DB103 * $F101 * DB104 * DB105 / $F102","v":937.8244299276223},937.8244299276223,937.8244299276223,937.8244299276223,956.58091852617486,956.58091852617486,956.58091852617486,956.58091852617486,975.71253689669834,975.71253689669834,975.71253689669834,975.71253689669834,995.22678763463239,995.22678763463239,995.22678763463239,995.22678763463239,1015.1313233873251,1015.1313233873251,1015.1313233873251,1015.1313233873251,1035.4339498550714,1035.4339498550714,1035.4339498550714,1035.4339498550714,1056.1426288521729,1056.1426288521729,1056.1426288521729,1056.1426288521729,1077.2654814292164,1077.2654814292164,1077.2654814292164,1077.2654814292164,{"$f":" EH103 * $F101 * EH104 * EH105 / $F102","v":1098.8107910578008},736.56547532445984]
[]
[]
[null,null,"Visitors - Culture - Evening Parking"]
[null,null,null,null,{"$f":" E$17","v":"Visitors - Culture - Evening Parking"},{"$f":" F$17","v":3.2},"kn p/h"]
[null,null,null,null,{"$f":" E$43","v":"CPI Indexation"},{"$f":" F$43","v":0},"index",0,0,1,1,1,1,1.02,1.02,1.02,1.02,1.0404,1.0404,1.0404,1.0404,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.08243216,1.08243216,1.08243216,1.08243216,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,{"$f":" BR$43","v":1.3458683383241299},1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,{"$f":" ED$43","v":1.8475888157854219},1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8845405921011305,1.8845405921011305]
[null,null,null,null,{"$f":" C$109 & \" Revenue per hour\"","v":"Visitors - Culture - Evening Parking Revenue per hour"},null,"kn p/h",null,null,{"$f":" $F110 * J111","v":3.2},3.2,3.2,3.2,3.2640000000000002,3.2640000000000002,3.2640000000000002,3.2640000000000002,3.3292800000000002,3.3292800000000002,3.3292800000000002,3.3292800000000002,3.3958656,3.3958656,3.3958656,3.3958656,3.4637829120000001,3.4637829120000001,3.4637829120000001,3.4637829120000001,3.5330585702400001,3.5330585702400001,3.5330585702400001,3.5330585702400001,3.6037197416448006,3.6037197416448006,3.6037197416448006,3.6037197416448006,3.6757941364776965,3.6757941364776965,3.6757941364776965,3.6757941364776965,{"$f":" $F110 * AP111","v":3.7493100192072504},3.7493100192072504,3.7493100192072504,3.7493100192072504,3.8242962195913957,3.8242962195913957,3.8242962195913957,3.8242962195913957,3.9007821439832235,3.9007821439832235,3.9007821439832235,3.9007821439832235,3.9787977868628879,3.9787977868628879,3.9787977868628879,3.9787977868628879,4.0583737426001454,4.0583737426001454,4.0583737426001454,4.0583737426001454,4.1395412174521482,4.1395412174521482,4.1395412174521482,4.1395412174521482,4.2223320418011916,4.2223320418011916,4.2223320418011916,4.2223320418011916,4.3067786826372156,4.3067786826372156,4.3067786826372156,4.3067786826372156,{"$f":" $F110 * BV111","v":4.3929142562899601},4.3929142562899601,4.3929142562899601,4.3929142562899601,4.4807725414157593,4.4807725414157593,4.4807725414157593,4.4807725414157593,4.5703879922440747,4.5703879922440747,4.5703879922440747,4.5703879922440747,4.6617957520889561,4.6617957520889561,4.6617957520889561,4.6617957520889561,4.7550316671307362,4.7550316671307362,4.7550316671307362,4.7550316671307362,4.8501323004733514,4.8501323004733514,4.8501323004733514,4.8501323004733514,4.9471349464828185,4.9471349464828185,4.9471349464828185,4.9471349464828185,5.0460776454124741,5.0460776454124741,5.0460776454124741,5.0460776454124741,{"$f":" $F110 * DB111","v":5.1469991983207244},5.1469991983207244,5.1469991983207244,5.1469991983207244,5.2499391822871386,5.2499391822871386,5.2499391822871386,5.2499391822871386,5.3549379659328809,5.3549379659328809,5.3549379659328809,5.3549379659328809,5.4620367252515392,5.4620367252515392,5.4620367252515392,5.4620367252515392,5.57127745975657,5.57127745975657,5.57127745975657,5.57127745975657,5.6827030089517017,5.6827030089517017,5.6827030089517017,5.6827030089517017,5.7963570691307353,5.7963570691307353,5.7963570691307353,5.7963570691307353,5.9122842105133504,5.9122842105133504,5.9122842105133504,5.9122842105133504,{"$f":" $F110 * EH111","v":6.0305298947236174},6.0305298947236174]
[]
[null,null,null,null,{"$f":" E$30","v":"Visitors - Culture - Evening Parking"},{"$f":" F$30","v":176295},"hours p/y"]
[null,null,null,null,{"$f":" E$47","v":"Model Periods per year"},{"$f":" F$47","v":4},"quarters"]
[null,null,null,null,{"$f":" C$109 & \" parking hours per period\"","v":"Visitors - Culture - Evening Parking parking hours per period"},{"$f":" F114 / F115","v":44073.75},"hours/quarter"]
[]
[null,null,null,null,{"$f":" E$116","v":"Visitors - Culture - Evening Parking parking hours per period"},{"$f":" F$116","v":44073.75},{"$f":" G$116","v":"hours/quarter"}]
[null,null,null,null,{"$f":" E$51","v":"Units in thousand conversion to Cash Flows"},{"$f":" F$51","v":1000},"units / 000s"]
[null,null,null,null,{"$f":" E$112","v":"Visitors - Culture - Evening Parking Revenue per hour"},0,"kn p/h",0,0,3.2,3.2,3.2,3.2,3.2640000000000002,3.2640000000000002,3.2640000000000002,3.2640000000000002,3.3292800000000002,3.3292800000000002,3.3292800000000002,3.3292800000000002,3.3958656,3.3958656,3.3958656,3.3958656,3.4637829120000001,3.4637829120000001,3.4637829120000001,3.4637829120000001,3.5330585702400001,3.5330585702400001,3.5330585702400001,3.5330585702400001,3.6037197416448006,3.6037197416448006,3.6037197416448006,{"$f":" AK$112","v":3.6037197416448006},3.6757941364776965,3.6757941364776965,3.6757941364776965,3.6757941364776965,3.7493100192072504,3.7493100192072504,3.7493100192072504,3.7493100192072504,3.8242962195913957,3.8242962195913957,3.8242962195913957,3.8242962195913957,3.9007821439832235,3.9007821439832235,3.9007821439832235,3.9007821439832235,3.9787977868628879,3.9787977868628879,3.9787977868628879,3.9787977868628879,4.0583737426001454,4.0583737426001454,4.0583737426001454,4.0583737426001454,4.1395412174521482,4.1395412174521482,4.1395412174521482,4.1395412174521482,4.2223320418011916,4.2223320418011916,4.2223320418011916,{"$f":" BQ$112","v":4.2223320418011916},4.3067786826372156,4.3067786826372156,4.3067786826372156,4.3067786826372156,4.3929142562899601,4.3929142562899601,4.3929142562899601,4.3929142562899601,4.4807725414157593,4.4807725414157593,4.4807725414157593,4.4807725414157593,4.5703879922440747,4.5703879922440747,4.5703879922440747,4.5703879922440747,4.6617957520889561,4.6617957520889561,4.6617957520889561,4.6617957520889561,4.7550316671307362,4.7550316671307362,4.7550316671307362,4.7550316671307362,4.8501323004733514,4.8501323004733514,4.8501323004733514,4.8501323004733514,4.9471349464828185,4.9471349464828185,4.9471349464828185,{"$f":" CW$112","v":4.9471349464828185},5.0460776454124741,5.0460776454124741,5.0460776454124741,5.0460776454124741,5.1469991983207244,5.1469991983207244,5.1469991983207244,5.1469991983207244,5.2499391822871386,5.2499391822871386,5.2499391822871386,5.2499391822871386,5.3549379659328809,5.3549379659328809,5.3549379659328809,5.3549379659328809,5.4620367252515392,5.4620367252515392,5.4620367252515392,5.4620367252515392,5.57127745975657,5.57127745975657,5.57127745975657,5.57127745975657,5.6827030089517017,5.6827030089517017,5.6827030089517017,5.6827030089517017,5.7963570691307353,5.7963570691307353,5.7963570691307353,{"$f":" EC$112","v":5.7963570691307353},5.9122842105133504,5.9122842105133504,5.9122842105133504,5.9122842105133504,6.0305298947236174,6.0305298947236174]
[null,null,null,null,{"$f":" E$53","v":"Contractual Operation period fraction"},{"$f":" F$53","v":0},"partial factor",120,0,0,0,0,0,0,0,0,0,0,0.32967032967032966,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" BR$53","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" ED$53","v":1},1,1,1,1,0.67032967032967028]
[null,null,null,null,{"$f":" E$9","v":"Parking garage ramp up and realisation "},0,"%",0,0,0,0,0,0,0,0,0,0,0,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,1,1,1,{"$f":" AK$9","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,{"$f":" BQ$9","v":1.1000000000000001},1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.3,1.3,1.3,{"$f":" CW$9","v":1.3},1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,{"$f":" EC$9","v":1.3},1.3,1.3,1.3,1.3,1.3,1.3]
[null,null,null,null,{"$f":" C$109 & \" Total Revenue\"","v":"Visitors - Culture - Evening Parking Total Revenue"},null,{"$f":" SMU","v":"'000 HRK"},{"$f":" SUM(J$123:EI$123)","v":27773.696648195451},null,{"$f":" J120 * $F118 * J121 * J122 / $F119","v":0},0,0,0,0,0,0,0,0,26.605588984615387,80.703619920000008,80.703619920000008,127.2182517648,127.2182517648,127.2182517648,127.2182517648,129.762616800096,129.762616800096,129.762616800096,129.762616800096,132.35786913609792,132.35786913609792,132.35786913609792,132.35786913609792,158.82944296331752,158.82944296331752,158.82944296331752,158.82944296331752,162.00603182258388,162.00603182258388,162.00603182258388,162.00603182258388,{"$f":" AP120 * $F118 * AP121 * AP122 / $F119","v":165.24615245903553},165.24615245903553,165.24615245903553,165.24615245903553,168.55107550821629,168.55107550821629,168.55107550821629,168.55107550821629,171.92209701838058,171.92209701838058,171.92209701838058,171.92209701838058,175.36053895874818,175.36053895874818,175.36053895874818,175.36053895874818,196.7545247117155,196.7545247117155,196.7545247117155,196.7545247117155,200.68961520594979,200.68961520594979,200.68961520594979,200.68961520594979,204.70340751006881,204.70340751006881,204.70340751006881,204.70340751006881,208.79747566027021,208.79747566027021,208.79747566027021,208.79747566027021,{"$f":" BV120 * $F118 * BV121 * BV122 / $F119","v":212.97342517347562},212.97342517347562,212.97342517347562,212.97342517347562,236.98133855666737,236.98133855666737,236.98133855666737,236.98133855666737,241.72096532780071,241.72096532780071,241.72096532780071,241.72096532780071,246.55538463435676,246.55538463435676,246.55538463435676,246.55538463435676,251.48649232704392,251.48649232704392,251.48649232704392,251.48649232704392,256.51622217358488,256.51622217358488,256.51622217358488,256.51622217358488,283.45042550181125,283.45042550181125,283.45042550181125,283.45042550181125,289.11943401184743,289.11943401184743,289.11943401184743,289.11943401184743,{"$f":" DB120 * $F118 * DB121 * DB122 / $F119","v":294.90182269208447},294.90182269208447,294.90182269208447,294.90182269208447,300.79985914592612,300.79985914592612,300.79985914592612,300.79985914592612,306.81585632884463,306.81585632884463,306.81585632884463,306.81585632884463,312.95217345542159,312.95217345542159,312.95217345542159,312.95217345542159,319.21121692452999,319.21121692452999,319.21121692452999,319.21121692452999,325.59544126302058,325.59544126302058,325.59544126302058,325.59544126302058,332.10735008828095,332.10735008828095,332.10735008828095,332.10735008828095,338.74949709004665,338.74949709004665,338.74949709004665,338.74949709004665,{"$f":" EH120 * $F118 * EH121 * EH122 / $F119","v":345.52448703184751},231.61531548288679]
[]
[]
[null,null,"Visitors - Shopping - Day Parking"]
[null,null,null,null,{"$f":" E$18","v":"Visitors - Shopping - Day Parking"},{"$f":" F$18","v":4.8},"kn p/h"]
[null,null,null,null,{"$f":" E$43","v":"CPI Indexation"},{"$f":" F$43","v":0},"index",0,0,1,1,1,1,1.02,1.02,1.02,1.02,1.0404,1.0404,1.0404,1.0404,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.08243216,1.08243216,1.08243216,1.08243216,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,{"$f":" BR$43","v":1.3458683383241299},1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,{"$f":" ED$43","v":1.8475888157854219},1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8845405921011305,1.8845405921011305]
[null,null,null,null,{"$f":" C$126 & \" Revenue per hour\"","v":"Visitors - Shopping - Day Parking Revenue per hour"},null,"kn p/h",null,null,{"$f":" $F127 * J128","v":4.8},4.8,4.8,4.8,4.8959999999999999,4.8959999999999999,4.8959999999999999,4.8959999999999999,4.9939200000000001,4.9939200000000001,4.9939200000000001,4.9939200000000001,5.0937983999999998,5.0937983999999998,5.0937983999999998,5.0937983999999998,5.1956743679999997,5.1956743679999997,5.1956743679999997,5.1956743679999997,5.2995878553599995,5.2995878553599995,5.2995878553599995,5.2995878553599995,5.4055796124672,5.4055796124672,5.4055796124672,5.4055796124672,5.5136912047165438,5.5136912047165438,5.5136912047165438,5.5136912047165438,{"$f":" $F127 * AP128","v":5.6239650288108756},5.6239650288108756,5.6239650288108756,5.6239650288108756,5.7364443293870933,5.7364443293870933,5.7364443293870933,5.7364443293870933,5.8511732159748346,5.8511732159748346,5.8511732159748346,5.8511732159748346,5.9681966802943318,5.9681966802943318,5.9681966802943318,5.9681966802943318,6.0875606139002185,6.0875606139002185,6.0875606139002185,6.0875606139002185,6.2093118261782223,6.2093118261782223,6.2093118261782223,6.2093118261782223,6.3334980627017874,6.3334980627017874,6.3334980627017874,6.3334980627017874,6.4601680239558235,6.4601680239558235,6.4601680239558235,6.4601680239558235,{"$f":" $F127 * BV128","v":6.5893713844349397},6.5893713844349397,6.5893713844349397,6.5893713844349397,6.7211588121236394,6.7211588121236394,6.7211588121236394,6.7211588121236394,6.8555819883661124,6.8555819883661124,6.8555819883661124,6.8555819883661124,6.9926936281334342,6.9926936281334342,6.9926936281334342,6.9926936281334342,7.132547500696103,7.132547500696103,7.132547500696103,7.132547500696103,7.2751984507100254,7.2751984507100254,7.2751984507100254,7.2751984507100254,7.4207024197242264,7.4207024197242264,7.4207024197242264,7.4207024197242264,7.5691164681187111,7.5691164681187111,7.5691164681187111,7.5691164681187111,{"$f":" $F127 * DB128","v":7.7204987974810848},7.7204987974810848,7.7204987974810848,7.7204987974810848,7.8749087734307066,7.8749087734307066,7.8749087734307066,7.8749087734307066,8.0324069488993199,8.0324069488993199,8.0324069488993199,8.0324069488993199,8.1930550878773083,8.1930550878773083,8.1930550878773083,8.1930550878773083,8.3569161896348536,8.3569161896348536,8.3569161896348536,8.3569161896348536,8.5240545134275507,8.5240545134275507,8.5240545134275507,8.5240545134275507,8.694535603696103,8.694535603696103,8.694535603696103,8.694535603696103,8.8684263157700247,8.8684263157700247,8.8684263157700247,8.8684263157700247,{"$f":" $F127 * EH128","v":9.0457948420854262},9.0457948420854262]
[]
[null,null,null,null,{"$f":" E$31","v":"Visitors - Shopping - Day Parking"},{"$f":" F$31","v":193450},"hours p/y"]
[null,null,null,null,{"$f":" E$47","v":"Model Periods per year"},{"$f":" F$47","v":4},"quarters"]
[null,null,null,null,{"$f":" C$126 & \" parking hours per period\"","v":"Visitors - Shopping - Day Parking parking hours per period"},{"$f":" F131 / F132","v":48362.5},"hours/quarter"]
[]
[null,null,null,null,{"$f":" E$133","v":"Visitors - Shopping - Day Parking parking hours per period"},{"$f":" F$133","v":48362.5},{"$f":" G$133","v":"hours/quarter"}]
[null,null,null,null,{"$f":" E$51","v":"Units in thousand conversion to Cash Flows"},{"$f":" F$51","v":1000},"units / 000s"]
[null,null,null,null,{"$f":" E$129","v":"Visitors - Shopping - Day Parking Revenue per hour"},0,"kn p/h",0,0,4.8,4.8,4.8,4.8,4.8959999999999999,4.8959999999999999,4.8959999999999999,4.8959999999999999,4.9939200000000001,4.9939200000000001,4.9939200000000001,4.9939200000000001,5.0937983999999998,5.0937983999999998,5.0937983999999998,5.0937983999999998,5.1956743679999997,5.1956743679999997,5.1956743679999997,5.1956743679999997,5.2995878553599995,5.2995878553599995,5.2995878553599995,5.2995878553599995,5.4055796124672,5.4055796124672,5.4055796124672,{"$f":" AK$129","v":5.4055796124672},5.5136912047165438,5.5136912047165438,5.5136912047165438,5.5136912047165438,5.6239650288108756,5.6239650288108756,5.6239650288108756,5.6239650288108756,5.7364443293870933,5.7364443293870933,5.7364443293870933,5.7364443293870933,5.8511732159748346,5.8511732159748346,5.8511732159748346,5.8511732159748346,5.9681966802943318,5.9681966802943318,5.9681966802943318,5.9681966802943318,6.0875606139002185,6.0875606139002185,6.0875606139002185,6.0875606139002185,6.2093118261782223,6.2093118261782223,6.2093118261782223,6.2093118261782223,6.3334980627017874,6.3334980627017874,6.3334980627017874,{"$f":" BQ$129","v":6.3334980627017874},6.4601680239558235,6.4601680239558235,6.4601680239558235,6.4601680239558235,6.5893713844349397,6.5893713844349397,6.5893713844349397,6.5893713844349397,6.7211588121236394,6.7211588121236394,6.7211588121236394,6.7211588121236394,6.8555819883661124,6.8555819883661124,6.8555819883661124,6.8555819883661124,6.9926936281334342,6.9926936281334342,6.9926936281334342,6.9926936281334342,7.132547500696103,7.132547500696103,7.132547500696103,7.132547500696103,7.2751984507100254,7.2751984507100254,7.2751984507100254,7.2751984507100254,7.4207024197242264,7.4207024197242264,7.4207024197242264,{"$f":" CW$129","v":7.4207024197242264},7.5691164681187111,7.5691164681187111,7.5691164681187111,7.5691164681187111,7.7204987974810848,7.7204987974810848,7.7204987974810848,7.7204987974810848,7.8749087734307066,7.8749087734307066,7.8749087734307066,7.8749087734307066,8.0324069488993199,8.0324069488993199,8.0324069488993199,8.0324069488993199,8.1930550878773083,8.1930550878773083,8.1930550878773083,8.1930550878773083,8.3569161896348536,8.3569161896348536,8.3569161896348536,8.3569161896348536,8.5240545134275507,8.5240545134275507,8.5240545134275507,8.5240545134275507,8.694535603696103,8.694535603696103,8.694535603696103,{"$f":" EC$129","v":8.694535603696103},8.8684263157700247,8.8684263157700247,8.8684263157700247,8.8684263157700247,9.0457948420854262,9.0457948420854262]
[null,null,null,null,{"$f":" E$53","v":"Contractual Operation period fraction"},{"$f":" F$53","v":0},"partial factor",120,0,0,0,0,0,0,0,0,0,0,0.32967032967032966,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" BR$53","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" ED$53","v":1},1,1,1,1,0.67032967032967028]
[null,null,null,null,{"$f":" E$9","v":"Parking garage ramp up and realisation "},0,"%",0,0,0,0,0,0,0,0,0,0,0,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,1,1,1,{"$f":" AK$9","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,{"$f":" BQ$9","v":1.1000000000000001},1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.3,1.3,1.3,{"$f":" CW$9","v":1.3},1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,{"$f":" EC$9","v":1.3},1.3,1.3,1.3,1.3,1.3,1.3]
[null,null,null,null,{"$f":" C$126 & \" Total Revenue\"","v":"Visitors - Shopping - Day Parking Total Revenue"},null,{"$f":" SMU","v":"'000 HRK"},{"$f":" SUM(J$140:EI$140)","v":45714.469638334085},null,{"$f":" J137 * $F135 * J138 * J139 / $F136","v":0},0,0,0,0,0,0,0,0,43.791807956043961,132.83515080000001,132.83515080000001,209.396501352,209.396501352,209.396501352,209.396501352,213.58443137903998,213.58443137903998,213.58443137903998,213.58443137903998,217.85612000662076,217.85612000662076,217.85612000662076,217.85612000662076,261.42734400794495,261.42734400794495,261.42734400794495,261.42734400794495,266.65589088810384,266.65589088810384,266.65589088810384,266.65589088810384,{"$f":" AP137 * $F135 * AP138 * AP139 / $F136","v":271.98900870586596},271.98900870586596,271.98900870586596,271.98900870586596,277.4287888799833,277.4287888799833,277.4287888799833,277.4287888799833,282.97736465758294,282.97736465758294,282.97736465758294,282.97736465758294,288.6369119507346,288.6369119507346,288.6369119507346,288.6369119507346,323.85061520872426,323.85061520872426,323.85061520872426,323.85061520872426,330.32762751289869,330.32762751289869,330.32762751289869,330.32762751289869,336.93418006315676,336.93418006315676,336.93418006315676,336.93418006315676,343.67286366441994,343.67286366441994,343.67286366441994,343.67286366441994,{"$f":" BV137 * $F135 * BV138 * BV139 / $F136","v":350.54632093770829},350.54632093770829,350.54632093770829,350.54632093770829,390.06245166159539,390.06245166159539,390.06245166159539,390.06245166159539,397.86370069482729,397.86370069482729,397.86370069482729,397.86370069482729,405.8209747087239,405.8209747087239,405.8209747087239,405.8209747087239,413.9373942028983,413.9373942028983,413.9373942028983,413.9373942028983,422.21614208695638,422.21614208695638,422.21614208695638,422.21614208695638,466.54883700608679,466.54883700608679,466.54883700608679,466.54883700608679,475.87981374620853,475.87981374620853,475.87981374620853,475.87981374620853,{"$f":" DB137 * $F135 * DB138 * DB139 / $F136","v":485.39741002113266},485.39741002113266,485.39741002113266,485.39741002113266,495.10535822155532,495.10535822155532,495.10535822155532,495.10535822155532,505.00746538598639,505.00746538598639,505.00746538598639,505.00746538598639,515.1076146937063,515.1076146937063,515.1076146937063,515.1076146937063,525.40976698758038,525.40976698758038,525.40976698758038,525.40976698758038,535.91796232733202,535.91796232733202,535.91796232733202,535.91796232733202,546.6363215738786,546.6363215738786,546.6363215738786,546.6363215738786,557.56904800535619,557.56904800535619,557.56904800535619,557.56904800535619,{"$f":" EH137 * $F135 * EH138 * EH139 / $F136","v":568.72042896546327},381.23017765816769]
[]
[]
[null,null,"Visitors - Shopping - Evening Parking"]
[null,null,null,null,{"$f":" E$19","v":"Visitors - Shopping - Evening Parking"},{"$f":" F$19","v":3.2},"kn p/h"]
[null,null,null,null,{"$f":" E$43","v":"CPI Indexation"},{"$f":" F$43","v":0},"index",0,0,1,1,1,1,1.02,1.02,1.02,1.02,1.0404,1.0404,1.0404,1.0404,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.08243216,1.08243216,1.08243216,1.08243216,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,{"$f":" BR$43","v":1.3458683383241299},1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,{"$f":" ED$43","v":1.8475888157854219},1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8845405921011305,1.8845405921011305]
[null,null,null,null,{"$f":" C$143 & \" Revenue per hour\"","v":"Visitors - Shopping - Evening Parking Revenue per hour"},null,"kn p/h",null,null,{"$f":" $F144 * J145","v":3.2},3.2,3.2,3.2,3.2640000000000002,3.2640000000000002,3.2640000000000002,3.2640000000000002,3.3292800000000002,3.3292800000000002,3.3292800000000002,3.3292800000000002,3.3958656,3.3958656,3.3958656,3.3958656,3.4637829120000001,3.4637829120000001,3.4637829120000001,3.4637829120000001,3.5330585702400001,3.5330585702400001,3.5330585702400001,3.5330585702400001,3.6037197416448006,3.6037197416448006,3.6037197416448006,3.6037197416448006,3.6757941364776965,3.6757941364776965,3.6757941364776965,3.6757941364776965,{"$f":" $F144 * AP145","v":3.7493100192072504},3.7493100192072504,3.7493100192072504,3.7493100192072504,3.8242962195913957,3.8242962195913957,3.8242962195913957,3.8242962195913957,3.9007821439832235,3.9007821439832235,3.9007821439832235,3.9007821439832235,3.9787977868628879,3.9787977868628879,3.9787977868628879,3.9787977868628879,4.0583737426001454,4.0583737426001454,4.0583737426001454,4.0583737426001454,4.1395412174521482,4.1395412174521482,4.1395412174521482,4.1395412174521482,4.2223320418011916,4.2223320418011916,4.2223320418011916,4.2223320418011916,4.3067786826372156,4.3067786826372156,4.3067786826372156,4.3067786826372156,{"$f":" $F144 * BV145","v":4.3929142562899601},4.3929142562899601,4.3929142562899601,4.3929142562899601,4.4807725414157593,4.4807725414157593,4.4807725414157593,4.4807725414157593,4.5703879922440747,4.5703879922440747,4.5703879922440747,4.5703879922440747,4.6617957520889561,4.6617957520889561,4.6617957520889561,4.6617957520889561,4.7550316671307362,4.7550316671307362,4.7550316671307362,4.7550316671307362,4.8501323004733514,4.8501323004733514,4.8501323004733514,4.8501323004733514,4.9471349464828185,4.9471349464828185,4.9471349464828185,4.9471349464828185,5.0460776454124741,5.0460776454124741,5.0460776454124741,5.0460776454124741,{"$f":" $F144 * DB145","v":5.1469991983207244},5.1469991983207244,5.1469991983207244,5.1469991983207244,5.2499391822871386,5.2499391822871386,5.2499391822871386,5.2499391822871386,5.3549379659328809,5.3549379659328809,5.3549379659328809,5.3549379659328809,5.4620367252515392,5.4620367252515392,5.4620367252515392,5.4620367252515392,5.57127745975657,5.57127745975657,5.57127745975657,5.57127745975657,5.6827030089517017,5.6827030089517017,5.6827030089517017,5.6827030089517017,5.7963570691307353,5.7963570691307353,5.7963570691307353,5.7963570691307353,5.9122842105133504,5.9122842105133504,5.9122842105133504,5.9122842105133504,{"$f":" $F144 * EH145","v":6.0305298947236174},6.0305298947236174]
[]
[null,null,null,null,{"$f":" E$32","v":"Visitors - Shopping - Evening Parking"},{"$f":" F$32","v":82855},"hours p/y"]
[null,null,null,null,{"$f":" E$47","v":"Model Periods per year"},{"$f":" F$47","v":4},"quarters"]
[null,null,null,null,{"$f":" C$143 & \" parking hours per period\"","v":"Visitors - Shopping - Evening Parking parking hours per period"},{"$f":" F148 / F149","v":20713.75},"hours/quarter"]
[]
[null,null,null,null,{"$f":" E$150","v":"Visitors - Shopping - Evening Parking parking hours per period"},{"$f":" F$150","v":20713.75},{"$f":" G$150","v":"hours/quarter"}]
[null,null,null,null,{"$f":" E$51","v":"Units in thousand conversion to Cash Flows"},{"$f":" F$51","v":1000},"units / 000s"]
[null,null,null,null,{"$f":" E$146","v":"Visitors - Shopping - Evening Parking Revenue per hour"},0,"kn p/h",0,0,3.2,3.2,3.2,3.2,3.2640000000000002,3.2640000000000002,3.2640000000000002,3.2640000000000002,3.3292800000000002,3.3292800000000002,3.3292800000000002,3.3292800000000002,3.3958656,3.3958656,3.3958656,3.3958656,3.4637829120000001,3.4637829120000001,3.4637829120000001,3.4637829120000001,3.5330585702400001,3.5330585702400001,3.5330585702400001,3.5330585702400001,3.6037197416448006,3.6037197416448006,3.6037197416448006,{"$f":" AK$146","v":3.6037197416448006},3.6757941364776965,3.6757941364776965,3.6757941364776965,3.6757941364776965,3.7493100192072504,3.7493100192072504,3.7493100192072504,3.7493100192072504,3.8242962195913957,3.8242962195913957,3.8242962195913957,3.8242962195913957,3.9007821439832235,3.9007821439832235,3.9007821439832235,3.9007821439832235,3.9787977868628879,3.9787977868628879,3.9787977868628879,3.9787977868628879,4.0583737426001454,4.0583737426001454,4.0583737426001454,4.0583737426001454,4.1395412174521482,4.1395412174521482,4.1395412174521482,4.1395412174521482,4.2223320418011916,4.2223320418011916,4.2223320418011916,{"$f":" BQ$146","v":4.2223320418011916},4.3067786826372156,4.3067786826372156,4.3067786826372156,4.3067786826372156,4.3929142562899601,4.3929142562899601,4.3929142562899601,4.3929142562899601,4.4807725414157593,4.4807725414157593,4.4807725414157593,4.4807725414157593,4.5703879922440747,4.5703879922440747,4.5703879922440747,4.5703879922440747,4.6617957520889561,4.6617957520889561,4.6617957520889561,4.6617957520889561,4.7550316671307362,4.7550316671307362,4.7550316671307362,4.7550316671307362,4.8501323004733514,4.8501323004733514,4.8501323004733514,4.8501323004733514,4.9471349464828185,4.9471349464828185,4.9471349464828185,{"$f":" CW$146","v":4.9471349464828185},5.0460776454124741,5.0460776454124741,5.0460776454124741,5.0460776454124741,5.1469991983207244,5.1469991983207244,5.1469991983207244,5.1469991983207244,5.2499391822871386,5.2499391822871386,5.2499391822871386,5.2499391822871386,5.3549379659328809,5.3549379659328809,5.3549379659328809,5.3549379659328809,5.4620367252515392,5.4620367252515392,5.4620367252515392,5.4620367252515392,5.57127745975657,5.57127745975657,5.57127745975657,5.57127745975657,5.6827030089517017,5.6827030089517017,5.6827030089517017,5.6827030089517017,5.7963570691307353,5.7963570691307353,5.7963570691307353,{"$f":" EC$146","v":5.7963570691307353},5.9122842105133504,5.9122842105133504,5.9122842105133504,5.9122842105133504,6.0305298947236174,6.0305298947236174]
[null,null,null,null,{"$f":" E$53","v":"Contractual Operation period fraction"},{"$f":" F$53","v":0},"partial factor",120,0,0,0,0,0,0,0,0,0,0,0.32967032967032966,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" BR$53","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" ED$53","v":1},1,1,1,1,0.67032967032967028]
[null,null,null,null,{"$f":" E$9","v":"Parking garage ramp up and realisation "},0,"%",0,0,0,0,0,0,0,0,0,0,0,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,1,1,1,{"$f":" AK$9","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,{"$f":" BQ$9","v":1.1000000000000001},1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.3,1.3,1.3,{"$f":" CW$9","v":1.3},1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,{"$f":" EC$9","v":1.3},1.3,1.3,1.3,1.3,1.3,1.3]
[null,null,null,null,{"$f":" C$143 & \" Total Revenue\"","v":"Visitors - Shopping - Evening Parking Total Revenue"},null,{"$f":" SMU","v":"'000 HRK"},{"$f":" SUM(J$157:EI$157)","v":13053.062399876542},null,{"$f":" J154 * $F152 * J155 * J156 / $F153","v":0},0,0,0,0,0,0,0,0,12.504075982417584,37.929030480000009,37.929030480000009,59.789944411199997,59.789944411199997,59.789944411199997,59.789944411199997,60.985743299424001,60.985743299424001,60.985743299424001,60.985743299424001,62.205458165412487,62.205458165412487,62.205458165412487,62.205458165412487,74.646549798494988,74.646549798494988,74.646549798494988,74.646549798494988,76.139480794464873,76.139480794464873,76.139480794464873,76.139480794464873,{"$f":" AP154 * $F152 * AP155 * AP156 / $F153","v":77.662270410354182},77.662270410354182,77.662270410354182,77.662270410354182,79.215515818561272,79.215515818561272,79.215515818561272,79.215515818561272,80.799826134932488,80.799826134932488,80.799826134932488,80.799826134932488,82.415822657631139,82.415822657631139,82.415822657631139,82.415822657631139,92.470553021862145,92.470553021862145,92.470553021862145,92.470553021862145,94.319964082299393,94.319964082299393,94.319964082299393,94.319964082299393,96.206363363945385,96.206363363945385,96.206363363945385,96.206363363945385,98.130490631224291,98.130490631224291,98.130490631224291,98.130490631224291,{"$f":" BV154 * $F152 * BV155 * BV156 / $F153","v":100.09310044384878},100.09310044384878,100.09310044384878,100.09310044384878,111.37632267570082,111.37632267570082,111.37632267570082,111.37632267570082,113.60384912921484,113.60384912921484,113.60384912921484,113.60384912921484,115.87592611179913,115.87592611179913,115.87592611179913,115.87592611179913,118.19344463403515,118.19344463403515,118.19344463403515,118.19344463403515,120.55731352671586,120.55731352671586,120.55731352671586,120.55731352671586,133.215831447021,133.215831447021,133.215831447021,133.215831447021,135.88014807596142,135.88014807596142,135.88014807596142,135.88014807596142,{"$f":" DB154 * $F152 * DB155 * DB156 / $F153","v":138.59775103748069},138.59775103748069,138.59775103748069,138.59775103748069,141.36970605823032,141.36970605823032,141.36970605823032,141.36970605823032,144.19710017939488,144.19710017939488,144.19710017939488,144.19710017939488,147.08104218298277,147.08104218298277,147.08104218298277,147.08104218298277,150.02266302664245,150.02266302664245,150.02266302664245,150.02266302664245,153.0231162871753,153.0231162871753,153.0231162871753,153.0231162871753,156.08357861291879,156.08357861291879,156.08357861291879,156.08357861291879,159.20525018517719,159.20525018517719,159.20525018517719,159.20525018517719,{"$f":" EH154 * $F152 * EH155 * EH156 / $F153","v":162.38935518888073},108.85440292881016]
[]
[]
[null,null,"Visitors - Food/Beverages - Day Parking"]
[null,null,null,null,{"$f":" E$20","v":"Visitors - Food/Beverages - Day Parking"},{"$f":" F$20","v":4.8},"kn p/h"]
[null,null,null,null,{"$f":" E$43","v":"CPI Indexation"},{"$f":" F$43","v":0},"index",0,0,1,1,1,1,1.02,1.02,1.02,1.02,1.0404,1.0404,1.0404,1.0404,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.08243216,1.08243216,1.08243216,1.08243216,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,{"$f":" BR$43","v":1.3458683383241299},1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,{"$f":" ED$43","v":1.8475888157854219},1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8845405921011305,1.8845405921011305]
[null,null,null,null,{"$f":" C$160 & \" Revenue per hour\"","v":"Visitors - Food/Beverages - Day Parking Revenue per hour"},null,"kn p/h",null,null,{"$f":" $F161 * J162","v":4.8},4.8,4.8,4.8,4.8959999999999999,4.8959999999999999,4.8959999999999999,4.8959999999999999,4.9939200000000001,4.9939200000000001,4.9939200000000001,4.9939200000000001,5.0937983999999998,5.0937983999999998,5.0937983999999998,5.0937983999999998,5.1956743679999997,5.1956743679999997,5.1956743679999997,5.1956743679999997,5.2995878553599995,5.2995878553599995,5.2995878553599995,5.2995878553599995,5.4055796124672,5.4055796124672,5.4055796124672,5.4055796124672,5.5136912047165438,5.5136912047165438,5.5136912047165438,5.5136912047165438,{"$f":" $F161 * AP162","v":5.6239650288108756},5.6239650288108756,5.6239650288108756,5.6239650288108756,5.7364443293870933,5.7364443293870933,5.7364443293870933,5.7364443293870933,5.8511732159748346,5.8511732159748346,5.8511732159748346,5.8511732159748346,5.9681966802943318,5.9681966802943318,5.9681966802943318,5.9681966802943318,6.0875606139002185,6.0875606139002185,6.0875606139002185,6.0875606139002185,6.2093118261782223,6.2093118261782223,6.2093118261782223,6.2093118261782223,6.3334980627017874,6.3334980627017874,6.3334980627017874,6.3334980627017874,6.4601680239558235,6.4601680239558235,6.4601680239558235,6.4601680239558235,{"$f":" $F161 * BV162","v":6.5893713844349397},6.5893713844349397,6.5893713844349397,6.5893713844349397,6.7211588121236394,6.7211588121236394,6.7211588121236394,6.7211588121236394,6.8555819883661124,6.8555819883661124,6.8555819883661124,6.8555819883661124,6.9926936281334342,6.9926936281334342,6.9926936281334342,6.9926936281334342,7.132547500696103,7.132547500696103,7.132547500696103,7.132547500696103,7.2751984507100254,7.2751984507100254,7.2751984507100254,7.2751984507100254,7.4207024197242264,7.4207024197242264,7.4207024197242264,7.4207024197242264,7.5691164681187111,7.5691164681187111,7.5691164681187111,7.5691164681187111,{"$f":" $F161 * DB162","v":7.7204987974810848},7.7204987974810848,7.7204987974810848,7.7204987974810848,7.8749087734307066,7.8749087734307066,7.8749087734307066,7.8749087734307066,8.0324069488993199,8.0324069488993199,8.0324069488993199,8.0324069488993199,8.1930550878773083,8.1930550878773083,8.1930550878773083,8.1930550878773083,8.3569161896348536,8.3569161896348536,8.3569161896348536,8.3569161896348536,8.5240545134275507,8.5240545134275507,8.5240545134275507,8.5240545134275507,8.694535603696103,8.694535603696103,8.694535603696103,8.694535603696103,8.8684263157700247,8.8684263157700247,8.8684263157700247,8.8684263157700247,{"$f":" $F161 * EH162","v":9.0457948420854262},9.0457948420854262]
[]
[null,null,null,null,{"$f":" E$33","v":"Visitors - Food/Beverages - Day Parking"},{"$f":" F$33","v":43800},"hours p/y"]
[null,null,null,null,{"$f":" E$47","v":"Model Periods per year"},{"$f":" F$47","v":4},"quarters"]
[null,null,null,null,{"$f":" C$160 & \" parking hours per period\"","v":"Visitors - Food/Beverages - Day Parking parking hours per period"},{"$f":" F165 / F166","v":10950},"hours/quarter"]
[]
[null,null,null,null,{"$f":" E$167","v":"Visitors - Food/Beverages - Day Parking parking hours per period"},{"$f":" F$167","v":10950},{"$f":" G$167","v":"hours/quarter"}]
[null,null,null,null,{"$f":" E$51","v":"Units in thousand conversion to Cash Flows"},{"$f":" F$51","v":1000},"units / 000s"]
[null,null,null,null,{"$f":" E$163","v":"Visitors - Food/Beverages - Day Parking Revenue per hour"},0,"kn p/h",0,0,4.8,4.8,4.8,4.8,4.8959999999999999,4.8959999999999999,4.8959999999999999,4.8959999999999999,4.9939200000000001,4.9939200000000001,4.9939200000000001,4.9939200000000001,5.0937983999999998,5.0937983999999998,5.0937983999999998,5.0937983999999998,5.1956743679999997,5.1956743679999997,5.1956743679999997,5.1956743679999997,5.2995878553599995,5.2995878553599995,5.2995878553599995,5.2995878553599995,5.4055796124672,5.4055796124672,5.4055796124672,{"$f":" AK$163","v":5.4055796124672},5.5136912047165438,5.5136912047165438,5.5136912047165438,5.5136912047165438,5.6239650288108756,5.6239650288108756,5.6239650288108756,5.6239650288108756,5.7364443293870933,5.7364443293870933,5.7364443293870933,5.7364443293870933,5.8511732159748346,5.8511732159748346,5.8511732159748346,5.8511732159748346,5.9681966802943318,5.9681966802943318,5.9681966802943318,5.9681966802943318,6.0875606139002185,6.0875606139002185,6.0875606139002185,6.0875606139002185,6.2093118261782223,6.2093118261782223,6.2093118261782223,6.2093118261782223,6.3334980627017874,6.3334980627017874,6.3334980627017874,{"$f":" BQ$163","v":6.3334980627017874},6.4601680239558235,6.4601680239558235,6.4601680239558235,6.4601680239558235,6.5893713844349397,6.5893713844349397,6.5893713844349397,6.5893713844349397,6.7211588121236394,6.7211588121236394,6.7211588121236394,6.7211588121236394,6.8555819883661124,6.8555819883661124,6.8555819883661124,6.8555819883661124,6.9926936281334342,6.9926936281334342,6.9926936281334342,6.9926936281334342,7.132547500696103,7.132547500696103,7.132547500696103,7.132547500696103,7.2751984507100254,7.2751984507100254,7.2751984507100254,7.2751984507100254,7.4207024197242264,7.4207024197242264,7.4207024197242264,{"$f":" CW$163","v":7.4207024197242264},7.5691164681187111,7.5691164681187111,7.5691164681187111,7.5691164681187111,7.7204987974810848,7.7204987974810848,7.7204987974810848,7.7204987974810848,7.8749087734307066,7.8749087734307066,7.8749087734307066,7.8749087734307066,8.0324069488993199,8.0324069488993199,8.0324069488993199,8.0324069488993199,8.1930550878773083,8.1930550878773083,8.1930550878773083,8.1930550878773083,8.3569161896348536,8.3569161896348536,8.3569161896348536,8.3569161896348536,8.5240545134275507,8.5240545134275507,8.5240545134275507,8.5240545134275507,8.694535603696103,8.694535603696103,8.694535603696103,{"$f":" EC$163","v":8.694535603696103},8.8684263157700247,8.8684263157700247,8.8684263157700247,8.8684263157700247,9.0457948420854262,9.0457948420854262]
[null,null,null,null,{"$f":" E$53","v":"Contractual Operation period fraction"},{"$f":" F$53","v":0},"partial factor",120,0,0,0,0,0,0,0,0,0,0,0.32967032967032966,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" BR$53","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" ED$53","v":1},1,1,1,1,0.67032967032967028]
[null,null,null,null,{"$f":" E$9","v":"Parking garage ramp up and realisation "},0,"%",0,0,0,0,0,0,0,0,0,0,0,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,1,1,1,{"$f":" AK$9","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,{"$f":" BQ$9","v":1.1000000000000001},1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.3,1.3,1.3,{"$f":" CW$9","v":1.3},1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,{"$f":" EC$9","v":1.3},1.3,1.3,1.3,1.3,1.3,1.3]
[null,null,null,null,{"$f":" C$160 & \" Total Revenue\"","v":"Visitors - Food/Beverages - Day Parking Total Revenue"},null,{"$f":" SMU","v":"'000 HRK"},{"$f":" SUM(J$174:EI$174)","v":10350.445955849233},null,{"$f":" J171 * $F169 * J172 * J173 / $F170","v":0},0,0,0,0,0,0,0,0,9.9151263296703309,30.0758832,30.0758832,47.410528608,47.410528608,47.410528608,47.410528608,48.358739180159994,48.358739180159994,48.358739180159994,48.358739180159994,49.325913963763199,49.325913963763199,49.325913963763199,49.325913963763199,59.19109675651584,59.19109675651584,59.19109675651584,59.19109675651584,60.374918691646158,60.374918691646158,60.374918691646158,60.374918691646158,{"$f":" AP171 * $F169 * AP172 * AP173 / $F170","v":61.582417065479085},61.582417065479085,61.582417065479085,61.582417065479085,62.814065406788671,62.814065406788671,62.814065406788671,62.814065406788671,64.07034671492444,64.07034671492444,64.07034671492444,64.07034671492444,65.351753649222928,65.351753649222928,65.351753649222928,65.351753649222928,73.324667594428135,73.324667594428135,73.324667594428135,73.324667594428135,74.791160946316694,74.791160946316694,74.791160946316694,74.791160946316694,76.286984165243027,76.286984165243027,76.286984165243027,76.286984165243027,77.812723848547904,77.812723848547904,77.812723848547904,77.812723848547904,{"$f":" BV171 * $F169 * BV172 * BV173 / $F170","v":79.368978325518853},79.368978325518853,79.368978325518853,79.368978325518853,88.316026791304623,88.316026791304623,88.316026791304623,88.316026791304623,90.082347327130719,90.082347327130719,90.082347327130719,90.082347327130719,91.883994273673324,91.883994273673324,91.883994273673324,91.883994273673324,93.721674159146801,93.721674159146801,93.721674159146801,93.721674159146801,95.596107642329741,95.596107642329741,95.596107642329741,95.596107642329741,105.63369894477437,105.63369894477437,105.63369894477437,105.63369894477437,107.74637292366985,107.74637292366985,107.74637292366985,107.74637292366985,{"$f":" DB171 * $F169 * DB172 * DB173 / $F170","v":109.90130038214323},109.90130038214323,109.90130038214323,109.90130038214323,112.0993263897861,112.0993263897861,112.0993263897861,112.0993263897861,114.34131291758183,114.34131291758183,114.34131291758183,114.34131291758183,116.6281391759335,116.6281391759335,116.6281391759335,116.6281391759335,118.96070195945214,118.96070195945214,118.96070195945214,118.96070195945214,121.33991599864119,121.33991599864119,121.33991599864119,121.33991599864119,123.76671431861404,123.76671431861404,123.76671431861404,123.76671431861404,126.24204860498631,126.24204860498631,126.24204860498631,126.24204860498631,{"$f":" EH171 * $F169 * EH172 * EH173 / $F170","v":128.76688957708606},86.316266639585137]
[]
[]
[null,null,"Visitors - Food/Beverages - Evening Parking"]
[null,null,null,null,{"$f":" E$21","v":"Visitors - Food/Beverages - Evening Parking"},{"$f":" F$21","v":3.2},"kn p/h"]
[null,null,null,null,{"$f":" E$43","v":"CPI Indexation"},{"$f":" F$43","v":0},"index",0,0,1,1,1,1,1.02,1.02,1.02,1.02,1.0404,1.0404,1.0404,1.0404,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.08243216,1.08243216,1.08243216,1.08243216,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,{"$f":" BR$43","v":1.3458683383241299},1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,{"$f":" ED$43","v":1.8475888157854219},1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8845405921011305,1.8845405921011305]
[null,null,null,null,{"$f":" C$177 & \" Revenue per hour\"","v":"Visitors - Food/Beverages - Evening Parking Revenue per hour"},null,"kn p/h",null,null,{"$f":" $F178 * J179","v":3.2},3.2,3.2,3.2,3.2640000000000002,3.2640000000000002,3.2640000000000002,3.2640000000000002,3.3292800000000002,3.3292800000000002,3.3292800000000002,3.3292800000000002,3.3958656,3.3958656,3.3958656,3.3958656,3.4637829120000001,3.4637829120000001,3.4637829120000001,3.4637829120000001,3.5330585702400001,3.5330585702400001,3.5330585702400001,3.5330585702400001,3.6037197416448006,3.6037197416448006,3.6037197416448006,3.6037197416448006,3.6757941364776965,3.6757941364776965,3.6757941364776965,3.6757941364776965,{"$f":" $F178 * AP179","v":3.7493100192072504},3.7493100192072504,3.7493100192072504,3.7493100192072504,3.8242962195913957,3.8242962195913957,3.8242962195913957,3.8242962195913957,3.9007821439832235,3.9007821439832235,3.9007821439832235,3.9007821439832235,3.9787977868628879,3.9787977868628879,3.9787977868628879,3.9787977868628879,4.0583737426001454,4.0583737426001454,4.0583737426001454,4.0583737426001454,4.1395412174521482,4.1395412174521482,4.1395412174521482,4.1395412174521482,4.2223320418011916,4.2223320418011916,4.2223320418011916,4.2223320418011916,4.3067786826372156,4.3067786826372156,4.3067786826372156,4.3067786826372156,{"$f":" $F178 * BV179","v":4.3929142562899601},4.3929142562899601,4.3929142562899601,4.3929142562899601,4.4807725414157593,4.4807725414157593,4.4807725414157593,4.4807725414157593,4.5703879922440747,4.5703879922440747,4.5703879922440747,4.5703879922440747,4.6617957520889561,4.6617957520889561,4.6617957520889561,4.6617957520889561,4.7550316671307362,4.7550316671307362,4.7550316671307362,4.7550316671307362,4.8501323004733514,4.8501323004733514,4.8501323004733514,4.8501323004733514,4.9471349464828185,4.9471349464828185,4.9471349464828185,4.9471349464828185,5.0460776454124741,5.0460776454124741,5.0460776454124741,5.0460776454124741,{"$f":" $F178 * DB179","v":5.1469991983207244},5.1469991983207244,5.1469991983207244,5.1469991983207244,5.2499391822871386,5.2499391822871386,5.2499391822871386,5.2499391822871386,5.3549379659328809,5.3549379659328809,5.3549379659328809,5.3549379659328809,5.4620367252515392,5.4620367252515392,5.4620367252515392,5.4620367252515392,5.57127745975657,5.57127745975657,5.57127745975657,5.57127745975657,5.6827030089517017,5.6827030089517017,5.6827030089517017,5.6827030089517017,5.7963570691307353,5.7963570691307353,5.7963570691307353,5.7963570691307353,5.9122842105133504,5.9122842105133504,5.9122842105133504,5.9122842105133504,{"$f":" $F178 * EH179","v":6.0305298947236174},6.0305298947236174]
[]
[null,null,null,null,{"$f":" E$34","v":"Visitors - Food/Beverages - Evening Parking"},{"$f":" F$34","v":35770},"hours p/y"]
[null,null,null,null,{"$f":" E$47","v":"Model Periods per year"},{"$f":" F$47","v":4},"quarters"]
[null,null,null,null,{"$f":" C$177 & \" parking hours per period\"","v":"Visitors - Food/Beverages - Evening Parking parking hours per period"},{"$f":" F182 / F183","v":8942.5},"hours/quarter"]
[]
[null,null,null,null,{"$f":" E$184","v":"Visitors - Food/Beverages - Evening Parking parking hours per period"},{"$f":" F$184","v":8942.5},{"$f":" G$184","v":"hours/quarter"}]
[null,null,null,null,{"$f":" E$51","v":"Units in thousand conversion to Cash Flows"},{"$f":" F$51","v":1000},"units / 000s"]
[null,null,null,null,{"$f":" E$180","v":"Visitors - Food/Beverages - Evening Parking Revenue per hour"},0,"kn p/h",0,0,3.2,3.2,3.2,3.2,3.2640000000000002,3.2640000000000002,3.2640000000000002,3.2640000000000002,3.3292800000000002,3.3292800000000002,3.3292800000000002,3.3292800000000002,3.3958656,3.3958656,3.3958656,3.3958656,3.4637829120000001,3.4637829120000001,3.4637829120000001,3.4637829120000001,3.5330585702400001,3.5330585702400001,3.5330585702400001,3.5330585702400001,3.6037197416448006,3.6037197416448006,3.6037197416448006,{"$f":" AK$180","v":3.6037197416448006},3.6757941364776965,3.6757941364776965,3.6757941364776965,3.6757941364776965,3.7493100192072504,3.7493100192072504,3.7493100192072504,3.7493100192072504,3.8242962195913957,3.8242962195913957,3.8242962195913957,3.8242962195913957,3.9007821439832235,3.9007821439832235,3.9007821439832235,3.9007821439832235,3.9787977868628879,3.9787977868628879,3.9787977868628879,3.9787977868628879,4.0583737426001454,4.0583737426001454,4.0583737426001454,4.0583737426001454,4.1395412174521482,4.1395412174521482,4.1395412174521482,4.1395412174521482,4.2223320418011916,4.2223320418011916,4.2223320418011916,{"$f":" BQ$180","v":4.2223320418011916},4.3067786826372156,4.3067786826372156,4.3067786826372156,4.3067786826372156,4.3929142562899601,4.3929142562899601,4.3929142562899601,4.3929142562899601,4.4807725414157593,4.4807725414157593,4.4807725414157593,4.4807725414157593,4.5703879922440747,4.5703879922440747,4.5703879922440747,4.5703879922440747,4.6617957520889561,4.6617957520889561,4.6617957520889561,4.6617957520889561,4.7550316671307362,4.7550316671307362,4.7550316671307362,4.7550316671307362,4.8501323004733514,4.8501323004733514,4.8501323004733514,4.8501323004733514,4.9471349464828185,4.9471349464828185,4.9471349464828185,{"$f":" CW$180","v":4.9471349464828185},5.0460776454124741,5.0460776454124741,5.0460776454124741,5.0460776454124741,5.1469991983207244,5.1469991983207244,5.1469991983207244,5.1469991983207244,5.2499391822871386,5.2499391822871386,5.2499391822871386,5.2499391822871386,5.3549379659328809,5.3549379659328809,5.3549379659328809,5.3549379659328809,5.4620367252515392,5.4620367252515392,5.4620367252515392,5.4620367252515392,5.57127745975657,5.57127745975657,5.57127745975657,5.57127745975657,5.6827030089517017,5.6827030089517017,5.6827030089517017,5.6827030089517017,5.7963570691307353,5.7963570691307353,5.7963570691307353,{"$f":" EC$180","v":5.7963570691307353},5.9122842105133504,5.9122842105133504,5.9122842105133504,5.9122842105133504,6.0305298947236174,6.0305298947236174]
[null,null,null,null,{"$f":" E$53","v":"Contractual Operation period fraction"},{"$f":" F$53","v":0},"partial factor",120,0,0,0,0,0,0,0,0,0,0,0.32967032967032966,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" BR$53","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" ED$53","v":1},1,1,1,1,0.67032967032967028]
[null,null,null,null,{"$f":" E$9","v":"Parking garage ramp up and realisation "},0,"%",0,0,0,0,0,0,0,0,0,0,0,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,1,1,1,{"$f":" AK$9","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,{"$f":" BQ$9","v":1.1000000000000001},1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.3,1.3,1.3,{"$f":" CW$9","v":1.3},1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,{"$f":" EC$9","v":1.3},1.3,1.3,1.3,1.3,1.3,1.3]
[null,null,null,null,{"$f":" C$177 & \" Total Revenue\"","v":"Visitors - Food/Beverages - Evening Parking Total Revenue"},null,{"$f":" SMU","v":"'000 HRK"},{"$f":" SUM(J$191:EI$191)","v":5635.2427981845822},null,{"$f":" J188 * $F186 * J189 * J190 / $F187","v":0},0,0,0,0,0,0,0,0,5.3982354461538469,16.374647520000003,16.374647520000003,25.812398908800002,25.812398908800002,25.812398908800002,25.812398908800002,26.328646886976003,26.328646886976003,26.328646886976003,26.328646886976003,26.855219824715519,26.855219824715519,26.855219824715519,26.855219824715519,32.226263789658624,32.226263789658624,32.226263789658624,32.226263789658624,32.870789065451795,32.870789065451795,32.870789065451795,32.870789065451795,{"$f":" AP188 * $F186 * AP189 * AP190 / $F187","v":33.528204846760836},33.528204846760836,33.528204846760836,33.528204846760836,34.198768943696059,34.198768943696059,34.198768943696059,34.198768943696059,34.882744322569977,34.882744322569977,34.882744322569977,34.882744322569977,35.580399209021373,35.580399209021373,35.580399209021373,35.580399209021373,39.921207912521993,39.921207912521993,39.921207912521993,39.921207912521993,40.719632070772413,40.719632070772413,40.719632070772413,40.719632070772413,41.534024712187879,41.534024712187879,41.534024712187879,41.534024712187879,42.364705206431637,42.364705206431637,42.364705206431637,42.364705206431637,{"$f":" BV188 * $F186 * BV189 * BV190 / $F187","v":43.211999310560266},43.211999310560266,43.211999310560266,43.211999310560266,48.083170141932513,48.083170141932513,48.083170141932513,48.083170141932513,49.044833544771166,49.044833544771166,49.044833544771166,49.044833544771166,50.025730215666592,50.025730215666592,50.025730215666592,50.025730215666592,51.026244819979922,51.026244819979922,51.026244819979922,51.026244819979922,52.046769716379529,52.046769716379529,52.046769716379529,52.046769716379529,57.511680536599393,57.511680536599393,57.511680536599393,57.511680536599393,58.661914147331366,58.661914147331366,58.661914147331366,58.661914147331366,{"$f":" DB188 * $F186 * DB189 * DB190 / $F187","v":59.835152430278008},59.835152430278008,59.835152430278008,59.835152430278008,61.031855478883557,61.031855478883557,61.031855478883557,61.031855478883557,62.252492588461223,62.252492588461223,62.252492588461223,62.252492588461223,63.497542440230454,63.497542440230454,63.497542440230454,63.497542440230454,64.767493289035073,64.767493289035073,64.767493289035073,64.767493289035073,66.062843154815766,66.062843154815766,66.062843154815766,66.062843154815766,67.38410001791209,67.38410001791209,67.38410001791209,67.38410001791209,68.731782018270323,68.731782018270323,68.731782018270323,68.731782018270323,{"$f":" EH188 * $F186 * EH189 * EH190 / $F187","v":70.106417658635735},46.994411837107464]
[]
[]
[null,null,"Others - Day Parking"]
[null,null,null,null,{"$f":" E$22","v":"Others - Day Parking"},{"$f":" F$22","v":4.8},"kn p/h"]
[null,null,null,null,{"$f":" E$43","v":"CPI Indexation"},{"$f":" F$43","v":0},"index",0,0,1,1,1,1,1.02,1.02,1.02,1.02,1.0404,1.0404,1.0404,1.0404,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.0612079999999999,1.08243216,1.08243216,1.08243216,1.08243216,1.1040808032,1.1040808032,1.1040808032,1.1040808032,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.1261624192640001,1.14868566764928,1.14868566764928,1.14868566764928,1.14868566764928,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1716593810022657,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.1950925686223111,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2189944199947573,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2433743083946525,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2682417945625455,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.2936066304537963,1.3194787630628724,1.3194787630628724,1.3194787630628724,1.3194787630628724,{"$f":" BR$43","v":1.3458683383241299},1.3458683383241299,1.3458683383241299,1.3458683383241299,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.3727857050906125,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4002414191924248,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4282462475762734,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4568111725277988,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.4859473959783549,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5156663438979221,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5459796707758806,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.5768992641913981,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6084372494752261,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6406059944647307,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.6734181143540252,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7068864766411058,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7410242061739281,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.7758446902974065,1.8113615841033548,1.8113615841033548,1.8113615841033548,1.8113615841033548,{"$f":" ED$43","v":1.8475888157854219},1.8475888157854219,1.8475888157854219,1.8475888157854219,1.8845405921011305,1.8845405921011305]
[null,null,null,null,{"$f":" C$194 & \" Revenue per hour\"","v":"Others - Day Parking Revenue per hour"},null,"kn p/h",null,null,{"$f":" $F195 * J196","v":4.8},4.8,4.8,4.8,4.8959999999999999,4.8959999999999999,4.8959999999999999,4.8959999999999999,4.9939200000000001,4.9939200000000001,4.9939200000000001,4.9939200000000001,5.0937983999999998,5.0937983999999998,5.0937983999999998,5.0937983999999998,5.1956743679999997,5.1956743679999997,5.1956743679999997,5.1956743679999997,5.2995878553599995,5.2995878553599995,5.2995878553599995,5.2995878553599995,5.4055796124672,5.4055796124672,5.4055796124672,5.4055796124672,5.5136912047165438,5.5136912047165438,5.5136912047165438,5.5136912047165438,{"$f":" $F195 * AP196","v":5.6239650288108756},5.6239650288108756,5.6239650288108756,5.6239650288108756,5.7364443293870933,5.7364443293870933,5.7364443293870933,5.7364443293870933,5.8511732159748346,5.8511732159748346,5.8511732159748346,5.8511732159748346,5.9681966802943318,5.9681966802943318,5.9681966802943318,5.9681966802943318,6.0875606139002185,6.0875606139002185,6.0875606139002185,6.0875606139002185,6.2093118261782223,6.2093118261782223,6.2093118261782223,6.2093118261782223,6.3334980627017874,6.3334980627017874,6.3334980627017874,6.3334980627017874,6.4601680239558235,6.4601680239558235,6.4601680239558235,6.4601680239558235,{"$f":" $F195 * BV196","v":6.5893713844349397},6.5893713844349397,6.5893713844349397,6.5893713844349397,6.7211588121236394,6.7211588121236394,6.7211588121236394,6.7211588121236394,6.8555819883661124,6.8555819883661124,6.8555819883661124,6.8555819883661124,6.9926936281334342,6.9926936281334342,6.9926936281334342,6.9926936281334342,7.132547500696103,7.132547500696103,7.132547500696103,7.132547500696103,7.2751984507100254,7.2751984507100254,7.2751984507100254,7.2751984507100254,7.4207024197242264,7.4207024197242264,7.4207024197242264,7.4207024197242264,7.5691164681187111,7.5691164681187111,7.5691164681187111,7.5691164681187111,{"$f":" $F195 * DB196","v":7.7204987974810848},7.7204987974810848,7.7204987974810848,7.7204987974810848,7.8749087734307066,7.8749087734307066,7.8749087734307066,7.8749087734307066,8.0324069488993199,8.0324069488993199,8.0324069488993199,8.0324069488993199,8.1930550878773083,8.1930550878773083,8.1930550878773083,8.1930550878773083,8.3569161896348536,8.3569161896348536,8.3569161896348536,8.3569161896348536,8.5240545134275507,8.5240545134275507,8.5240545134275507,8.5240545134275507,8.694535603696103,8.694535603696103,8.694535603696103,8.694535603696103,8.8684263157700247,8.8684263157700247,8.8684263157700247,8.8684263157700247,{"$f":" $F195 * EH196","v":9.0457948420854262},9.0457948420854262]
[]
[null,null,null,null,{"$f":" E$35","v":"Others - Day Parking"},{"$f":" F$35","v":49676},"hours p/y"]
[null,null,null,null,{"$f":" E$47","v":"Model Periods per year"},{"$f":" F$47","v":4},"quarters"]
[null,null,null,null,{"$f":" C$194 & \" parking hours per period\"","v":"Others - Day Parking parking hours per period"},{"$f":" F199 / F200","v":12419},"hours/quarter"]
[]
[null,null,null,null,{"$f":" E$201","v":"Others - Day Parking parking hours per period"},{"$f":" F$201","v":12419},{"$f":" G$201","v":"hours/quarter"}]
[null,null,null,null,{"$f":" E$51","v":"Units in thousand conversion to Cash Flows"},{"$f":" F$51","v":1000},"units / 000s"]
[null,null,null,null,{"$f":" E$197","v":"Others - Day Parking Revenue per hour"},0,"kn p/h",0,0,4.8,4.8,4.8,4.8,4.8959999999999999,4.8959999999999999,4.8959999999999999,4.8959999999999999,4.9939200000000001,4.9939200000000001,4.9939200000000001,4.9939200000000001,5.0937983999999998,5.0937983999999998,5.0937983999999998,5.0937983999999998,5.1956743679999997,5.1956743679999997,5.1956743679999997,5.1956743679999997,5.2995878553599995,5.2995878553599995,5.2995878553599995,5.2995878553599995,5.4055796124672,5.4055796124672,5.4055796124672,{"$f":" AK$197","v":5.4055796124672},5.5136912047165438,5.5136912047165438,5.5136912047165438,5.5136912047165438,5.6239650288108756,5.6239650288108756,5.6239650288108756,5.6239650288108756,5.7364443293870933,5.7364443293870933,5.7364443293870933,5.7364443293870933,5.8511732159748346,5.8511732159748346,5.8511732159748346,5.8511732159748346,5.9681966802943318,5.9681966802943318,5.9681966802943318,5.9681966802943318,6.0875606139002185,6.0875606139002185,6.0875606139002185,6.0875606139002185,6.2093118261782223,6.2093118261782223,6.2093118261782223,6.2093118261782223,6.3334980627017874,6.3334980627017874,6.3334980627017874,{"$f":" BQ$197","v":6.3334980627017874},6.4601680239558235,6.4601680239558235,6.4601680239558235,6.4601680239558235,6.5893713844349397,6.5893713844349397,6.5893713844349397,6.5893713844349397,6.7211588121236394,6.7211588121236394,6.7211588121236394,6.7211588121236394,6.8555819883661124,6.8555819883661124,6.8555819883661124,6.8555819883661124,6.9926936281334342,6.9926936281334342,6.9926936281334342,6.9926936281334342,7.132547500696103,7.132547500696103,7.132547500696103,7.132547500696103,7.2751984507100254,7.2751984507100254,7.2751984507100254,7.2751984507100254,7.4207024197242264,7.4207024197242264,7.4207024197242264,{"$f":" CW$197","v":7.4207024197242264},7.5691164681187111,7.5691164681187111,7.5691164681187111,7.5691164681187111,7.7204987974810848,7.7204987974810848,7.7204987974810848,7.7204987974810848,7.8749087734307066,7.8749087734307066,7.8749087734307066,7.8749087734307066,8.0324069488993199,8.0324069488993199,8.0324069488993199,8.0324069488993199,8.1930550878773083,8.1930550878773083,8.1930550878773083,8.1930550878773083,8.3569161896348536,8.3569161896348536,8.3569161896348536,8.3569161896348536,8.5240545134275507,8.5240545134275507,8.5240545134275507,8.5240545134275507,8.694535603696103,8.694535603696103,8.694535603696103,{"$f":" EC$197","v":8.694535603696103},8.8684263157700247,8.8684263157700247,8.8684263157700247,8.8684263157700247,9.0457948420854262,9.0457948420854262]
[null,null,null,null,{"$f":" E$53","v":"Contractual Operation period fraction"},{"$f":" F$53","v":0},"partial factor",120,0,0,0,0,0,0,0,0,0,0,0.32967032967032966,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" BR$53","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" ED$53","v":1},1,1,1,1,0.67032967032967028]
[null,null,null,null,{"$f":" E$9","v":"Parking garage ramp up and realisation "},0,"%",0,0,0,0,0,0,0,0,0,0,0,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,1,1,1,{"$f":" AK$9","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,{"$f":" BQ$9","v":1.1000000000000001},1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.3,1.3,1.3,{"$f":" CW$9","v":1.3},1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,{"$f":" EC$9","v":1.3},1.3,1.3,1.3,1.3,1.3,1.3]
[null,null,null,null,{"$f":" C$194 & \" Total Revenue\"","v":"Others - Day Parking Total Revenue"},null,{"$f":" SMU","v":"'000 HRK"},{"$f":" SUM(J$208:EI$208)","v":11739.012632483251},null,{"$f":" J205 * $F203 * J206 * J207 / $F204","v":0},0,0,0,0,0,0,0,0,11.245292592527473,34.110720864000001,34.110720864000001,53.770899980159996,53.770899980159996,53.770899980159996,53.770899980159996,54.846317979763199,54.846317979763199,54.846317979763199,54.846317979763199,55.943244339358465,55.943244339358465,55.943244339358465,55.943244339358465,67.131893207230149,67.131893207230149,67.131893207230149,67.131893207230149,68.474531071374756,68.474531071374756,68.474531071374756,68.474531071374756,{"$f":" AP205 * $F203 * AP206 * AP207 / $F204","v":69.844021692802258},69.844021692802258,69.844021692802258,69.844021692802258,71.240902126658312,71.240902126658312,71.240902126658312,71.240902126658312,72.665720169191474,72.665720169191474,72.665720169191474,72.665720169191474,74.119034572575302,74.119034572575302,74.119034572575302,74.119034572575302,83.161556790429501,83.161556790429501,83.161556790429501,83.161556790429501,84.824787926238088,84.824787926238088,84.824787926238088,84.824787926238088,86.521283684762864,86.521283684762864,86.521283684762864,86.521283684762864,88.251709358458115,88.251709358458115,88.251709358458115,88.251709358458115,{"$f":" BV205 * $F203 * BV206 * BV207 / $F204","v":90.016743545627278},90.016743545627278,90.016743545627278,90.016743545627278,100.16408554531618,100.16408554531618,100.16408554531618,100.16408554531618,102.16736725622251,102.16736725622251,102.16736725622251,102.16736725622251,104.21071460134694,104.21071460134694,104.21071460134694,104.21071460134694,106.29492889337388,106.29492889337388,106.29492889337388,106.29492889337388,108.42082747124137,108.42082747124137,108.42082747124137,108.42082747124137,119.80501435572172,119.80501435572172,119.80501435572172,119.80501435572172,122.20111464283617,122.20111464283617,122.20111464283617,122.20111464283617,{"$f":" DB205 * $F203 * DB206 * DB207 / $F204","v":124.64513693569288},124.64513693569288,124.64513693569288,124.64513693569288,127.13803967440673,127.13803967440673,127.13803967440673,127.13803967440673,129.68080046789487,129.68080046789487,129.68080046789487,129.68080046789487,132.2744164772528,132.2744164772528,132.2744164772528,132.2744164772528,134.91990480679783,134.91990480679783,134.91990480679783,134.91990480679783,137.61830290293375,137.61830290293375,137.61830290293375,137.61830290293375,140.37066896099248,140.37066896099248,140.37066896099248,140.37066896099248,143.17808234021231,143.17808234021231,143.17808234021231,143.17808234021231,{"$f":" EH205 * $F203 * EH206 * EH207 / $F204","v":146.04164398701658},97.8960470682199]
[]
[]
[]
[null,"PARKING REVENUE SUMMARY"]
[]
[null,null,null,null,{"$f":" E$55","v":"Workers - Subscription Total Revenue"},0,"'000 HRK",18194.143281766221,0,0,0,0,0,0,0,0,0,0,17.428933001373629,52.867763437500003,52.867763437500003,83.338819818749997,83.338819818749997,83.338819818749997,83.338819818749997,85.005596215124996,85.005596215124996,85.005596215124996,85.005596215124996,86.7057081394275,86.7057081394275,86.7057081394275,86.7057081394275,104.04684976731301,104.04684976731301,104.04684976731301,{"$f":" AK$55","v":104.04684976731301},106.12778676265927,106.12778676265927,106.12778676265927,106.12778676265927,108.25034249791246,108.25034249791246,108.25034249791246,108.25034249791246,110.41534934787072,110.41534934787072,110.41534934787072,110.41534934787072,112.62365633482813,112.62365633482813,112.62365633482813,112.62365633482813,114.87612946152468,114.87612946152468,114.87612946152468,114.87612946152468,128.89101725583072,128.89101725583072,128.89101725583072,128.89101725583072,131.4688376009473,131.4688376009473,131.4688376009473,131.4688376009473,134.09821435296627,134.09821435296627,134.09821435296627,{"$f":" BQ$55","v":134.09821435296627},136.78017864002561,136.78017864002561,136.78017864002561,136.78017864002561,139.51578221282614,139.51578221282614,139.51578221282614,139.51578221282614,155.24301584409014,155.24301584409014,155.24301584409014,155.24301584409014,158.34787616097196,158.34787616097196,158.34787616097196,158.34787616097196,161.51483368419139,161.51483368419139,161.51483368419139,161.51483368419139,164.74513035787521,164.74513035787521,164.74513035787521,164.74513035787521,168.04003296503274,168.04003296503274,168.04003296503274,168.04003296503274,185.68423642636122,185.68423642636122,185.68423642636122,{"$f":" CW$55","v":185.68423642636122},189.39792115488839,189.39792115488839,189.39792115488839,189.39792115488839,193.18587957798616,193.18587957798616,193.18587957798616,193.18587957798616,197.0495971695459,197.0495971695459,197.0495971695459,197.0495971695459,200.99058911293685,200.99058911293685,200.99058911293685,200.99058911293685,205.01040089519554,205.01040089519554,205.01040089519554,205.01040089519554,209.11060891309947,209.11060891309947,209.11060891309947,209.11060891309947,213.2928210913615,213.2928210913615,213.2928210913615,213.2928210913615,217.55867751318874,217.55867751318874,217.55867751318874,{"$f":" EC$55","v":217.55867751318874},221.90985106345255,221.90985106345255,221.90985106345255,221.90985106345255,226.34804808472157,151.72781245239577]
[null,null,null,null,{"$f":" E$72","v":"Dwellers - Subscription Total Revenue"},0,"'000 HRK",12129.428854510827,0,0,0,0,0,0,0,0,0,0,11.619288667582417,35.245175625000002,35.245175625000002,55.559213212499998,55.559213212499998,55.559213212499998,55.559213212499998,56.670397476749997,56.670397476749997,56.670397476749997,56.670397476749997,57.803805426285003,57.803805426285003,57.803805426285003,57.803805426285003,69.364566511541994,69.364566511541994,69.364566511541994,{"$f":" AK$72","v":69.364566511541994},70.751857841772846,70.751857841772846,70.751857841772846,70.751857841772846,72.166894998608299,72.166894998608299,72.166894998608299,72.166894998608299,73.610232898580463,73.610232898580463,73.610232898580463,73.610232898580463,75.082437556552094,75.082437556552094,75.082437556552094,75.082437556552094,76.584086307683137,76.584086307683137,76.584086307683137,76.584086307683137,85.92734483722046,85.92734483722046,85.92734483722046,85.92734483722046,87.645891733964874,87.645891733964874,87.645891733964874,87.645891733964874,89.398809568644182,89.398809568644182,89.398809568644182,{"$f":" BQ$72","v":89.398809568644182},91.186785760017074,91.186785760017074,91.186785760017074,91.186785760017074,93.010521475217416,93.010521475217416,93.010521475217416,93.010521475217416,103.49534389606009,103.49534389606009,103.49534389606009,103.49534389606009,105.56525077398132,105.56525077398132,105.56525077398132,105.56525077398132,107.67655578946092,107.67655578946092,107.67655578946092,107.67655578946092,109.83008690525016,109.83008690525016,109.83008690525016,109.83008690525016,112.02668864335517,112.02668864335517,112.02668864335517,112.02668864335517,123.78949095090746,123.78949095090746,123.78949095090746,{"$f":" CW$72","v":123.78949095090746},126.26528076992561,126.26528076992561,126.26528076992561,126.26528076992561,128.79058638532413,128.79058638532413,128.79058638532413,128.79058638532413,131.36639811303061,131.36639811303061,131.36639811303061,131.36639811303061,133.99372607529122,133.99372607529122,133.99372607529122,133.99372607529122,136.67360059679706,136.67360059679706,136.67360059679706,136.67360059679706,139.40707260873302,139.40707260873302,139.40707260873302,139.40707260873302,142.19521406090766,142.19521406090766,142.19521406090766,142.19521406090766,145.03911834212582,145.03911834212582,145.03911834212582,{"$f":" EC$72","v":145.03911834212582},147.93990070896834,147.93990070896834,147.93990070896834,147.93990070896834,150.89869872314773,101.15187496826384]
[null,null,null,null,{"$f":" E$89","v":"Students - Day Parking Total Revenue"},0,"'000 HRK",56151.169310482044,0,0,0,0,0,0,0,0,0,0,53.789560338461548,163.16166636000003,163.16166636000003,257.20211769839995,257.20211769839995,257.20211769839995,257.20211769839995,262.34616005236802,262.34616005236802,262.34616005236802,262.34616005236802,267.59308325341533,267.59308325341533,267.59308325341533,267.59308325341533,321.11169990409843,321.11169990409843,321.11169990409843,{"$f":" AK$89","v":321.11169990409843},327.53393390218042,327.53393390218042,327.53393390218042,327.53393390218042,334.08461258022407,334.08461258022407,334.08461258022407,334.08461258022407,340.76630483182851,340.76630483182851,340.76630483182851,340.76630483182851,347.58163092846513,347.58163092846513,347.58163092846513,347.58163092846513,354.53326354703444,354.53326354703444,354.53326354703444,354.53326354703444,397.78632169977266,397.78632169977266,397.78632169977266,397.78632169977266,405.74204813376804,405.74204813376804,405.74204813376804,405.74204813376804,413.85688909644341,413.85688909644341,413.85688909644341,{"$f":" BQ$89","v":413.85688909644341},422.13402687837237,422.13402687837237,422.13402687837237,422.13402687837237,430.57670741593978,430.57670741593978,430.57670741593978,430.57670741593978,479.11444534282754,479.11444534282754,479.11444534282754,479.11444534282754,488.69673424968414,488.69673424968414,488.69673424968414,488.69673424968414,498.4706689346778,498.4706689346778,498.4706689346778,498.4706689346778,508.44008231337136,508.44008231337136,508.44008231337136,508.44008231337136,518.60888395963877,518.60888395963877,518.60888395963877,518.60888395963877,573.06281677540096,573.06281677540096,573.06281677540096,{"$f":" CW$89","v":573.06281677540096},584.52407311090894,584.52407311090894,584.52407311090894,584.52407311090894,596.21455457312709,596.21455457312709,596.21455457312709,596.21455457312709,608.13884566458967,608.13884566458967,608.13884566458967,608.13884566458967,620.3016225778814,620.3016225778814,620.3016225778814,620.3016225778814,632.70765502943925,632.70765502943925,632.70765502943925,632.70765502943925,645.36180813002795,645.36180813002795,645.36180813002795,645.36180813002795,658.26904429262845,658.26904429262845,658.26904429262845,658.26904429262845,671.43442517848121,671.43442517848121,671.43442517848121,{"$f":" EC$89","v":671.43442517848121},684.86311368205088,684.86311368205088,684.86311368205088,684.86311368205088,698.56037595569182,468.26574651974943]
[null,null,null,null,{"$f":" E$106","v":"Visitors  - Health/Business/Culture - Day Parking Total Revenue"},0,"'000 HRK",88323.805489913444,0,0,0,0,0,0,0,0,0,0,84.609078013186803,256.64753664000006,256.64753664000006,404.5698441216,404.5698441216,404.5698441216,404.5698441216,412.66124100403198,412.66124100403198,412.66124100403198,412.66124100403198,420.9144658241126,420.9144658241126,420.9144658241126,420.9144658241126,505.09735898893518,505.09735898893518,505.09735898893518,{"$f":" AK$106","v":505.09735898893518},515.19930616871386,515.19930616871386,515.19930616871386,515.19930616871386,525.5032922920883,525.5032922920883,525.5032922920883,525.5032922920883,536.01335813793003,536.01335813793003,536.01335813793003,536.01335813793003,546.73362530068857,546.73362530068857,546.73362530068857,546.73362530068857,557.6682978067023,557.6682978067023,557.6682978067023,557.6682978067023,625.7038301391201,625.7038301391201,625.7038301391201,625.7038301391201,638.21790674190242,638.21790674190242,638.21790674190242,638.21790674190242,650.9822648767406,650.9822648767406,650.9822648767406,{"$f":" BQ$106","v":650.9822648767406},664.00191017427539,664.00191017427539,664.00191017427539,664.00191017427539,677.28194837776084,677.28194837776084,677.28194837776084,677.28194837776084,753.63009528579948,753.63009528579948,753.63009528579948,753.63009528579948,768.70269719151531,768.70269719151531,768.70269719151531,768.70269719151531,784.07675113534572,784.07675113534572,784.07675113534572,784.07675113534572,799.75828615805267,799.75828615805267,799.75828615805267,799.75828615805267,815.75345188121366,815.75345188121366,815.75345188121366,815.75345188121366,901.40756432874127,901.40756432874127,901.40756432874127,{"$f":" CW$106","v":901.40756432874127},919.4357156153161,919.4357156153161,919.4357156153161,919.4357156153161,937.8244299276223,937.8244299276223,937.8244299276223,937.8244299276223,956.58091852617486,956.58091852617486,956.58091852617486,956.58091852617486,975.71253689669834,975.71253689669834,975.71253689669834,975.71253689669834,995.22678763463239,995.22678763463239,995.22678763463239,995.22678763463239,1015.1313233873251,1015.1313233873251,1015.1313233873251,1015.1313233873251,1035.4339498550714,1035.4339498550714,1035.4339498550714,1035.4339498550714,1056.1426288521729,1056.1426288521729,1056.1426288521729,{"$f":" EC$106","v":1056.1426288521729},1077.2654814292164,1077.2654814292164,1077.2654814292164,1077.2654814292164,1098.8107910578008,736.56547532445984]
[null,null,null,null,{"$f":" E$123","v":"Visitors - Culture - Evening Parking Total Revenue"},0,"'000 HRK",27773.696648195451,0,0,0,0,0,0,0,0,0,0,26.605588984615387,80.703619920000008,80.703619920000008,127.2182517648,127.2182517648,127.2182517648,127.2182517648,129.762616800096,129.762616800096,129.762616800096,129.762616800096,132.35786913609792,132.35786913609792,132.35786913609792,132.35786913609792,158.82944296331752,158.82944296331752,158.82944296331752,{"$f":" AK$123","v":158.82944296331752},162.00603182258388,162.00603182258388,162.00603182258388,162.00603182258388,165.24615245903553,165.24615245903553,165.24615245903553,165.24615245903553,168.55107550821629,168.55107550821629,168.55107550821629,168.55107550821629,171.92209701838058,171.92209701838058,171.92209701838058,171.92209701838058,175.36053895874818,175.36053895874818,175.36053895874818,175.36053895874818,196.7545247117155,196.7545247117155,196.7545247117155,196.7545247117155,200.68961520594979,200.68961520594979,200.68961520594979,200.68961520594979,204.70340751006881,204.70340751006881,204.70340751006881,{"$f":" BQ$123","v":204.70340751006881},208.79747566027021,208.79747566027021,208.79747566027021,208.79747566027021,212.97342517347562,212.97342517347562,212.97342517347562,212.97342517347562,236.98133855666737,236.98133855666737,236.98133855666737,236.98133855666737,241.72096532780071,241.72096532780071,241.72096532780071,241.72096532780071,246.55538463435676,246.55538463435676,246.55538463435676,246.55538463435676,251.48649232704392,251.48649232704392,251.48649232704392,251.48649232704392,256.51622217358488,256.51622217358488,256.51622217358488,256.51622217358488,283.45042550181125,283.45042550181125,283.45042550181125,{"$f":" CW$123","v":283.45042550181125},289.11943401184743,289.11943401184743,289.11943401184743,289.11943401184743,294.90182269208447,294.90182269208447,294.90182269208447,294.90182269208447,300.79985914592612,300.79985914592612,300.79985914592612,300.79985914592612,306.81585632884463,306.81585632884463,306.81585632884463,306.81585632884463,312.95217345542159,312.95217345542159,312.95217345542159,312.95217345542159,319.21121692452999,319.21121692452999,319.21121692452999,319.21121692452999,325.59544126302058,325.59544126302058,325.59544126302058,325.59544126302058,332.10735008828095,332.10735008828095,332.10735008828095,{"$f":" EC$123","v":332.10735008828095},338.74949709004665,338.74949709004665,338.74949709004665,338.74949709004665,345.52448703184751,231.61531548288679]
[null,null,null,null,{"$f":" E$140","v":"Visitors - Shopping - Day Parking Total Revenue"},0,"'000 HRK",45714.469638334085,0,0,0,0,0,0,0,0,0,0,43.791807956043961,132.83515080000001,132.83515080000001,209.396501352,209.396501352,209.396501352,209.396501352,213.58443137903998,213.58443137903998,213.58443137903998,213.58443137903998,217.85612000662076,217.85612000662076,217.85612000662076,217.85612000662076,261.42734400794495,261.42734400794495,261.42734400794495,{"$f":" AK$140","v":261.42734400794495},266.65589088810384,266.65589088810384,266.65589088810384,266.65589088810384,271.98900870586596,271.98900870586596,271.98900870586596,271.98900870586596,277.4287888799833,277.4287888799833,277.4287888799833,277.4287888799833,282.97736465758294,282.97736465758294,282.97736465758294,282.97736465758294,288.6369119507346,288.6369119507346,288.6369119507346,288.6369119507346,323.85061520872426,323.85061520872426,323.85061520872426,323.85061520872426,330.32762751289869,330.32762751289869,330.32762751289869,330.32762751289869,336.93418006315676,336.93418006315676,336.93418006315676,{"$f":" BQ$140","v":336.93418006315676},343.67286366441994,343.67286366441994,343.67286366441994,343.67286366441994,350.54632093770829,350.54632093770829,350.54632093770829,350.54632093770829,390.06245166159539,390.06245166159539,390.06245166159539,390.06245166159539,397.86370069482729,397.86370069482729,397.86370069482729,397.86370069482729,405.8209747087239,405.8209747087239,405.8209747087239,405.8209747087239,413.9373942028983,413.9373942028983,413.9373942028983,413.9373942028983,422.21614208695638,422.21614208695638,422.21614208695638,422.21614208695638,466.54883700608679,466.54883700608679,466.54883700608679,{"$f":" CW$140","v":466.54883700608679},475.87981374620853,475.87981374620853,475.87981374620853,475.87981374620853,485.39741002113266,485.39741002113266,485.39741002113266,485.39741002113266,495.10535822155532,495.10535822155532,495.10535822155532,495.10535822155532,505.00746538598639,505.00746538598639,505.00746538598639,505.00746538598639,515.1076146937063,515.1076146937063,515.1076146937063,515.1076146937063,525.40976698758038,525.40976698758038,525.40976698758038,525.40976698758038,535.91796232733202,535.91796232733202,535.91796232733202,535.91796232733202,546.6363215738786,546.6363215738786,546.6363215738786,{"$f":" EC$140","v":546.6363215738786},557.56904800535619,557.56904800535619,557.56904800535619,557.56904800535619,568.72042896546327,381.23017765816769]
[null,null,null,null,{"$f":" E$157","v":"Visitors - Shopping - Evening Parking Total Revenue"},0,"'000 HRK",13053.062399876542,0,0,0,0,0,0,0,0,0,0,12.504075982417584,37.929030480000009,37.929030480000009,59.789944411199997,59.789944411199997,59.789944411199997,59.789944411199997,60.985743299424001,60.985743299424001,60.985743299424001,60.985743299424001,62.205458165412487,62.205458165412487,62.205458165412487,62.205458165412487,74.646549798494988,74.646549798494988,74.646549798494988,{"$f":" AK$157","v":74.646549798494988},76.139480794464873,76.139480794464873,76.139480794464873,76.139480794464873,77.662270410354182,77.662270410354182,77.662270410354182,77.662270410354182,79.215515818561272,79.215515818561272,79.215515818561272,79.215515818561272,80.799826134932488,80.799826134932488,80.799826134932488,80.799826134932488,82.415822657631139,82.415822657631139,82.415822657631139,82.415822657631139,92.470553021862145,92.470553021862145,92.470553021862145,92.470553021862145,94.319964082299393,94.319964082299393,94.319964082299393,94.319964082299393,96.206363363945385,96.206363363945385,96.206363363945385,{"$f":" BQ$157","v":96.206363363945385},98.130490631224291,98.130490631224291,98.130490631224291,98.130490631224291,100.09310044384878,100.09310044384878,100.09310044384878,100.09310044384878,111.37632267570082,111.37632267570082,111.37632267570082,111.37632267570082,113.60384912921484,113.60384912921484,113.60384912921484,113.60384912921484,115.87592611179913,115.87592611179913,115.87592611179913,115.87592611179913,118.19344463403515,118.19344463403515,118.19344463403515,118.19344463403515,120.55731352671586,120.55731352671586,120.55731352671586,120.55731352671586,133.215831447021,133.215831447021,133.215831447021,{"$f":" CW$157","v":133.215831447021},135.88014807596142,135.88014807596142,135.88014807596142,135.88014807596142,138.59775103748069,138.59775103748069,138.59775103748069,138.59775103748069,141.36970605823032,141.36970605823032,141.36970605823032,141.36970605823032,144.19710017939488,144.19710017939488,144.19710017939488,144.19710017939488,147.08104218298277,147.08104218298277,147.08104218298277,147.08104218298277,150.02266302664245,150.02266302664245,150.02266302664245,150.02266302664245,153.0231162871753,153.0231162871753,153.0231162871753,153.0231162871753,156.08357861291879,156.08357861291879,156.08357861291879,{"$f":" EC$157","v":156.08357861291879},159.20525018517719,159.20525018517719,159.20525018517719,159.20525018517719,162.38935518888073,108.85440292881016]
[null,null,null,null,{"$f":" E$174","v":"Visitors - Food/Beverages - Day Parking Total Revenue"},0,"'000 HRK",10350.445955849233,0,0,0,0,0,0,0,0,0,0,9.9151263296703309,30.0758832,30.0758832,47.410528608,47.410528608,47.410528608,47.410528608,48.358739180159994,48.358739180159994,48.358739180159994,48.358739180159994,49.325913963763199,49.325913963763199,49.325913963763199,49.325913963763199,59.19109675651584,59.19109675651584,59.19109675651584,{"$f":" AK$174","v":59.19109675651584},60.374918691646158,60.374918691646158,60.374918691646158,60.374918691646158,61.582417065479085,61.582417065479085,61.582417065479085,61.582417065479085,62.814065406788671,62.814065406788671,62.814065406788671,62.814065406788671,64.07034671492444,64.07034671492444,64.07034671492444,64.07034671492444,65.351753649222928,65.351753649222928,65.351753649222928,65.351753649222928,73.324667594428135,73.324667594428135,73.324667594428135,73.324667594428135,74.791160946316694,74.791160946316694,74.791160946316694,74.791160946316694,76.286984165243027,76.286984165243027,76.286984165243027,{"$f":" BQ$174","v":76.286984165243027},77.812723848547904,77.812723848547904,77.812723848547904,77.812723848547904,79.368978325518853,79.368978325518853,79.368978325518853,79.368978325518853,88.316026791304623,88.316026791304623,88.316026791304623,88.316026791304623,90.082347327130719,90.082347327130719,90.082347327130719,90.082347327130719,91.883994273673324,91.883994273673324,91.883994273673324,91.883994273673324,93.721674159146801,93.721674159146801,93.721674159146801,93.721674159146801,95.596107642329741,95.596107642329741,95.596107642329741,95.596107642329741,105.63369894477437,105.63369894477437,105.63369894477437,{"$f":" CW$174","v":105.63369894477437},107.74637292366985,107.74637292366985,107.74637292366985,107.74637292366985,109.90130038214323,109.90130038214323,109.90130038214323,109.90130038214323,112.0993263897861,112.0993263897861,112.0993263897861,112.0993263897861,114.34131291758183,114.34131291758183,114.34131291758183,114.34131291758183,116.6281391759335,116.6281391759335,116.6281391759335,116.6281391759335,118.96070195945214,118.96070195945214,118.96070195945214,118.96070195945214,121.33991599864119,121.33991599864119,121.33991599864119,121.33991599864119,123.76671431861404,123.76671431861404,123.76671431861404,{"$f":" EC$174","v":123.76671431861404},126.24204860498631,126.24204860498631,126.24204860498631,126.24204860498631,128.76688957708606,86.316266639585137]
[null,null,null,null,{"$f":" E$191","v":"Visitors - Food/Beverages - Evening Parking Total Revenue"},0,"'000 HRK",5635.2427981845822,0,0,0,0,0,0,0,0,0,0,5.3982354461538469,16.374647520000003,16.374647520000003,25.812398908800002,25.812398908800002,25.812398908800002,25.812398908800002,26.328646886976003,26.328646886976003,26.328646886976003,26.328646886976003,26.855219824715519,26.855219824715519,26.855219824715519,26.855219824715519,32.226263789658624,32.226263789658624,32.226263789658624,{"$f":" AK$191","v":32.226263789658624},32.870789065451795,32.870789065451795,32.870789065451795,32.870789065451795,33.528204846760836,33.528204846760836,33.528204846760836,33.528204846760836,34.198768943696059,34.198768943696059,34.198768943696059,34.198768943696059,34.882744322569977,34.882744322569977,34.882744322569977,34.882744322569977,35.580399209021373,35.580399209021373,35.580399209021373,35.580399209021373,39.921207912521993,39.921207912521993,39.921207912521993,39.921207912521993,40.719632070772413,40.719632070772413,40.719632070772413,40.719632070772413,41.534024712187879,41.534024712187879,41.534024712187879,{"$f":" BQ$191","v":41.534024712187879},42.364705206431637,42.364705206431637,42.364705206431637,42.364705206431637,43.211999310560266,43.211999310560266,43.211999310560266,43.211999310560266,48.083170141932513,48.083170141932513,48.083170141932513,48.083170141932513,49.044833544771166,49.044833544771166,49.044833544771166,49.044833544771166,50.025730215666592,50.025730215666592,50.025730215666592,50.025730215666592,51.026244819979922,51.026244819979922,51.026244819979922,51.026244819979922,52.046769716379529,52.046769716379529,52.046769716379529,52.046769716379529,57.511680536599393,57.511680536599393,57.511680536599393,{"$f":" CW$191","v":57.511680536599393},58.661914147331366,58.661914147331366,58.661914147331366,58.661914147331366,59.835152430278008,59.835152430278008,59.835152430278008,59.835152430278008,61.031855478883557,61.031855478883557,61.031855478883557,61.031855478883557,62.252492588461223,62.252492588461223,62.252492588461223,62.252492588461223,63.497542440230454,63.497542440230454,63.497542440230454,63.497542440230454,64.767493289035073,64.767493289035073,64.767493289035073,64.767493289035073,66.062843154815766,66.062843154815766,66.062843154815766,66.062843154815766,67.38410001791209,67.38410001791209,67.38410001791209,{"$f":" EC$191","v":67.38410001791209},68.731782018270323,68.731782018270323,68.731782018270323,68.731782018270323,70.106417658635735,46.994411837107464]
[null,null,null,null,{"$f":" E$208","v":"Others - Day Parking Total Revenue"},0,"'000 HRK",11739.012632483251,0,0,0,0,0,0,0,0,0,0,11.245292592527473,34.110720864000001,34.110720864000001,53.770899980159996,53.770899980159996,53.770899980159996,53.770899980159996,54.846317979763199,54.846317979763199,54.846317979763199,54.846317979763199,55.943244339358465,55.943244339358465,55.943244339358465,55.943244339358465,67.131893207230149,67.131893207230149,67.131893207230149,{"$f":" AK$208","v":67.131893207230149},68.474531071374756,68.474531071374756,68.474531071374756,68.474531071374756,69.844021692802258,69.844021692802258,69.844021692802258,69.844021692802258,71.240902126658312,71.240902126658312,71.240902126658312,71.240902126658312,72.665720169191474,72.665720169191474,72.665720169191474,72.665720169191474,74.119034572575302,74.119034572575302,74.119034572575302,74.119034572575302,83.161556790429501,83.161556790429501,83.161556790429501,83.161556790429501,84.824787926238088,84.824787926238088,84.824787926238088,84.824787926238088,86.521283684762864,86.521283684762864,86.521283684762864,{"$f":" BQ$208","v":86.521283684762864},88.251709358458115,88.251709358458115,88.251709358458115,88.251709358458115,90.016743545627278,90.016743545627278,90.016743545627278,90.016743545627278,100.16408554531618,100.16408554531618,100.16408554531618,100.16408554531618,102.16736725622251,102.16736725622251,102.16736725622251,102.16736725622251,104.21071460134694,104.21071460134694,104.21071460134694,104.21071460134694,106.29492889337388,106.29492889337388,106.29492889337388,106.29492889337388,108.42082747124137,108.42082747124137,108.42082747124137,108.42082747124137,119.80501435572172,119.80501435572172,119.80501435572172,{"$f":" CW$208","v":119.80501435572172},122.20111464283617,122.20111464283617,122.20111464283617,122.20111464283617,124.64513693569288,124.64513693569288,124.64513693569288,124.64513693569288,127.13803967440673,127.13803967440673,127.13803967440673,127.13803967440673,129.68080046789487,129.68080046789487,129.68080046789487,129.68080046789487,132.2744164772528,132.2744164772528,132.2744164772528,132.2744164772528,134.91990480679783,134.91990480679783,134.91990480679783,134.91990480679783,137.61830290293375,137.61830290293375,137.61830290293375,137.61830290293375,140.37066896099248,140.37066896099248,140.37066896099248,{"$f":" EC$208","v":140.37066896099248},143.17808234021231,143.17808234021231,143.17808234021231,143.17808234021231,146.04164398701658,97.8960470682199]
[null,null,null,null,"Total Parking Revenue Projections",null,{"$f":" SMU","v":"'000 HRK"},{"$f":" SUM(J$224:EI$224)","v":289064.47700959595},null,{"$f":" SUM(J$214:J$223)","v":0},0,0,0,0,0,0,0,0,276.90698731203292,839.95119484650024,839.95119484650024,1324.0685198762101,1324.0685198762101,1324.0685198762101,1324.0685198762101,1350.5498902737343,1350.5498902737343,1350.5498902737343,1350.5498902737343,1377.5608880792088,1377.5608880792088,1377.5608880792088,1377.5608880792088,1653.0730656950509,1653.0730656950509,1653.0730656950509,1653.0730656950509,1686.1345270089516,1686.1345270089516,1686.1345270089516,1686.1345270089516,{"$f":" SUM(AP$214:AP$223)","v":1719.8572175491313},1719.8572175491313,1719.8572175491313,1719.8572175491313,1754.2543619001135,1754.2543619001135,1754.2543619001135,1754.2543619001135,1789.3394491381159,1789.3394491381159,1789.3394491381159,1789.3394491381159,1825.1262381208783,1825.1262381208783,1825.1262381208783,1825.1262381208783,2047.7916391716255,2047.7916391716255,2047.7916391716255,2047.7916391716255,2088.7474719550578,2088.7474719550578,2088.7474719550578,2088.7474719550578,2130.5224213941592,2130.5224213941592,2130.5224213941592,2130.5224213941592,2173.1328698220423,2173.1328698220423,2173.1328698220423,2173.1328698220423,{"$f":" SUM(BV$214:BV$223)","v":2216.5955272184833},2216.5955272184833,2216.5955272184833,2216.5955272184833,2466.4662957412943,2466.4662957412943,2466.4662957412943,2466.4662957412943,2515.7956216561201,2515.7956216561201,2515.7956216561201,2515.7956216561201,2566.1115340892425,2566.1115340892425,2566.1115340892425,2566.1115340892425,2617.4337647710277,2617.4337647710277,2617.4337647710277,2617.4337647710277,2669.7824400664481,2669.7824400664481,2669.7824400664481,2669.7824400664481,2950.1095962734253,2950.1095962734253,2950.1095962734253,2950.1095962734253,3009.1117881988939,3009.1117881988939,3009.1117881988939,3009.1117881988939,{"$f":" SUM(DB$214:DB$223)","v":3069.2940239628711},3069.2940239628711,3069.2940239628711,3069.2940239628711,3130.6799044421296,3130.6799044421296,3130.6799044421296,3130.6799044421296,3193.2935025309725,3193.2935025309725,3193.2935025309725,3193.2935025309725,3257.1593725815919,3257.1593725815919,3257.1593725815919,3257.1593725815919,3322.3025600332239,3322.3025600332239,3322.3025600332239,3322.3025600332239,3388.7486112338879,3388.7486112338879,3388.7486112338879,3388.7486112338879,3456.523583458566,3456.523583458566,3456.523583458566,3456.523583458566,3525.6540551277371,3525.6540551277371,3525.6540551277371,3525.6540551277371,{"$f":" SUM(EH$214:EH$223)","v":3596.1671362302918},{"$f":" SUM(EI$214:EI$223)","v":2410.617530879646}]
[]
[]
[]
[null,"OCCUPANCY RATE"]
[]
[null,null,null,null,{"$f":" E26","v":"Workers - Subscription"},246375,"hours p/y"]
[null,null,null,null,"Dwellers - Subscription",273750,"hours p/y"]
[null,null,null,null,"Students - Day Parking",237615,"hours p/y"]
[null,null,null,null,"Visitors  - Health/Business/Culture - Day Parking",373760,"hours p/y"]
[null,null,null,null,"Visitors - Culture - Evening Parking",176295,"hours p/y"]
[null,null,null,null,"Visitors - Shopping - Day Parking",193450,"hours p/y"]
[null,null,null,null,"Visitors - Shopping - Evening Parking",82855,"hours p/y"]
[null,null,null,null,"Visitors - Food/Beverages - Day Parking",43800,"hours p/y"]
[null,null,null,null,"Visitors - Food/Beverages - Evening Parking",35770,"hours p/y"]
[null,null,null,null,"Others - Day Parking",49676,"hours p/y"]
[null,null,null,null,"Total Projected Hours Per year",{"$f":" SUM(F230:F239)","v":1713346},"hours p/y"]
[]
[]
[null,null,null,null,{"$f":" E$240","v":"Total Projected Hours Per year"},{"$f":" F$240","v":1713346},"hours p/y"]
[null,null,null,null,{"$f":" E$9","v":"Parking garage ramp up and realisation "},0,"%",0,0,0,0,0,0,0,0,0,0,0,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,{"$f":" BQ$9","v":1.1000000000000001},1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,{"$f":" EC$9","v":1.3},1.3,1.3,1.3,1.3,1.3,1.3]
[null,null,null,null,{"$f":" E$53","v":"Contractual Operation period fraction"},{"$f":" F$53","v":0},"partial factor",120,0,0,0,0,0,0,0,0,0,0,0.32967032967032966,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" BR$53","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" ED$53","v":1},1,1,1,1,0.67032967032967028]
[null,null,null,null,"Parking Usage Volume",null,"hours per quarter",{"$f":" SUM(J246:EI246)","v":232420091.89450592},null,{"$f":" $F243 * J244 * J245","v":0},{"$f":" $F243 * K244 * K245","v":0},0,0,0,0,0,0,0,310661.63736263738,942340.3,942340.3,1456344.0999999999,1456344.0999999999,1456344.0999999999,1456344.0999999999,1456344.0999999999,1456344.0999999999,1456344.0999999999,1456344.0999999999,1456344.0999999999,1456344.0999999999,1456344.0999999999,1456344.0999999999,1713346,1713346,1713346,1713346,1713346,1713346,1713346,1713346,1713346,1713346,1713346,1713346,1713346,1713346,1713346,1713346,1713346,1713346,1713346,1713346,1713346,1713346,1713346,1713346,1884680.6,1884680.6,1884680.6,1884680.6,1884680.6,1884680.6,1884680.6,1884680.6,1884680.6,1884680.6,1884680.6,1884680.6,1884680.6,1884680.6,1884680.6,1884680.6,1884680.6,{"$f":" $F243 * BW244 * BW245","v":1884680.6},1884680.6,1884680.6,2056015.2,2056015.2,2056015.2,2056015.2,2056015.2,2056015.2,2056015.2,2056015.2,2056015.2,2056015.2,2056015.2,2056015.2,2056015.2,2056015.2,2056015.2,2056015.2,2056015.2,2056015.2,2056015.2,2056015.2,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,{"$f":" $F243 * EI244 * EI245","v":1493058.6571428573}]
[]
[null,null,null,null,"Hours per year",8736,"hours"]
[null,null,null,null,"Target Capacity",350,"places"]
[null,null,null,null,"Total Hours Availabble per year",{"$f":" F248 * F249","v":3057600},"hours"]
[null,null,null,null,{"$f":" E$246","v":"Parking Usage Volume"},{"$f":" F$246","v":0},"hours per quarter",232420091.89450592,0,0,0,0,0,0,0,0,0,0,310661.63736263738,942340.3,942340.3,1456344.0999999999,1456344.0999999999,1456344.0999999999,1456344.0999999999,1456344.0999999999,1456344.0999999999,1456344.0999999999,1456344.0999999999,1456344.0999999999,1456344.0999999999,1456344.0999999999,1456344.0999999999,1713346,1713346,1713346,1713346,1713346,1713346,1713346,1713346,1713346,1713346,1713346,1713346,1713346,1713346,1713346,1713346,1713346,1713346,1713346,1713346,1713346,1713346,1713346,1713346,1884680.6,1884680.6,1884680.6,1884680.6,1884680.6,1884680.6,1884680.6,1884680.6,1884680.6,1884680.6,1884680.6,1884680.6,{"$f":" BR$246","v":1884680.6},1884680.6,1884680.6,1884680.6,1884680.6,1884680.6,1884680.6,1884680.6,2056015.2,2056015.2,2056015.2,2056015.2,2056015.2,2056015.2,2056015.2,2056015.2,2056015.2,2056015.2,2056015.2,2056015.2,2056015.2,2056015.2,2056015.2,2056015.2,2056015.2,2056015.2,2056015.2,2056015.2,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,{"$f":" ED$246","v":2227349.8000000003},2227349.8000000003,2227349.8000000003,2227349.8000000003,2227349.8000000003,1493058.6571428573]
[null,null,null,null,"Occupancy Rate",null,null,"%",null,{"$f":" J251 / $F250","v":0},{"$f":" K251 / $F250","v":0},0,0,0,0,0,0,0,0.10160309960839789,0.30819606881214023,0.30819606881214023,0.47630301543694398,0.47630301543694398,0.47630301543694398,0.47630301543694398,0.47630301543694398,0.47630301543694398,0.47630301543694398,0.47630301543694398,0.47630301543694398,0.47630301543694398,0.47630301543694398,0.47630301543694398,0.56035648874934585,0.56035648874934585,0.56035648874934585,0.56035648874934585,0.56035648874934585,0.56035648874934585,0.56035648874934585,0.56035648874934585,0.56035648874934585,0.56035648874934585,0.56035648874934585,0.56035648874934585,0.56035648874934585,0.56035648874934585,0.56035648874934585,0.56035648874934585,0.56035648874934585,0.56035648874934585,0.56035648874934585,0.56035648874934585,0.56035648874934585,0.56035648874934585,0.56035648874934585,0.56035648874934585,0.61639213762428047,0.61639213762428047,0.61639213762428047,0.61639213762428047,0.61639213762428047,0.61639213762428047,0.61639213762428047,0.61639213762428047,0.61639213762428047,0.61639213762428047,0.61639213762428047,0.61639213762428047,0.61639213762428047,0.61639213762428047,0.61639213762428047,0.61639213762428047,0.61639213762428047,{"$f":" BW251 / $F250","v":0.61639213762428047},0.61639213762428047,0.61639213762428047,0.67242778649921509,0.67242778649921509,0.67242778649921509,0.67242778649921509,0.67242778649921509,0.67242778649921509,0.67242778649921509,0.67242778649921509,0.67242778649921509,0.67242778649921509,0.67242778649921509,0.67242778649921509,0.67242778649921509,0.67242778649921509,0.67242778649921509,0.67242778649921509,0.67242778649921509,0.67242778649921509,0.67242778649921509,0.67242778649921509,0.7284634353741497,0.7284634353741497,0.7284634353741497,0.7284634353741497,0.7284634353741497,0.7284634353741497,0.7284634353741497,0.7284634353741497,0.7284634353741497,0.7284634353741497,0.7284634353741497,0.7284634353741497,0.7284634353741497,0.7284634353741497,0.7284634353741497,0.7284634353741497,0.7284634353741497,0.7284634353741497,0.7284634353741497,0.7284634353741497,0.7284634353741497,0.7284634353741497,0.7284634353741497,0.7284634353741497,0.7284634353741497,0.7284634353741497,0.7284634353741497,0.7284634353741497,0.7284634353741497,0.7284634353741497,0.7284634353741497,0.7284634353741497,0.7284634353741497,0.7284634353741497,0.7284634353741497,0.7284634353741497,0.7284634353741497,0.7284634353741497,0.7284634353741497,0.7284634353741497,0.7284634353741497,{"$f":" EI251 / $F250","v":0.4883106544815729}]

{"sheet":"Occupancy_Stats","index":2,"n_rows":24,"n_cols":6,"rows_kept":24,"cut":false,"hidden":true,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A$1), LEN(CELL(\"filename\", A$1)) - SEARCH(\"]\", CELL(\"filename\", A$1)))","v":"Occupancy_Stats"}]
[]
[]
[]
[null,"Car park TUŠKANAC (465 parking places) - opened in the year 2008",2010,2011,2012,2013]
[]
[null,"Occupancy 24 h",0.54,0.47,0.43,"55%*"]
[null,"Occupancy 16 h",0.81,0.71,0.64,"83%*"]
[null,"* Subscription at very low price for dwellers "]
[]
[null,"Car park LANGOV TRG (305 parking places) - opened in the year 2004",2010,2011,2012,2013]
[]
[null,"Occupancy 24 h",0.48,0.43,0.35,0.35]
[null,"Occupancy 16 h",0.67,0.64,0.53,0.53]
[]
[null,"Car park KVATERNIKOV TRG (354 parking places) - opened in the year 2008",2010,2011,2012,2013]
[]
[null,"Occupancy 24 h",0.28999999999999998,0.31,0.3,0.34]
[null,"Occupancy 16 h",0.43,0.47,0.46,0.51]
[]
[]
[]
[]
[null,"Provided By the Municipality of Zagreb"]